MODAVIE: 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.
MODAVIE
Largest movements
No asset line moved by more than 1% of the balance sheet total.
No liability line moved by more than 1% of the balance sheet total.
- Gross operating margin -€407
down €407 (-68.7%), from €593 to €186
- Financial charges +€25
up €25 (+69.4%), from €36 to €61
- Other operating charges +€7
up €7 (+1.9%), from €372 to €379
From the 2021 result to the 2022 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 2021 and 2022 balance sheets and the 2022 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2021 | 2022 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €76,214 | €76,005 | -€208 | -0.3% |
| Fixed assets | 21/28 | €75,823 | €75,823 | = | 0.0% |
| Tangible fixed assets | 22/27 | €75,823 | €75,823 | = | 0.0% |
| Land and buildings | 22 | €75,823 | €75,823 | = | 0.0% |
| Current assets | 29/58 | €391 | €182 | -€208 | -53.3% |
| Cash at bank and in hand | 54/58 | €234 | €11 | -€223 | -95.3% |
| Deferred charges and accrued income | 490/1 | €157 | €171 | +€14 | +9.1% |
| Total equity and liabilities | 10/49 | €76,214 | €76,005 | -€208 | -0.3% |
| Equity | 10/15 | €75,709 | €75,454 | -€255 | -0.3% |
| Contributions | 10/11 | €112,969 | €112,969 | = | 0.0% |
| Capital | 10 | €112,969 | €112,969 | = | 0.0% |
| Issued capital | 100 | €112,969 | €112,969 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€37,260 | -€37,515 | -€255 | -0.7% |
| Amounts payable | 17/49 | €505 | €551 | +€46 | +9.2% |
| Amounts payable within one year | 42/48 | €505 | €551 | +€46 | +9.2% |
| Trade debts | 44 | €505 | €551 | +€46 | +9.2% |
| Suppliers | 440/4 | €505 | €551 | +€46 | +9.2% |
| Non-recurring operating income | 76A | €805 | €400 | -€405 | -50.3% |
| Goods, raw materials, services and sundry goods | 60/61 | €212 | €214 | +€2 | +1.0% |
| Other operating charges | 640/8 | €372 | €379 | +€7 | +1.9% |
| Gross operating margin | 9900 | €593 | €186 | -€407 | -68.7% |
| Operating profit (loss) | 9901 | €220 | -€194 | -€414 | |
| Financial charges | 65/66B | €36 | €61 | +€25 | +69.4% |
| Recurring financial charges | 65 | €36 | €61 | +€25 | +69.4% |
| Profit (loss) for the period before taxes | 9903 | €184 | -€255 | -€439 | |
| Profit (loss) for the period | 9904 | €184 | -€255 | -€439 | |
| Profit (loss) for the period to be appropriated | 9905 | €184 | -€255 | -€439 |
Source: filed annual accounts (NBB), financial years ended 31 December 2021 and 31 December 2022. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 13 October 2026 via checked.be.