MEUSE CONSULTING GROUP: 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.
MEUSE CONSULTING GROUP
Largest movements
- Cash +€78,776
up €78,776 (+59.8%), from €131,628 to €210,405
mainly Net result for the year (+€69,225) and Receivables within one year (+€17,066)
- Receivables within one year -€17,066
down €17,066 (-23.6%), from €72,336 to €55,271
of which Trade receivables: -€19,961
- Tangible fixed assets -€4,132
down €4,132 (-13.9%), from €29,773 to €25,641
of which Furniture and vehicles: -€2,236
- Reserves +€53,000
up €53,000 (+37.3%), from €142,000 to €195,000
- Tax, wage and social debts +€6,583
up €6,583 (+33.7%), from €19,546 to €26,129
- Gross operating margin +€4,859
up €4,859 (+4.5%), from €107,765 to €112,624
- Depreciation +€1,530
up €1,530 (+22.8%), from €6,707 to €8,237
- Taxes +€1,315
up €1,315 (+4.1%), from €32,153 to €33,468
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 | €234,337 | €293,228 | +€58,891 | +25.1% |
| Fixed assets | 21/28 | €29,773 | €25,641 | -€4,132 | -13.9% |
| Tangible fixed assets | 22/27 | €29,773 | €25,641 | -€4,132 | -13.9% |
| Furniture and vehicles | 24 | €21,440 | €19,205 | -€2,236 | -10.4% |
| Other tangible fixed assets | 26 | €8,333 | €6,436 | -€1,896 | -22.8% |
| Current assets | 29/58 | €204,564 | €267,587 | +€63,023 | +30.8% |
| Amounts receivable within one year | 40/41 | €72,336 | €55,271 | -€17,066 | -23.6% |
| Trade receivables | 40 | €72,336 | €52,376 | -€19,961 | -27.6% |
| Other amounts receivable | 41 | - | €2,895 | +€2,895 | |
| Cash at bank and in hand | 54/58 | €131,628 | €210,405 | +€78,776 | +59.8% |
| Deferred charges and accrued income | 490/1 | €599 | €1,911 | +€1,312 | +219% |
| Total equity and liabilities | 10/49 | €234,337 | €293,228 | +€58,891 | +25.1% |
| Equity | 10/15 | €181,047 | €232,272 | +€51,225 | +28.3% |
| Contributions | 10/11 | €37,097 | €37,097 | = | 0.0% |
| Reserves | 13 | €142,000 | €195,000 | +€53,000 | +37.3% |
| Distributable reserves | 133 | €142,000 | €195,000 | +€53,000 | +37.3% |
| Profit (loss) carried forward | 14 | €1,950 | €175 | -€1,775 | -91.0% |
| Amounts payable | 17/49 | €53,290 | €60,956 | +€7,666 | +14.4% |
| Amounts payable within one year | 42/48 | €52,293 | €59,993 | +€7,699 | +14.7% |
| Trade debts | 44 | €13,611 | €15,863 | +€2,252 | +16.5% |
| Suppliers | 440/4 | €13,611 | €15,863 | +€2,252 | +16.5% |
| Taxes, remuneration and social security | 45 | €19,546 | €26,129 | +€6,583 | +33.7% |
| Taxes | 450/3 | €19,546 | €26,129 | +€6,583 | +33.7% |
| Other amounts payable | 47/48 | €19,136 | €18,000 | -€1,136 | -5.9% |
| Accrued charges and deferred income | 492/3 | €996 | €963 | -€33 | -3.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €6,707 | €8,237 | +€1,530 | +22.8% |
| Other operating charges | 640/8 | €416 | €580 | +€164 | +39.4% |
| Gross operating margin | 9900 | €107,765 | €112,624 | +€4,859 | +4.5% |
| Operating profit (loss) | 9901 | €100,642 | €103,807 | +€3,164 | +3.1% |
| Financial income | 75/76B | €1 | €95 | +€94 | +9,077% |
| Recurring financial income | 75 | €1 | €95 | +€94 | +9,077% |
| Financial charges | 65/66B | €1,632 | €1,209 | -€422 | -25.9% |
| Recurring financial charges | 65 | €1,632 | €1,209 | -€422 | -25.9% |
| Profit (loss) for the period before taxes | 9903 | €99,012 | €102,693 | +€3,681 | +3.7% |
| Income taxes | 67/77 | €32,153 | €33,468 | +€1,315 | +4.1% |
| Profit (loss) for the period | 9904 | €66,858 | €69,225 | +€2,366 | +3.5% |
| Profit (loss) for the period to be appropriated | 9905 | €66,858 | €69,225 | +€2,366 | +3.5% |
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 21 October 2026 via checked.be.