Melanie Daems: what changed
Melanie Daems
Largest movements
- Tangible fixed assets +€20,729
new in 2025: €20,729
of which Other tangible fixed assets: +€19,099
- Cash -€20,120
down €20,120 (-30.8%), from €65,417 to €45,297
mainly Contributions, distributions and other (-€79,702) and Investment in fixed assets (net) (-€21,810)
- Receivables within one year +€1,981
up €1,981 (+16.4%), from €12,070 to €14,051
of which Other amounts receivable: +€1,028
- Deferred charges and accrued income +€1,217
up €1,217 (+188%), from €649 to €1,866
- Other debts +€57,469
up €57,469 (+7,781%), from €739 to €58,208
- Reserves -€53,131
down €53,131 (-100%), from €53,131 to €0
- Gross operating margin -€6,762
down €6,762 (-15.7%), from €43,014 to €36,252
- Taxes -€1,777
down €1,777 (-20.3%), from €8,749 to €6,972
- Depreciation +€1,081
new in 2025: €1,081
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 | €78,135 | €81,943 | +€3,807 | +4.9% |
| Fixed assets | 21/28 | - | €20,729 | +€20,729 | |
| Tangible fixed assets | 22/27 | - | €20,729 | +€20,729 | |
| Plant, machinery and equipment | 23 | - | €1,630 | +€1,630 | |
| Other tangible fixed assets | 26 | - | €19,099 | +€19,099 | |
| Current assets | 29/58 | €78,135 | €61,214 | -€16,922 | -21.7% |
| Amounts receivable within one year | 40/41 | €12,070 | €14,051 | +€1,981 | +16.4% |
| Trade receivables | 40 | €12,070 | €13,023 | +€953 | +7.9% |
| Other amounts receivable | 41 | - | €1,028 | +€1,028 | |
| Cash at bank and in hand | 54/58 | €65,417 | €45,297 | -€20,120 | -30.8% |
| Deferred charges and accrued income | 490/1 | €649 | €1,866 | +€1,217 | +188% |
| Total equity and liabilities | 10/49 | €78,135 | €81,943 | +€3,807 | +4.9% |
| Equity | 10/15 | €56,131 | €3,000 | -€53,131 | -94.7% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Reserves | 13 | €53,131 | €0 | -€53,131 | -100% |
| Distributable reserves | 133 | €53,131 | €0 | -€53,131 | -100% |
| Profit (loss) carried forward | 14 | - | €0 | = | |
| Amounts payable | 17/49 | €22,005 | €78,943 | +€56,938 | +259% |
| Amounts payable within one year | 42/48 | €22,005 | €78,943 | +€56,938 | +259% |
| Trade debts | 44 | €4 | €78 | +€74 | +1,749% |
| Suppliers | 440/4 | €4 | €78 | +€74 | +1,749% |
| Taxes, remuneration and social security | 45 | €21,262 | €20,656 | -€606 | -2.8% |
| Taxes | 450/3 | €19,712 | €19,106 | -€606 | -3.1% |
| Remuneration and social security | 454/9 | €1,550 | €1,550 | = | 0.0% |
| Other amounts payable | 47/48 | €739 | €58,208 | +€57,469 | +7,781% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | - | €1,081 | +€1,081 | |
| Other operating charges | 640/8 | €182 | €585 | +€404 | +222% |
| Gross operating margin | 9900 | €43,014 | €36,252 | -€6,762 | -15.7% |
| Operating profit (loss) | 9901 | €42,832 | €34,585 | -€8,247 | -19.3% |
| Financial income | 75/76B | €0 | €0 | = | 0.0% |
| Recurring financial income | 75 | €0 | €0 | = | 0.0% |
| Financial charges | 65/66B | €1,283 | €1,042 | -€241 | -18.8% |
| Recurring financial charges | 65 | €1,283 | €1,042 | -€241 | -18.8% |
| Profit (loss) for the period before taxes | 9903 | €41,550 | €33,543 | -€8,006 | -19.3% |
| Income taxes | 67/77 | €8,749 | €6,972 | -€1,777 | -20.3% |
| Profit (loss) for the period | 9904 | €32,801 | €26,571 | -€6,229 | -19.0% |
| Profit (loss) for the period to be appropriated | 9905 | €32,801 | €26,571 | -€6,229 | -19.0% |
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.