MIXEL: 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.
MIXEL
Largest movements
- Tangible fixed assets -€1,818
down €1,818 (-53.3%), from €3,409 to €1,591
- Cash -€723
down €723 (-4.5%), from €16,194 to €15,471
mainly Other debts (-€2,939) and Tax, wage and social debts (-€517)
- Other debts -€2,939
down €2,939 (-25.1%), from €11,686 to €8,747
- Profit (loss) carried forward +€659
up €659 (+15.9%), from €4,143 to €4,803
- Tax, wage and social debts -€517
down €517 (-7.2%), from €7,207 to €6,691
of which Taxes: -€653
- Gross operating margin -€2,274
down €2,274 (-30.9%), from €7,365 to €5,090
- Taxes -€429
down €429 (-27.2%), from €1,577 to €1,148
- Other operating charges +€392
up €392 (+58.2%), from €673 to €1,064
- Depreciation -€333
down €333 (-15.5%), from €2,152 to €1,818
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 | €26,083 | €23,356 | -€2,728 | -10.5% |
| Fixed assets | 21/28 | €3,409 | €1,591 | -€1,818 | -53.3% |
| Tangible fixed assets | 22/27 | €3,409 | €1,591 | -€1,818 | -53.3% |
| Furniture and vehicles | 24 | €3,409 | €1,591 | -€1,818 | -53.3% |
| Current assets | 29/58 | €22,674 | €21,765 | -€909 | -4.0% |
| Amounts receivable within one year | 40/41 | €6,480 | €6,294 | -€186 | -2.9% |
| Trade receivables | 40 | €5,391 | €5,294 | -€97 | -1.8% |
| Other amounts receivable | 41 | €1,089 | €1,000 | -€89 | -8.2% |
| Cash at bank and in hand | 54/58 | €16,194 | €15,471 | -€723 | -4.5% |
| Total equity and liabilities | 10/49 | €26,083 | €23,356 | -€2,728 | -10.5% |
| Equity | 10/15 | €6,143 | €6,803 | +€659 | +10.7% |
| Contributions | 10/11 | €2,000 | €2,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €4,143 | €4,803 | +€659 | +15.9% |
| Amounts payable | 17/49 | €19,940 | €16,553 | -€3,387 | -17.0% |
| Amounts payable within one year | 42/48 | €19,940 | €16,553 | -€3,387 | -17.0% |
| Trade debts | 44 | €1,046 | €1,115 | +€69 | +6.6% |
| Suppliers | 440/4 | €1,046 | €1,115 | +€69 | +6.6% |
| Taxes, remuneration and social security | 45 | €7,207 | €6,691 | -€517 | -7.2% |
| Taxes | 450/3 | €5,907 | €5,255 | -€653 | -11.0% |
| Remuneration and social security | 454/9 | €1,300 | €1,436 | +€136 | +10.5% |
| Other amounts payable | 47/48 | €11,686 | €8,747 | -€2,939 | -25.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,152 | €1,818 | -€333 | -15.5% |
| Other operating charges | 640/8 | €673 | €1,064 | +€392 | +58.2% |
| Gross operating margin | 9900 | €7,365 | €5,090 | -€2,274 | -30.9% |
| Operating profit (loss) | 9901 | €4,540 | €2,207 | -€2,333 | -51.4% |
| Financial charges | 65/66B | €378 | €400 | +€22 | +5.9% |
| Recurring financial charges | 65 | €378 | €400 | +€22 | +5.9% |
| Profit (loss) for the period before taxes | 9903 | €4,162 | €1,807 | -€2,355 | -56.6% |
| Income taxes | 67/77 | €1,577 | €1,148 | -€429 | -27.2% |
| Profit (loss) for the period | 9904 | €2,585 | €659 | -€1,926 | -74.5% |
| Profit (loss) for the period to be appropriated | 9905 | €2,585 | €659 | -€1,926 | -74.5% |
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 12 October 2026 via checked.be.