METIS 8830: what changed
METIS 8830
Largest movements
- Receivables within one year -€11,838
down €11,838 (-33.7%), from €35,159 to €23,321
of which Trade receivables: -€9,930
- Cash +€8,355
up €8,355 (+119%), from €7,004 to €15,358
mainly Receivables within one year (+€11,838) and Net result for the year (+€9,484)
- Tangible fixed assets +€3,679
up €3,679 (+187%), from €1,964 to €5,643
of which Furniture and vehicles: +€4,073
- Profit (loss) carried forward +€9,484
up €9,484 (+68.4%), from €13,862 to €23,346
- Tax, wage and social debts -€4,011
down €4,011 (-21.3%), from €18,873 to €14,862
- Short-term financial debts -€3,333
no longer reported in 2025 (was €3,333)
- Trade debts -€2,317
down €2,317 (-90.5%), from €2,559 to €242
- Gross operating margin -€5,008
down €5,008 (-23.8%), from €21,046 to €16,038
- Taxes -€2,822
down €2,822 (-46.7%), from €6,044 to €3,222
- Financial charges +€1,888
up €1,888 (+197%), from €956 to €2,844
- Other operating charges -€1,858
down €1,858 (-92.6%), from €2,006 to €148
- Financial income +€586
up €586 (+101%), from €580 to €1,167
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €44,827 | €44,650 | -€176 | -0.4% |
| Fixed assets | 21/28 | €1,964 | €5,643 | +€3,679 | +187% |
| Tangible fixed assets | 22/27 | €1,964 | €5,643 | +€3,679 | +187% |
| Plant, machinery and equipment | 23 | €1,964 | €1,570 | -€395 | -20.1% |
| Furniture and vehicles | 24 | - | €4,073 | +€4,073 | |
| Current assets | 29/58 | €42,862 | €39,007 | -€3,855 | -9.0% |
| Amounts receivable within one year | 40/41 | €35,159 | €23,321 | -€11,838 | -33.7% |
| Trade receivables | 40 | €16,548 | €6,619 | -€9,930 | -60.0% |
| Other amounts receivable | 41 | €18,611 | €16,703 | -€1,908 | -10.3% |
| Cash at bank and in hand | 54/58 | €7,004 | €15,358 | +€8,355 | +119% |
| Deferred charges and accrued income | 490/1 | €699 | €328 | -€372 | -53.2% |
| Total equity and liabilities | 10/49 | €44,827 | €44,650 | -€176 | -0.4% |
| Equity | 10/15 | €20,062 | €29,546 | +€9,484 | +47.3% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Profit (loss) carried forward | 14 | €13,862 | €23,346 | +€9,484 | +68.4% |
| Amounts payable | 17/49 | €24,765 | €15,104 | -€9,661 | -39.0% |
| Amounts payable within one year | 42/48 | €24,765 | €15,104 | -€9,661 | -39.0% |
| Financial debts | 43 | €3,333 | - | -€3,333 | |
| Credit institutions | 430/8 | €3,333 | - | -€3,333 | |
| Trade debts | 44 | €2,559 | €242 | -€2,317 | -90.5% |
| Suppliers | 440/4 | €2,559 | €242 | -€2,317 | -90.5% |
| Taxes, remuneration and social security | 45 | €18,873 | €14,862 | -€4,011 | -21.3% |
| Taxes | 450/3 | €18,873 | €14,862 | -€4,011 | -21.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,154 | €1,507 | +€352 | +30.5% |
| Other operating charges | 640/8 | €2,006 | €148 | -€1,858 | -92.6% |
| Gross operating margin | 9900 | €21,046 | €16,038 | -€5,008 | -23.8% |
| Operating profit (loss) | 9901 | €17,886 | €14,384 | -€3,502 | -19.6% |
| Financial income | 75/76B | €580 | €1,167 | +€586 | +101% |
| Recurring financial income | 75 | €580 | €1,167 | +€586 | +101% |
| Financial charges | 65/66B | €956 | €2,844 | +€1,888 | +197% |
| Recurring financial charges | 65 | €956 | €2,844 | +€1,888 | +197% |
| Profit (loss) for the period before taxes | 9903 | €17,510 | €12,707 | -€4,803 | -27.4% |
| Income taxes | 67/77 | €6,044 | €3,222 | -€2,822 | -46.7% |
| Profit (loss) for the period | 9904 | €11,466 | €9,484 | -€1,982 | -17.3% |
| Profit (loss) for the period to be appropriated | 9905 | €11,466 | €9,484 | -€1,982 | -17.3% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.