MEZCALAND: 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.
MEZCALAND
Largest movements
- Stocks and contracts -€3,214
down €3,214 (-34.4%), from €9,356 to €6,142
- Cash -€2,040
down €2,040 (-25.1%), from €8,113 to €6,073
mainly Net result for the year (-€10,413) and Receivables within one year (-€590)
- Receivables within one year +€590
new in 2025: €590
- Profit (loss) carried forward -€10,413
down €10,413 (-83.4%), from -€12,491 to -€22,904
- Trade debts +€3,931
up €3,931 (+46.8%), from €8,400 to €12,331
- Other debts +€2,238
up €2,238 (+12.3%), from €18,140 to €20,378
- Tax, wage and social debts -€420
no longer reported in 2025 (was €420)
- Other operating charges +€1,720
up €1,720 (+28,667%), from €6 to €1,726
- Gross operating margin -€853
down €853 (-11.0%), from -€7,755 to -€8,608
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 | €17,469 | €12,805 | -€4,664 | -26.7% |
| Current assets | 29/58 | €17,469 | €12,805 | -€4,664 | -26.7% |
| Stocks and contracts in progress | 3 | €9,356 | €6,142 | -€3,214 | -34.4% |
| Stocks | 30/36 | €9,356 | €6,142 | -€3,214 | -34.4% |
| Amounts receivable within one year | 40/41 | - | €590 | +€590 | |
| Trade receivables | 40 | - | €590 | +€590 | |
| Cash at bank and in hand | 54/58 | €8,113 | €6,073 | -€2,040 | -25.1% |
| Total equity and liabilities | 10/49 | €17,469 | €12,805 | -€4,664 | -26.7% |
| Equity | 10/15 | -€9,491 | -€19,904 | -€10,413 | -110% |
| Contributions | 10/11 | €3,000 | €3,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€12,491 | -€22,904 | -€10,413 | -83.4% |
| Amounts payable | 17/49 | €26,960 | €32,709 | +€5,749 | +21.3% |
| Amounts payable within one year | 42/48 | €26,960 | €32,709 | +€5,749 | +21.3% |
| Trade debts | 44 | €8,400 | €12,331 | +€3,931 | +46.8% |
| Suppliers | 440/4 | €8,400 | €12,331 | +€3,931 | +46.8% |
| Taxes, remuneration and social security | 45 | €420 | - | -€420 | |
| Taxes | 450/3 | €420 | - | -€420 | |
| Other amounts payable | 47/48 | €18,140 | €20,378 | +€2,238 | +12.3% |
| Other operating charges | 640/8 | €6 | €1,726 | +€1,720 | +28,667% |
| Gross operating margin | 9900 | -€7,755 | -€8,608 | -€853 | -11.0% |
| Operating profit (loss) | 9901 | -€7,761 | -€10,334 | -€2,573 | -33.2% |
| Financial charges | 65/66B | €44 | €79 | +€35 | +79.5% |
| Recurring financial charges | 65 | €44 | €79 | +€35 | +79.5% |
| Profit (loss) for the period before taxes | 9903 | -€7,805 | -€10,413 | -€2,608 | -33.4% |
| Profit (loss) for the period | 9904 | -€7,805 | -€10,413 | -€2,608 | -33.4% |
| Profit (loss) for the period to be appropriated | 9905 | -€7,805 | -€10,413 | -€2,608 | -33.4% |
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 16 October 2026 via checked.be.