MIIX BRUXELMAN: 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.
MIIX BRUXELMAN
Largest movements
- Stocks and contracts +€163,255
up €163,255 (+2.5%), from €6.6m to €6.7m
- Other debts +€135,831
up €135,831 (+44.7%), from €304,169 to €440,000
- Other operating charges -€9,464
down €9,464 (-35.2%), from €26,899 to €17,435
- Gross operating margin -€5,841
down €5,841 (-31.2%), from €18,728 to €12,887
- Purchases and services +€5,646
new in 2025: €5,646
- Turnover +€5,100
new in 2025: €5,100
- Depreciation -€4,169
no longer reported in 2025 (was €4,169)
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 | €6,618,777 | €6,740,609 | +€121,832 | +1.8% |
| Current assets | 29/58 | €6,618,777 | €6,740,609 | +€121,832 | +1.8% |
| Stocks and contracts in progress | 3 | €6,561,311 | €6,724,566 | +€163,255 | +2.5% |
| Stocks | 30/36 | €6,561,311 | €6,724,566 | +€163,255 | +2.5% |
| Cash at bank and in hand | 54/58 | €57,466 | €14,910 | -€42,556 | -74.1% |
| Deferred charges and accrued income | 490/1 | - | €1,133 | +€1,133 | |
| Total equity and liabilities | 10/49 | €6,618,777 | €6,740,609 | +€121,832 | +1.8% |
| Equity | 10/15 | €1,984,913 | €1,979,839 | -€5,074 | -0.3% |
| Contributions | 10/11 | €2,000,000 | €2,000,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€15,087 | -€20,161 | -€5,074 | -33.6% |
| Amounts payable | 17/49 | €4,633,863 | €4,760,769 | +€126,906 | +2.7% |
| Amounts payable within one year | 42/48 | €4,620,672 | €4,757,997 | +€137,325 | +3.0% |
| Current portion of amounts payable after more than one year | 42 | €4,315,000 | €4,315,000 | = | 0.0% |
| Trade debts | 44 | €803 | €2,997 | +€2,194 | +273% |
| Suppliers | 440/4 | €803 | €2,997 | +€2,194 | +273% |
| Taxes, remuneration and social security | 45 | €700 | - | -€700 | |
| Taxes | 450/3 | €700 | - | -€700 | |
| Other amounts payable | 47/48 | €304,169 | €440,000 | +€135,831 | +44.7% |
| Accrued charges and deferred income | 492/3 | €13,192 | €2,772 | -€10,419 | -79.0% |
| Turnover | 70 | - | €5,100 | +€5,100 | |
| Goods, raw materials, services and sundry goods | 60/61 | - | €5,646 | +€5,646 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €4,169 | - | -€4,169 | |
| Other operating charges | 640/8 | €26,899 | €17,435 | -€9,464 | -35.2% |
| Gross operating margin | 9900 | €18,728 | €12,887 | -€5,841 | -31.2% |
| Operating profit (loss) | 9901 | -€12,340 | -€4,548 | +€7,792 | +63.1% |
| Financial charges | 65/66B | €2,746 | €526 | -€2,220 | -80.9% |
| Recurring financial charges | 65 | €2,746 | €526 | -€2,220 | -80.9% |
| Profit (loss) for the period before taxes | 9903 | -€15,087 | -€5,074 | +€10,013 | +66.4% |
| Profit (loss) for the period | 9904 | -€15,087 | -€5,074 | +€10,013 | +66.4% |
| Profit (loss) for the period to be appropriated | 9905 | -€15,087 | -€5,074 | +€10,013 | +66.4% |
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 30 October 2026 via checked.be.