MEDIONA SHEHU: what changed
MEDIONA SHEHU
Largest movements
- Cash +€31,523
up €31,523 (+36.5%), from €86,252 to €117,775
mainly Net result for the year (+€36,315) and Tax, wage and social debts (+€429)
- Receivables within one year +€5,434
up €5,434 (+79.8%), from €6,808 to €12,242
- Profit (loss) carried forward +€36,315
up €36,315 (+42.9%), from €84,661 to €120,975
- Gross operating margin +€6,941
up €6,941 (+17.7%), from €39,280 to €46,222
- Taxes +€1,789
up €1,789 (+22.0%), from €8,144 to €9,933
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €93,060 | €130,016 | +€36,956 | +39.7% |
| Current assets | 29/58 | €93,060 | €130,016 | +€36,956 | +39.7% |
| Amounts receivable within one year | 40/41 | €6,808 | €12,242 | +€5,434 | +79.8% |
| Other amounts receivable | 41 | €6,808 | €12,242 | +€5,434 | +79.8% |
| Cash at bank and in hand | 54/58 | €86,252 | €117,775 | +€31,523 | +36.5% |
| Total equity and liabilities | 10/49 | €93,060 | €130,016 | +€36,956 | +39.7% |
| Equity | 10/15 | €85,961 | €122,275 | +€36,315 | +42.2% |
| Contributions | 10/11 | €1,300 | €1,300 | = | 0.0% |
| Profit (loss) carried forward | 14 | €84,661 | €120,975 | +€36,315 | +42.9% |
| Amounts payable | 17/49 | €7,099 | €7,741 | +€642 | +9.0% |
| Amounts payable after more than one year | 17 | €5,000 | €5,000 | = | 0.0% |
| Other amounts payable | 178/9 | €5,000 | €5,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €2,099 | €2,741 | +€642 | +30.6% |
| Trade debts | 44 | €265 | €478 | +€213 | +80.1% |
| Suppliers | 440/4 | €265 | €478 | +€213 | +80.1% |
| Taxes, remuneration and social security | 45 | €1,299 | €1,728 | +€429 | +33.0% |
| Taxes | 450/3 | €1,299 | €1,728 | +€429 | +33.0% |
| Other amounts payable | 47/48 | €535 | €535 | = | 0.0% |
| Other operating charges | 640/8 | €778 | €432 | -€346 | -44.4% |
| Gross operating margin | 9900 | €39,280 | €46,222 | +€6,941 | +17.7% |
| Operating profit (loss) | 9901 | €38,503 | €45,790 | +€7,287 | +18.9% |
| Financial income | 75/76B | €252 | €557 | +€306 | +121% |
| Recurring financial income | 75 | €252 | €557 | +€306 | +121% |
| Financial charges | 65/66B | €76 | €99 | +€23 | +30.2% |
| Recurring financial charges | 65 | €76 | €99 | +€23 | +30.2% |
| Profit (loss) for the period before taxes | 9903 | €38,678 | €46,248 | +€7,570 | +19.6% |
| Income taxes | 67/77 | €8,144 | €9,933 | +€1,789 | +22.0% |
| Profit (loss) for the period | 9904 | €30,534 | €36,315 | +€5,780 | +18.9% |
| Profit (loss) for the period to be appropriated | 9905 | €30,534 | €36,315 | +€5,780 | +18.9% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 7 November 2026 via checked.be.