MELBORN MANAGEMENT: what changed
Two financial years side by side, explained: what moved most in the balance sheet and the result, why the result rose or fell, and where the money went.
MELBORN MANAGEMENT
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Other debts +€19,936
up €19,936 (+12.0%), from €166,828 to €186,764
- Debts after one year -€15,000
down €15,000 (-9.8%), from €152,300 to €137,300
- Gross operating margin -€7,311
down €7,311, from €5,734 to -€1,577
- Taxes -€1,412
no longer reported in 2025 (was €1,412)
From the 2024 result to the 2025 result
Each bar is the change in one income-statement line, as its effect on the result: higher costs pull it down, higher income lifts it.
Derived cash bridge
Derived from the 2024 and 2025 balance sheets and the 2025 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €435,879 | €436,253 | +€374 | +0.1% |
| Fixed assets | 21/28 | €365,000 | €365,000 | = | 0.0% |
| Financial fixed assets | 28 | €365,000 | €365,000 | = | 0.0% |
| Current assets | 29/58 | €70,879 | €71,253 | +€374 | +0.5% |
| Amounts receivable after more than one year | 29 | €51,425 | €51,425 | = | 0.0% |
| Other amounts receivable | 291 | €51,425 | €51,425 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €19,437 | €19,804 | +€368 | +1.9% |
| Other amounts receivable | 41 | €19,437 | €19,804 | +€368 | +1.9% |
| Cash at bank and in hand | 54/58 | €17 | €24 | +€7 | +37.7% |
| Total equity and liabilities | 10/49 | €435,879 | €436,253 | +€374 | +0.1% |
| Equity | 10/15 | €113,407 | €111,399 | -€2,008 | -1.8% |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Reserves | 13 | €93,407 | €91,399 | -€2,008 | -2.1% |
| Non-distributable reserves | 130/1 | €2,000 | €2,000 | = | 0.0% |
| Reserves not available under the articles | 1311 | €2,000 | €2,000 | = | 0.0% |
| Distributable reserves | 133 | €91,407 | €89,399 | -€2,008 | -2.2% |
| Amounts payable | 17/49 | €322,472 | €324,854 | +€2,382 | +0.7% |
| Amounts payable after more than one year | 17 | €152,300 | €137,300 | -€15,000 | -9.8% |
| Financial debts | 170/4 | €152,300 | €137,300 | -€15,000 | -9.8% |
| Amounts payable within one year | 42/48 | €170,172 | €187,554 | +€17,382 | +10.2% |
| Trade debts | 44 | €1,932 | €789 | -€1,143 | -59.1% |
| Suppliers | 440/4 | €1,932 | €789 | -€1,143 | -59.1% |
| Taxes, remuneration and social security | 45 | €1,412 | - | -€1,412 | |
| Taxes | 450/3 | €1,412 | - | -€1,412 | |
| Other amounts payable | 47/48 | €166,828 | €186,764 | +€19,936 | +12.0% |
| Other operating charges | 640/8 | €384 | €387 | +€3 | +0.8% |
| Gross operating margin | 9900 | €5,734 | -€1,577 | -€7,311 | |
| Operating profit (loss) | 9901 | €5,349 | -€1,965 | -€7,314 | |
| Financial charges | 65/66B | €60 | €44 | -€17 | -27.5% |
| Recurring financial charges | 65 | €60 | €44 | -€17 | -27.5% |
| Profit (loss) for the period before taxes | 9903 | €5,289 | -€2,008 | -€7,297 | |
| Income taxes | 67/77 | €1,412 | - | -€1,412 | |
| Profit (loss) for the period | 9904 | €3,878 | -€2,008 | -€5,886 | |
| Profit (loss) for the period to be appropriated | 9905 | €3,878 | -€2,008 | -€5,886 |
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 16 October 2026 via checked.be.