MRY Banden: 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.
MRY Banden
Largest movements
- Cash +€46,220
up €46,220 (+512%), from €9,035 to €55,255
mainly Net result for the year (+€29,136) and Tax, wage and social debts (+€17,364)
- Receivables within one year +€1,299
new in 2025: €1,299
- Stocks and contracts -€755
down €755 (-17.7%), from €4,275 to €3,520
- Profit (loss) carried forward +€29,136
up €29,136, from -€781 to €28,355
- Tax, wage and social debts +€17,364
up €17,364 (+190%), from €9,116 to €26,480
- Other debts -€2,023
down €2,023 (-95.6%), from €2,117 to €94
- Trade debts +€1,288
up €1,288 (+69.3%), from €1,858 to €3,146
- Contributions +€1,000
up €1,000 (+100%), from €1,000 to €2,000
- Gross operating margin +€33,854
up €33,854 (+952%), from €3,557 to €37,411
- Taxes +€7,332
up €7,332 (+21,098%), from €35 to €7,366
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 | €13,310 | €60,074 | +€46,764 | +351% |
| Current assets | 29/58 | €13,310 | €60,074 | +€46,764 | +351% |
| Stocks and contracts in progress | 3 | €4,275 | €3,520 | -€755 | -17.7% |
| Stocks | 30/36 | €4,275 | €3,520 | -€755 | -17.7% |
| Amounts receivable within one year | 40/41 | - | €1,299 | +€1,299 | |
| Trade receivables | 40 | - | €1,299 | +€1,299 | |
| Cash at bank and in hand | 54/58 | €9,035 | €55,255 | +€46,220 | +512% |
| Total equity and liabilities | 10/49 | €13,310 | €60,074 | +€46,764 | +351% |
| Equity | 10/15 | €219 | €30,355 | +€30,136 | +13,761% |
| Contributions | 10/11 | €1,000 | €2,000 | +€1,000 | +100% |
| Profit (loss) carried forward | 14 | -€781 | €28,355 | +€29,136 | |
| Amounts payable | 17/49 | €13,091 | €29,720 | +€16,629 | +127% |
| Amounts payable within one year | 42/48 | €13,091 | €29,720 | +€16,629 | +127% |
| Trade debts | 44 | €1,858 | €3,146 | +€1,288 | +69.3% |
| Suppliers | 440/4 | €1,858 | €3,146 | +€1,288 | +69.3% |
| Taxes, remuneration and social security | 45 | €9,116 | €26,480 | +€17,364 | +190% |
| Taxes | 450/3 | €9,116 | €26,480 | +€17,364 | +190% |
| Other amounts payable | 47/48 | €2,117 | €94 | -€2,023 | -95.6% |
| Other operating charges | 640/8 | €920 | €686 | -€234 | -25.4% |
| Gross operating margin | 9900 | €3,557 | €37,411 | +€33,854 | +952% |
| Operating profit (loss) | 9901 | €2,637 | €36,725 | +€34,088 | +1,293% |
| Financial charges | 65/66B | €505 | €223 | -€282 | -55.9% |
| Recurring financial charges | 65 | €505 | €223 | -€282 | -55.9% |
| Profit (loss) for the period before taxes | 9903 | €2,132 | €36,502 | +€34,370 | +1,612% |
| Income taxes | 67/77 | €35 | €7,366 | +€7,332 | +21,098% |
| Profit (loss) for the period | 9904 | €2,097 | €29,136 | +€27,039 | +1,289% |
| Profit (loss) for the period to be appropriated | 9905 | €2,097 | €29,136 | +€27,039 | +1,289% |
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 30 October 2026 via checked.be.