METI-CONCEPT: 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.
METI-CONCEPT
Largest movements
- Cash +€13,939
up €13,939 (+3,121%), from €447 to €14,386
mainly Other debts (+€11,454) and Net result for the year (+€3,077)
- Receivables within one year +€2,831
up €2,831 (+21.7%), from €13,056 to €15,887
of which Trade receivables: +€2,917
- Tangible fixed assets -€1,670
down €1,670 (-35.8%), from €4,666 to €2,995
of which Furniture and vehicles: -€1,545
- Other debts +€11,454
up €11,454 (+74.0%), from €15,477 to €26,931
- Profit (loss) carried forward +€3,077
up €3,077 (+58.1%), from -€5,296 to -€2,219
- Staff costs -€20,605
no longer reported in 2025 (was €20,605)
- Gross operating margin -€17,482
down €17,482 (-75.1%), from €23,280 to €5,798
- Depreciation +€404
up €404 (+27.7%), from €1,456 to €1,860
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 | €19,549 | €34,458 | +€14,910 | +76.3% |
| Formation expenses | 20 | €380 | €190 | -€190 | -50.0% |
| Fixed assets | 21/28 | €5,666 | €3,995 | -€1,670 | -29.5% |
| Tangible fixed assets | 22/27 | €4,666 | €2,995 | -€1,670 | -35.8% |
| Plant, machinery and equipment | 23 | €125 | - | -€125 | |
| Furniture and vehicles | 24 | €4,540 | €2,995 | -€1,545 | -34.0% |
| Financial fixed assets | 28 | €1,000 | €1,000 | = | 0.0% |
| Current assets | 29/58 | €13,503 | €30,273 | +€16,770 | +124% |
| Amounts receivable within one year | 40/41 | €13,056 | €15,887 | +€2,831 | +21.7% |
| Trade receivables | 40 | €12,971 | €15,887 | +€2,917 | +22.5% |
| Other amounts receivable | 41 | €86 | - | -€86 | |
| Cash at bank and in hand | 54/58 | €447 | €14,386 | +€13,939 | +3,121% |
| Total equity and liabilities | 10/49 | €19,549 | €34,458 | +€14,910 | +76.3% |
| Equity | 10/15 | -€3,296 | -€219 | +€3,077 | +93.3% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€5,296 | -€2,219 | +€3,077 | +58.1% |
| Amounts payable | 17/49 | €22,845 | €34,678 | +€11,833 | +51.8% |
| Amounts payable within one year | 42/48 | €22,845 | €34,678 | +€11,833 | +51.8% |
| Trade debts | 44 | €5,239 | €5,327 | +€88 | +1.7% |
| Suppliers | 440/4 | €5,239 | €5,327 | +€88 | +1.7% |
| Taxes, remuneration and social security | 45 | €2,129 | €2,420 | +€291 | +13.7% |
| Taxes | 450/3 | €303 | €2,420 | +€2,117 | +700% |
| Remuneration and social security | 454/9 | €1,827 | - | -€1,827 | |
| Other amounts payable | 47/48 | €15,477 | €26,931 | +€11,454 | +74.0% |
| Remuneration, social security and pensions | 62 | €20,605 | - | -€20,605 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,456 | €1,860 | +€404 | +27.7% |
| Other operating charges | 640/8 | €419 | €191 | -€229 | -54.5% |
| Gross operating margin | 9900 | €23,280 | €5,798 | -€17,482 | -75.1% |
| Operating profit (loss) | 9901 | €799 | €3,747 | +€2,948 | +369% |
| Financial income | 75/76B | €1 | €24 | +€23 | +3,838% |
| Recurring financial income | 75 | €1 | €24 | +€23 | +3,838% |
| Financial charges | 65/66B | €269 | €462 | +€194 | +72.0% |
| Recurring financial charges | 65 | €269 | €462 | +€194 | +72.0% |
| Profit (loss) for the period before taxes | 9903 | €531 | €3,308 | +€2,777 | +523% |
| Income taxes | 67/77 | - | €231 | +€231 | |
| Profit (loss) for the period | 9904 | €531 | €3,077 | +€2,546 | +480% |
| Profit (loss) for the period to be appropriated | 9905 | €531 | €3,077 | +€2,546 | +480% |
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 23 October 2026 via checked.be.