MIRAS GAMES: 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.
MIRAS GAMES
Largest movements
- Receivables after one year +€33,550
new in 2025: €33,550
- Tangible fixed assets -€8,197
down €8,197 (-7.0%), from €116,769 to €108,572
- Receivables within one year +€6,324
up €6,324 (+7.3%), from €86,181 to €92,505
- Cash -€5,702
down €5,702 (-87.3%), from €6,528 to €826
mainly Other debts (-€131,684) and Receivables after one year (-€33,550)
- Trade debts +€155,382
up €155,382 (+2,348%), from €6,618 to €162,000
- Other debts -€131,684
no longer reported in 2025 (was €131,684)
- Gross operating margin -€112,576
down €112,576 (-65.1%), from €172,948 to €60,372
- Depreciation -€25,912
down €25,912 (-45.0%), from €57,602 to €31,690
- Other operating charges -€23,883
down €23,883 (-52.3%), from €45,688 to €21,805
- Taxes -€3,894
down €3,894 (-58.8%), from €6,618 to €2,724
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 | €237,878 | €262,659 | +€24,781 | +10.4% |
| Formation expenses | 20 | €1,000 | €1,000 | = | 0.0% |
| Fixed assets | 21/28 | €144,169 | €134,778 | -€9,391 | -6.5% |
| Intangible fixed assets | 21 | €14,900 | €13,706 | -€1,194 | -8.0% |
| Tangible fixed assets | 22/27 | €116,769 | €108,572 | -€8,197 | -7.0% |
| Furniture and vehicles | 24 | €116,769 | €108,572 | -€8,197 | -7.0% |
| Financial fixed assets | 28 | €12,500 | €12,500 | = | 0.0% |
| Current assets | 29/58 | €92,709 | €126,880 | +€34,171 | +36.9% |
| Amounts receivable after more than one year | 29 | - | €33,550 | +€33,550 | |
| Trade receivables | 290 | - | €33,550 | +€33,550 | |
| Amounts receivable within one year | 40/41 | €86,181 | €92,505 | +€6,324 | +7.3% |
| Trade receivables | 40 | €86,181 | €92,505 | +€6,324 | +7.3% |
| Cash at bank and in hand | 54/58 | €6,528 | €826 | -€5,702 | -87.3% |
| Total equity and liabilities | 10/49 | €237,878 | €262,659 | +€24,781 | +10.4% |
| Equity | 10/15 | €99,576 | €100,659 | +€1,083 | +1.1% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,860 | €1,860 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,860 | €1,860 | = | 0.0% |
| Reserves not available under the articles | 1311 | €1,860 | €1,860 | = | 0.0% |
| Profit (loss) carried forward | 14 | €79,116 | €80,199 | +€1,083 | +1.4% |
| Amounts payable | 17/49 | €138,302 | €162,000 | +€23,698 | +17.1% |
| Amounts payable within one year | 42/48 | €138,302 | €162,000 | +€23,698 | +17.1% |
| Trade debts | 44 | €6,618 | €162,000 | +€155,382 | +2,348% |
| Suppliers | 440/4 | €6,618 | €162,000 | +€155,382 | +2,348% |
| Other amounts payable | 47/48 | €131,684 | - | -€131,684 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €57,602 | €31,690 | -€25,912 | -45.0% |
| Other operating charges | 640/8 | €45,688 | €21,805 | -€23,883 | -52.3% |
| Non-recurring operating charges | 66A | €48,632 | - | -€48,632 | |
| Gross operating margin | 9900 | €172,948 | €60,372 | -€112,576 | -65.1% |
| Operating profit (loss) | 9901 | €21,026 | €6,876 | -€14,150 | -67.3% |
| Financial income | 75/76B | - | €0 | +€0 | |
| Recurring financial income | 75 | - | €0 | +€0 | |
| Financial charges | 65/66B | €3,068 | €3,070 | +€2 | +0.1% |
| Recurring financial charges | 65 | €3,068 | €3,070 | +€2 | +0.1% |
| Profit (loss) for the period before taxes | 9903 | €17,958 | €3,807 | -€14,151 | -78.8% |
| Income taxes | 67/77 | €6,618 | €2,724 | -€3,894 | -58.8% |
| Profit (loss) for the period | 9904 | €11,340 | €1,083 | -€10,257 | -90.4% |
| Profit (loss) for the period to be appropriated | 9905 | €11,340 | €1,083 | -€10,257 | -90.4% |
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 15 October 2026 via checked.be.