Metamorphos'you: 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.
Metamorphos'you
Largest movements
- Cash -€2,197
down €2,197 (-18.0%), from €12,199 to €10,002
mainly Net result for the year (-€6,283) and Tax, wage and social debts (-€605)
- Tangible fixed assets -€1,714
down €1,714 (-18.2%), from €9,442 to €7,727
- Receivables within one year -€1,500
down €1,500 (-62.0%), from €2,421 to €921
of which Trade receivables: -€1,444
- Deferred charges and accrued income -€973
no longer reported in 2025 (was €973)
- Intangible fixed assets -€925
down €925 (-23.9%), from €3,868 to €2,943
- Profit (loss) carried forward -€6,283
down €6,283 (-98.5%), from €6,377 to €94
- Tax, wage and social debts -€605
down €605 (-91.7%), from €660 to €55
of which Remuneration and social security: -€660
- Trade debts -€421
down €421 (-28.1%), from €1,498 to €1,077
- Gross operating margin +€12,093
up €12,093 (+80.8%), from -€14,962 to -€2,869
- Taxes +€283
up €283 (+666%), from €43 to €326
- Depreciation +€168
up €168 (+6.8%), from €2,471 to €2,639
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 | €28,995 | €21,686 | -€7,309 | -25.2% |
| Fixed assets | 21/28 | €13,402 | €10,763 | -€2,639 | -19.7% |
| Intangible fixed assets | 21 | €3,868 | €2,943 | -€925 | -23.9% |
| Tangible fixed assets | 22/27 | €9,442 | €7,727 | -€1,714 | -18.2% |
| Other tangible fixed assets | 26 | €9,442 | €7,727 | -€1,714 | -18.2% |
| Financial fixed assets | 28 | €93 | €93 | = | 0.0% |
| Current assets | 29/58 | €15,593 | €10,923 | -€4,670 | -29.9% |
| Amounts receivable within one year | 40/41 | €2,421 | €921 | -€1,500 | -62.0% |
| Trade receivables | 40 | €1,444 | - | -€1,444 | |
| Other amounts receivable | 41 | €977 | €921 | -€56 | -5.7% |
| Cash at bank and in hand | 54/58 | €12,199 | €10,002 | -€2,197 | -18.0% |
| Deferred charges and accrued income | 490/1 | €973 | - | -€973 | |
| Total equity and liabilities | 10/49 | €28,995 | €21,686 | -€7,309 | -25.2% |
| Equity | 10/15 | €26,837 | €20,554 | -€6,283 | -23.4% |
| Contributions | 10/11 | €20,460 | €20,460 | = | 0.0% |
| Profit (loss) carried forward | 14 | €6,377 | €94 | -€6,283 | -98.5% |
| Amounts payable | 17/49 | €2,158 | €1,132 | -€1,026 | -47.6% |
| Amounts payable within one year | 42/48 | €2,158 | €1,132 | -€1,026 | -47.6% |
| Trade debts | 44 | €1,498 | €1,077 | -€421 | -28.1% |
| Suppliers | 440/4 | €1,498 | €1,077 | -€421 | -28.1% |
| Taxes, remuneration and social security | 45 | €660 | €55 | -€605 | -91.7% |
| Taxes | 450/3 | - | €55 | +€55 | |
| Remuneration and social security | 454/9 | €660 | - | -€660 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,471 | €2,639 | +€168 | +6.8% |
| Other operating charges | 640/8 | €537 | €400 | -€138 | -25.6% |
| Gross operating margin | 9900 | -€14,962 | -€2,869 | +€12,093 | +80.8% |
| Operating profit (loss) | 9901 | -€17,970 | -€5,908 | +€12,062 | +67.1% |
| Financial income | 75/76B | €1 | - | -€1 | |
| Recurring financial income | 75 | €1 | - | -€1 | |
| Financial charges | 65/66B | €42 | €49 | +€6 | +15.0% |
| Recurring financial charges | 65 | €42 | €49 | +€6 | +15.0% |
| Profit (loss) for the period before taxes | 9903 | -€18,012 | -€5,957 | +€12,054 | +66.9% |
| Income taxes | 67/77 | €43 | €326 | +€283 | +666% |
| Profit (loss) for the period | 9904 | -€18,054 | -€6,283 | +€11,771 | +65.2% |
| Profit (loss) for the period to be appropriated | 9905 | -€18,054 | -€6,283 | +€11,771 | +65.2% |
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 15 October 2026 via checked.be.