Mira: 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.
Mira
Largest movements
- Cash +€41,561
up €41,561 (+132%), from €31,593 to €73,154
mainly Net result for the year (+€45,242) and Depreciation (+€2,058)
- Profit (loss) carried forward +€45,242
up €45,242 (+122%), from €37,077 to €82,320
- Tax, wage and social debts -€4,087
down €4,087 (-54.1%), from €7,551 to €3,465
- Gross operating margin +€8,298
up €8,298 (+16.2%), from €51,196 to €59,494
- Depreciation +€1,697
up €1,697 (+470%), from €361 to €2,058
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 | €46,629 | €88,022 | +€41,393 | +88.8% |
| Fixed assets | 21/28 | €3,805 | €4,595 | +€790 | +20.8% |
| Tangible fixed assets | 22/27 | €3,305 | €4,095 | +€790 | +23.9% |
| Plant, machinery and equipment | 23 | €3,305 | €4,095 | +€790 | +23.9% |
| Financial fixed assets | 28 | €500 | €500 | = | 0.0% |
| Current assets | 29/58 | €42,824 | €83,427 | +€40,603 | +94.8% |
| Amounts receivable within one year | 40/41 | €11,025 | €10,273 | -€753 | -6.8% |
| Trade receivables | 40 | €10,640 | €8,244 | -€2,396 | -22.5% |
| Other amounts receivable | 41 | €386 | €2,029 | +€1,643 | +426% |
| Cash at bank and in hand | 54/58 | €31,593 | €73,154 | +€41,561 | +132% |
| Deferred charges and accrued income | 490/1 | €206 | - | -€206 | |
| Total equity and liabilities | 10/49 | €46,629 | €88,022 | +€41,393 | +88.8% |
| Equity | 10/15 | €39,077 | €84,320 | +€45,242 | +116% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €37,077 | €82,320 | +€45,242 | +122% |
| Amounts payable | 17/49 | €7,551 | €3,702 | -€3,849 | -51.0% |
| Amounts payable within one year | 42/48 | €7,551 | €3,702 | -€3,849 | -51.0% |
| Trade debts | 44 | - | €22 | +€22 | |
| Suppliers | 440/4 | - | €22 | +€22 | |
| Taxes, remuneration and social security | 45 | €7,551 | €3,465 | -€4,087 | -54.1% |
| Taxes | 450/3 | €7,551 | €3,465 | -€4,087 | -54.1% |
| Other amounts payable | 47/48 | - | €215 | +€215 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €361 | €2,058 | +€1,697 | +470% |
| Other operating charges | 640/8 | - | €150 | +€150 | |
| Non-recurring operating charges | 66A | €1,065 | - | -€1,065 | |
| Gross operating margin | 9900 | €51,196 | €59,494 | +€8,298 | +16.2% |
| Operating profit (loss) | 9901 | €49,771 | €57,286 | +€7,515 | +15.1% |
| Financial income | 75/76B | €12 | - | -€12 | |
| Recurring financial income | 75 | €12 | - | -€12 | |
| Financial charges | 65/66B | €173 | €72 | -€101 | -58.3% |
| Recurring financial charges | 65 | €173 | €72 | -€101 | -58.3% |
| Profit (loss) for the period before taxes | 9903 | €49,609 | €57,213 | +€7,604 | +15.3% |
| Income taxes | 67/77 | €12,532 | €11,971 | -€561 | -4.5% |
| Profit (loss) for the period | 9904 | €37,077 | €45,242 | +€8,165 | +22.0% |
| Profit (loss) for the period to be appropriated | 9905 | €37,077 | €45,242 | +€8,165 | +22.0% |
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 25 October 2026 via checked.be.