MR SOLUTIONS: 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.
MR SOLUTIONS
Largest movements
- Receivables within one year -€29,882
down €29,882 (-43.1%), from €69,385 to €39,503
of which Other amounts receivable: -€26,882
- Cash +€23,043
up €23,043 (+238.2%), from €9,673 to €32,716
mainly Receivables within one year (+€29,882) and Depreciation (+€481)
- Profit (loss) carried forward -€6,247
down €6,247 (-762.0%), from -€820 to -€7,067
- Gross operating margin -€5,842
down €5,842 (-206.0%), from -€2,836 to -€8,678
- Depreciation -€443
down €443 (-47.9%), from €924 to €481
- Financial income -€116
down €116 (-3.6%), from €3,243 to €3,127
- Financial charges -€88
down €88 (-36.4%), from €241 to €153
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 | €450,539 | €443,075 | -€7,464 | -1.7% |
| Fixed assets | 21/28 | €349,781 | €349,300 | -€481 | -0.1% |
| Tangible fixed assets | 22/27 | €481 | €0 | -€481 | -100.0% |
| Plant, machinery and equipment | 23 | €481 | €0 | -€481 | -100.0% |
| Financial fixed assets | 28 | €349,300 | €349,300 | = | 0.0% |
| Current assets | 29/58 | €100,758 | €93,775 | -€6,983 | -6.9% |
| Amounts receivable after more than one year | 29 | €21,000 | €21,000 | = | 0.0% |
| Trade receivables | 290 | €21,000 | €21,000 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €69,385 | €39,503 | -€29,882 | -43.1% |
| Trade receivables | 40 | €3,000 | €0 | -€3,000 | -100.0% |
| Other amounts receivable | 41 | €66,385 | €39,503 | -€26,882 | -40.5% |
| Cash at bank and in hand | 54/58 | €9,673 | €32,716 | +€23,043 | +238.2% |
| Deferred charges and accrued income | 490/1 | €700 | €556 | -€144 | -20.6% |
| Total equity and liabilities | 10/49 | €450,539 | €443,075 | -€7,464 | -1.7% |
| Equity | 10/15 | €447,234 | €440,987 | -€6,247 | -1.4% |
| Contributions | 10/11 | €18,592 | €18,592 | = | 0.0% |
| Reserves | 13 | €429,461 | €429,461 | = | 0.0% |
| Distributable reserves | 133 | €429,461 | €429,461 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€820 | -€7,067 | -€6,247 | -762.0% |
| Amounts payable | 17/49 | €3,306 | €2,088 | -€1,217 | -36.8% |
| Amounts payable within one year | 42/48 | €3,306 | €2,088 | -€1,217 | -36.8% |
| Financial debts | 43 | €691 | €691 | = | 0.0% |
| Credit institutions | 430/8 | €691 | €691 | = | 0.0% |
| Trade debts | 44 | €243 | €105 | -€138 | -56.7% |
| Suppliers | 440/4 | €243 | €105 | -€138 | -56.7% |
| Taxes, remuneration and social security | 45 | €2,372 | €1,292 | -€1,080 | -45.5% |
| Taxes | 450/3 | €2,372 | €1,292 | -€1,080 | -45.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €924 | €481 | -€443 | -47.9% |
| Other operating charges | 640/8 | €62 | €62 | = | 0.0% |
| Gross operating margin | 9900 | -€2,836 | -€8,678 | -€5,842 | -206.0% |
| Operating profit (loss) | 9901 | -€3,822 | -€9,221 | -€5,399 | -141.3% |
| Financial income | 75/76B | €3,243 | €3,127 | -€116 | -3.6% |
| Recurring financial income | 75 | €3,243 | €3,127 | -€116 | -3.6% |
| Financial charges | 65/66B | €241 | €153 | -€88 | -36.4% |
| Recurring financial charges | 65 | €241 | €153 | -€88 | -36.4% |
| Profit (loss) for the period before taxes | 9903 | -€820 | -€6,247 | -€5,427 | -662.0% |
| Income taxes | 67/77 | €0 | - | = | |
| Profit (loss) for the period | 9904 | -€820 | -€6,247 | -€5,427 | -662.0% |
| Profit (loss) for the period to be appropriated | 9905 | -€820 | -€6,247 | -€5,427 | -662.0% |
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 9 October 2026 via checked.be.