MERYOUMED: 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.
MERYOUMED
Largest movements
- Cash +€178,150
up €178,150 (+135%), from €131,941 to €310,091
mainly Net result for the year (+€169,646) and Depreciation (+€95,889)
- Profit (loss) carried forward +€169,646
up €169,646 (+54.6%), from €310,621 to €480,267
- Other debts +€77,696
up €77,696 (+20.3%), from €381,824 to €459,520
- Debts after one year -€72,831
down €72,831 (-31.3%), from €232,831 to €160,000
of which Financial debts: -€72,831
- Current portion of long-term debt -€25,168
down €25,168 (-100%), from €25,168 to €0
- Tax, wage and social debts +€23,890
up €23,890 (+61.2%), from €39,056 to €62,947
of which Taxes: +€23,929
- Gross operating margin +€96,366
up €96,366 (+37.0%), from €260,208 to €356,574
- Staff costs +€24,556
new in 2025: €24,556
- Taxes +€23,929
up €23,929 (+59.4%), from €40,268 to €64,197
- Other operating charges -€5,208
down €5,208 (-83.7%), from €6,223 to €1,015
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 | €1,023,275 | €1,195,744 | +€172,469 | +16.9% |
| Fixed assets | 21/28 | €891,334 | €885,653 | -€5,681 | -0.6% |
| Tangible fixed assets | 22/27 | €889,023 | €883,342 | -€5,681 | -0.6% |
| Land and buildings | 22 | €839,411 | €841,990 | +€2,579 | +0.3% |
| Plant, machinery and equipment | 23 | €21,576 | €17,380 | -€4,196 | -19.4% |
| Furniture and vehicles | 24 | €12,639 | €9,477 | -€3,162 | -25.0% |
| Assets under construction and advance payments | 27 | €15,396 | €14,495 | -€901 | -5.9% |
| Financial fixed assets | 28 | €2,311 | €2,311 | = | 0.0% |
| Current assets | 29/58 | €131,941 | €310,091 | +€178,150 | +135% |
| Cash at bank and in hand | 54/58 | €131,941 | €310,091 | +€178,150 | +135% |
| Total equity and liabilities | 10/49 | €1,023,275 | €1,195,744 | +€172,469 | +16.9% |
| Equity | 10/15 | €343,631 | €513,277 | +€169,646 | +49.4% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Contributions outside capital | 11 | €12,400 | €12,400 | = | 0.0% |
| Other | 1109/19 | €12,400 | €12,400 | = | 0.0% |
| Reserves | 13 | €20,610 | €20,610 | = | 0.0% |
| Non-distributable reserves | 130/1 | €20,610 | €1,860 | -€18,750 | -91.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Own shares acquired | 1312 | €18,750 | - | -€18,750 | |
| Tax-exempt reserves | 132 | - | €18,750 | +€18,750 | |
| Profit (loss) carried forward | 14 | €310,621 | €480,267 | +€169,646 | +54.6% |
| Amounts payable | 17/49 | €679,644 | €682,467 | +€2,823 | +0.4% |
| Amounts payable after more than one year | 17 | €232,831 | €160,000 | -€72,831 | -31.3% |
| Financial debts | 170/4 | €72,831 | - | -€72,831 | |
| Other amounts payable | 178/9 | €160,000 | €160,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €446,813 | €522,467 | +€75,654 | +16.9% |
| Current portion of amounts payable after more than one year | 42 | €25,168 | €0 | -€25,168 | -100% |
| Trade debts | 44 | €764 | - | -€764 | |
| Suppliers | 440/4 | €764 | - | -€764 | |
| Taxes, remuneration and social security | 45 | €39,056 | €62,947 | +€23,890 | +61.2% |
| Taxes | 450/3 | €39,018 | €62,947 | +€23,929 | +61.3% |
| Remuneration and social security | 454/9 | €39 | - | -€39 | |
| Other amounts payable | 47/48 | €381,824 | €459,520 | +€77,696 | +20.3% |
| Remuneration, social security and pensions | 62 | - | €24,556 | +€24,556 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €94,606 | €95,889 | +€1,283 | +1.4% |
| Other operating charges | 640/8 | €6,223 | €1,015 | -€5,208 | -83.7% |
| Gross operating margin | 9900 | €260,208 | €356,574 | +€96,366 | +37.0% |
| Operating profit (loss) | 9901 | €159,379 | €235,114 | +€75,734 | +47.5% |
| Financial income | 75/76B | - | €16 | +€16 | |
| Recurring financial income | 75 | - | €16 | +€16 | |
| Financial charges | 65/66B | €386 | €1,287 | +€901 | +234% |
| Recurring financial charges | 65 | €386 | €1,287 | +€901 | +234% |
| Profit (loss) for the period before taxes | 9903 | €158,994 | €233,843 | +€74,850 | +47.1% |
| Income taxes | 67/77 | €40,268 | €64,197 | +€23,929 | +59.4% |
| Profit (loss) for the period | 9904 | €118,726 | €169,646 | +€50,921 | +42.9% |
| Profit (loss) for the period to be appropriated | 9905 | €118,726 | €169,646 | +€50,921 | +42.9% |
Source: filed annual accounts (NBB), financial years ended 31 March 2024 and 31 March 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 21 October 2026 via checked.be.