MIRIOGLU: 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.
MIRIOGLU
Largest movements
- Cash -€2,940
down €2,940 (-20.4%), from €14,391 to €11,451
mainly Trade debts (-€3,734) and Receivables within one year (-€2,441)
- Receivables within one year +€2,441
up €2,441 (+59.9%), from €4,077 to €6,518
of which Other amounts receivable: +€6,325
- Tangible fixed assets -€1,548
down €1,548 (-24.3%), from €6,358 to €4,810
of which Furniture and vehicles: -€1,837
- Trade debts -€3,734
down €3,734 (-80.9%), from €4,613 to €879
- Tax, wage and social debts +€1,843
up €1,843 (+86.2%), from €2,137 to €3,980
of which Remuneration and social security: +€1,400
- Other debts -€628
no longer reported in 2025 (was €628)
- Profit (loss) carried forward +€583
up €583 (+16.0%), from €3,653 to €4,236
- Gross operating margin -€573
down €573 (-12.2%), from €4,705 to €4,132
- Depreciation +€288
up €288 (+11.3%), from €2,550 to €2,838
- Taxes +€146
new in 2025: €146
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 | €25,171 | €23,234 | -€1,937 | -7.7% |
| Fixed assets | 21/28 | €6,358 | €4,810 | -€1,548 | -24.3% |
| Tangible fixed assets | 22/27 | €6,358 | €4,810 | -€1,548 | -24.3% |
| Furniture and vehicles | 24 | €4,078 | €2,241 | -€1,837 | -45.1% |
| Other tangible fixed assets | 26 | €2,280 | €2,570 | +€290 | +12.7% |
| Current assets | 29/58 | €18,813 | €18,424 | -€389 | -2.1% |
| Stocks and contracts in progress | 3 | €345 | €455 | +€110 | +31.9% |
| Stocks | 30/36 | €345 | €455 | +€110 | +31.9% |
| Amounts receivable within one year | 40/41 | €4,077 | €6,518 | +€2,441 | +59.9% |
| Trade receivables | 40 | €4,077 | €193 | -€3,884 | -95.3% |
| Other amounts receivable | 41 | - | €6,325 | +€6,325 | |
| Cash at bank and in hand | 54/58 | €14,391 | €11,451 | -€2,940 | -20.4% |
| Total equity and liabilities | 10/49 | €25,171 | €23,234 | -€1,937 | -7.7% |
| Equity | 10/15 | €16,053 | €16,636 | +€583 | +3.6% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Profit (loss) carried forward | 14 | €3,653 | €4,236 | +€583 | +16.0% |
| Amounts payable | 17/49 | €9,118 | €6,599 | -€2,520 | -27.6% |
| Amounts payable within one year | 42/48 | €7,378 | €4,859 | -€2,520 | -34.1% |
| Trade debts | 44 | €4,613 | €879 | -€3,734 | -80.9% |
| Suppliers | 440/4 | €4,613 | €879 | -€3,734 | -80.9% |
| Taxes, remuneration and social security | 45 | €2,137 | €3,980 | +€1,843 | +86.2% |
| Taxes | 450/3 | €2,137 | €2,580 | +€443 | +20.7% |
| Remuneration and social security | 454/9 | - | €1,400 | +€1,400 | |
| Other amounts payable | 47/48 | €628 | - | -€628 | |
| Accrued charges and deferred income | 492/3 | €1,740 | €1,740 | = | 0.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,550 | €2,838 | +€288 | +11.3% |
| Other operating charges | 640/8 | €501 | €512 | +€11 | +2.2% |
| Gross operating margin | 9900 | €4,705 | €4,132 | -€573 | -12.2% |
| Operating profit (loss) | 9901 | €1,654 | €783 | -€872 | -52.7% |
| Financial income | 75/76B | €27 | - | -€27 | |
| Recurring financial income | 75 | €27 | - | -€27 | |
| Financial charges | 65/66B | €54 | €54 | = | 0.0% |
| Recurring financial charges | 65 | €54 | €54 | = | 0.0% |
| Profit (loss) for the period before taxes | 9903 | €1,628 | €729 | -€899 | -55.2% |
| Income taxes | 67/77 | - | €146 | +€146 | |
| Profit (loss) for the period | 9904 | €1,628 | €583 | -€1,045 | -64.2% |
| Profit (loss) for the period to be appropriated | 9905 | €1,628 | €583 | -€1,045 | -64.2% |
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 14 October 2026 via checked.be.