MINT PAINT: 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.
MINT PAINT
Largest movements
- Cash +€4,861
up €4,861 (+137.8%), from €3,528 to €8,389
mainly Other debts (+€13,885) and Stocks and contracts (+€3,150)
- Stocks and contracts -€3,150
down €3,150 (-75.8%), from €4,156 to €1,006
- Receivables within one year -€1,720
down €1,720 (-6.6%), from €26,164 to €24,444
of which Other amounts receivable: -€4,822
- Tangible fixed assets +€999
up €999 (+75.1%), from €1,329 to €2,328
of which Other tangible fixed assets: +€1,418
- Deferred charges and accrued income -€810
down €810 (-13.2%), from €6,128 to €5,318
- Other debts +€13,885
up €13,885 (+349.2%), from €3,977 to €17,862
- Trade debts -€12,040
down €12,040 (-64.4%), from €18,697 to €6,658
- Debts after one year -€2,026
down €2,026 (-66.5%), from €3,046 to €1,020
- Reserves +€905
up €905 (+12.6%), from €7,187 to €8,092
- Tax, wage and social debts -€563
down €563 (-32.9%), from €1,709 to €1,146
- Gross operating margin -€1,695
down €1,695 (-25.0%), from €6,785 to €5,089
- Other operating charges +€634
up €634 (+133.0%), from €477 to €1,111
- Taxes -€446
down €446 (-27.5%), from €1,624 to €1,178
- Depreciation +€258
up €258 (+61.6%), from €419 to €677
- Financial charges +€230
up €230 (+23.2%), from €989 to €1,219
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 | €41,625 | €41,804 | +€179 | +0.4% |
| Fixed assets | 21/28 | €1,649 | €2,648 | +€999 | +60.5% |
| Tangible fixed assets | 22/27 | €1,329 | €2,328 | +€999 | +75.1% |
| Plant, machinery and equipment | 23 | €1,329 | €910 | -€419 | -31.5% |
| Other tangible fixed assets | 26 | - | €1,418 | +€1,418 | |
| Financial fixed assets | 28 | €320 | €320 | = | 0.0% |
| Current assets | 29/58 | €39,975 | €39,156 | -€819 | -2.0% |
| Stocks and contracts in progress | 3 | €4,156 | €1,006 | -€3,150 | -75.8% |
| Stocks | 30/36 | €4,156 | €1,006 | -€3,150 | -75.8% |
| Amounts receivable within one year | 40/41 | €26,164 | €24,444 | -€1,720 | -6.6% |
| Trade receivables | 40 | €20,506 | €23,607 | +€3,101 | +15.1% |
| Other amounts receivable | 41 | €5,658 | €837 | -€4,822 | -85.2% |
| Cash at bank and in hand | 54/58 | €3,528 | €8,389 | +€4,861 | +137.8% |
| Deferred charges and accrued income | 490/1 | €6,128 | €5,318 | -€810 | -13.2% |
| Total equity and liabilities | 10/49 | €41,625 | €41,804 | +€179 | +0.4% |
| Equity | 10/15 | €12,187 | €13,092 | +€905 | +7.4% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Reserves | 13 | €7,187 | €8,092 | +€905 | +12.6% |
| Distributable reserves | 133 | €7,187 | €8,092 | +€905 | +12.6% |
| Amounts payable | 17/49 | €29,438 | €28,712 | -€726 | -2.5% |
| Amounts payable after more than one year | 17 | €3,046 | €1,020 | -€2,026 | -66.5% |
| Financial debts | 170/4 | €3,046 | €1,020 | -€2,026 | -66.5% |
| Amounts payable within one year | 42/48 | €26,392 | €27,692 | +€1,300 | +4.9% |
| Current portion of amounts payable after more than one year | 42 | €2,009 | €2,026 | +€18 | +0.9% |
| Trade debts | 44 | €18,697 | €6,658 | -€12,040 | -64.4% |
| Suppliers | 440/4 | €18,697 | €6,658 | -€12,040 | -64.4% |
| Taxes, remuneration and social security | 45 | €1,709 | €1,146 | -€563 | -32.9% |
| Taxes | 450/3 | €1,709 | €1,146 | -€563 | -32.9% |
| Other amounts payable | 47/48 | €3,977 | €17,862 | +€13,885 | +349.2% |
| Remuneration, social security and pensions | 62 | €8 | - | -€8 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €419 | €677 | +€258 | +61.6% |
| Other operating charges | 640/8 | €477 | €1,111 | +€634 | +133.0% |
| Gross operating margin | 9900 | €6,785 | €5,089 | -€1,695 | -25.0% |
| Operating profit (loss) | 9901 | €5,881 | €3,301 | -€2,580 | -43.9% |
| Financial income | 75/76B | €124 | - | -€124 | |
| Recurring financial income | 75 | €124 | - | -€124 | |
| Financial charges | 65/66B | €989 | €1,219 | +€230 | +23.2% |
| Recurring financial charges | 65 | €989 | €1,219 | +€230 | +23.2% |
| Profit (loss) for the period before taxes | 9903 | €5,016 | €2,083 | -€2,933 | -58.5% |
| Income taxes | 67/77 | €1,624 | €1,178 | -€446 | -27.5% |
| Profit (loss) for the period | 9904 | €3,392 | €905 | -€2,487 | -73.3% |
| Profit (loss) for the period to be appropriated | 9905 | €3,392 | €905 | -€2,487 | -73.3% |
Source: filed annual accounts (NBB), financial years ended 30 June 2024 and 30 June 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 12 October 2026 via checked.be.