Mindframe Solutions: what changed
Two fiscal 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.
Mindframe Solutions
Largest movements
- Cash +€69,881
up €69,881 (+121.9%), from €57,332 to €127,213
mainly Net result for the year (+€68,298) and Receivables within one year (+€2,537)
- Receivables within one year -€2,537
down €2,537 (-5.8%), from €43,846 to €41,309
of which Trade receivables: -€8,543
- Profit (loss) carried forward +€68,298
up €68,298 (+92.7%), from €73,669 to €141,967
- Gross operating margin -€6,887
down €6,887 (-7.4%), from €92,631 to €85,744
- Taxes -€1,133
down €1,133 (-5.9%), from €19,087 to €17,954
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.
Cash bridge derived
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 | €101,178 | €168,522 | +€67,344 | +66.6% |
| Current assets | 29/58 | €101,178 | €168,522 | +€67,344 | +66.6% |
| Amounts receivable within one year | 40/41 | €43,846 | €41,309 | -€2,537 | -5.8% |
| Trade receivables | 40 | €36,300 | €27,757 | -€8,543 | -23.5% |
| Other amounts receivable | 41 | €7,546 | €13,552 | +€6,006 | +79.6% |
| Cash at bank and in hand | 54/58 | €57,332 | €127,213 | +€69,881 | +121.9% |
| Total equity and liabilities | 10/49 | €101,178 | €168,522 | +€67,344 | +66.6% |
| Equity | 10/15 | €73,769 | €142,067 | +€68,298 | +92.6% |
| Contributions | 10/11 | €100 | €100 | = | 0.0% |
| Profit (loss) carried forward | 14 | €73,669 | €141,967 | +€68,298 | +92.7% |
| Amounts payable | 17/49 | €27,409 | €26,455 | -€954 | -3.5% |
| Amounts payable within one year | 42/48 | €27,409 | €26,455 | -€954 | -3.5% |
| Taxes, remuneration and social security | 45 | €27,409 | €26,455 | -€954 | -3.5% |
| Taxes | 450/3 | €27,409 | €26,455 | -€954 | -3.5% |
| Gross operating margin | 9900 | €92,631 | €85,744 | -€6,887 | -7.4% |
| Operating profit (loss) | 9901 | €92,631 | €85,744 | -€6,887 | -7.4% |
| Financial income | 75/76B | €204 | €563 | +€359 | +176.0% |
| Recurring financial income | 75 | €204 | €563 | +€359 | +176.0% |
| Financial charges | 65/66B | €79 | €55 | -€24 | -30.4% |
| Recurring financial charges | 65 | €79 | €55 | -€24 | -30.4% |
| Profit (loss) for the period before taxes | 9903 | €92,756 | €86,252 | -€6,504 | -7.0% |
| Income taxes | 67/77 | €19,087 | €17,954 | -€1,133 | -5.9% |
| Profit (loss) for the period | 9904 | €73,669 | €68,298 | -€5,371 | -7.3% |
| Profit (loss) for the period to be appropriated | 9905 | €73,669 | €68,298 | -€5,371 | -7.3% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 3 October 2026 via checked.be.