Metamo: 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.
Metamo
Largest movements
- Receivables within one year -€21,465
down €21,465 (-83.3%), from €25,756 to €4,291
of which Other amounts receivable: -€23,002
- Cash +€5,958
up €5,958 (+271%), from €2,202 to €8,160
mainly Debts within one year (+€97,471) and Receivables within one year (+€21,465)
- Tangible fixed assets -€3,813
down €3,813 (-19.3%), from €19,746 to €15,933
- Profit (loss) carried forward -€125,245
down €125,245 (-91.3%), from -€137,145 to -€262,389
- Debts within one year +€97,471
up €97,471 (+52.6%), from €185,222 to €282,693
- Accrued charges and deferred income +€8,453
new in 2025: €8,453
- Staff costs +€81,102
up €81,102 (+435%), from €18,637 to €99,739
- Gross operating margin -€7,079
down €7,079 (-95.0%), from -€7,453 to -€14,532
- Other operating charges +€842
up €842, from €0 to €842
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 | €48,078 | €28,758 | -€19,320 | -40.2% |
| Fixed assets | 21/28 | €20,119 | €16,307 | -€3,813 | -18.9% |
| Tangible fixed assets | 22/27 | €19,746 | €15,933 | -€3,813 | -19.3% |
| Other tangible fixed assets | 26 | €19,746 | €15,933 | -€3,813 | -19.3% |
| Financial fixed assets | 28 | €374 | €374 | = | 0.0% |
| Current assets | 29/58 | €27,958 | €12,451 | -€15,508 | -55.5% |
| Amounts receivable within one year | 40/41 | €25,756 | €4,291 | -€21,465 | -83.3% |
| Trade receivables | 40 | €2,726 | €4,263 | +€1,537 | +56.4% |
| Other amounts receivable | 41 | €23,030 | €28 | -€23,002 | -99.9% |
| Cash at bank and in hand | 54/58 | €2,202 | €8,160 | +€5,958 | +271% |
| Total equity and liabilities | 10/49 | €48,078 | €28,758 | -€19,320 | -40.2% |
| Equity | 10/15 | -€137,145 | -€262,389 | -€125,245 | -91.3% |
| Profit (loss) carried forward | 14 | -€137,145 | -€262,389 | -€125,245 | -91.3% |
| Amounts payable | 17/49 | €185,222 | €291,147 | +€105,924 | +57.2% |
| Amounts payable within one year | 42/48 | €185,222 | €282,693 | +€97,471 | +52.6% |
| Trade debts | 44 | €5,712 | €8,838 | +€3,127 | +54.7% |
| Suppliers | 440/4 | €5,712 | €8,838 | +€3,127 | +54.7% |
| Advances received on contracts in progress | 46 | €312 | €312 | = | 0.0% |
| Taxes, remuneration and social security | 45 | €7,589 | €11,504 | +€3,914 | +51.6% |
| Remuneration and social security | 454/9 | €7,589 | €11,504 | +€3,914 | +51.6% |
| Accrued charges and deferred income | 492/3 | - | €8,453 | +€8,453 | |
| Remuneration, social security and pensions | 62 | €18,637 | €99,739 | +€81,102 | +435% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €3,813 | €3,813 | = | 0.0% |
| Other operating charges | 640/8 | €0 | €842 | +€842 | |
| Gross operating margin | 9900 | -€7,453 | -€14,532 | -€7,079 | -95.0% |
| Operating profit (loss) | 9901 | -€29,903 | -€118,925 | -€89,022 | -298% |
| Financial income | 75/76B | €46 | €4 | -€42 | -91.2% |
| Recurring financial income | 75 | €46 | €4 | -€42 | -91.2% |
| Financial charges | 65/66B | €6,336 | €6,324 | -€12 | -0.2% |
| Recurring financial charges | 65 | €6,336 | €6,324 | -€12 | -0.2% |
| Profit (loss) for the period before taxes | 9903 | -€36,193 | -€125,245 | -€89,051 | -246% |
| Profit (loss) for the period | 9904 | -€36,193 | -€125,245 | -€89,051 | -246% |
| Profit (loss) for the period to be appropriated | 9905 | -€36,193 | -€125,245 | -€89,051 | -246% |
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 14 October 2026 via checked.be.