MSP Solutions: what changed
Two fiscal 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.
MSP Solutions
Largest movements
- Receivables within one year +€25,353
up €25,353 (+4.5%), from €562,666 to €588,018
- Profit (loss) carried forward +€16,540
up €16,540 (+64.1%), from €25,796 to €42,336
- Other debts +€6,000
up €6,000 (+11.2%), from €53,354 to €59,354
- Financial income +€3,861
up €3,861 (+14.4%), from €26,794 to €30,655
- Gross operating margin +€1,894
up €1,894 (+20.6%), from -€9,199 to -€7,305
- Taxes +€1,528
up €1,528 (+34.0%), from €4,495 to €6,023
From the 2023 result to the 2024 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 2023 and 2024 balance sheets and the 2024 result: not a filed cash-flow statement. It shows where the money came from and went.
Every line side by side
| Line | Code | 2023 | 2024 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €562,735 | €588,111 | +€25,375 | +4.5% |
| Current assets | 29/58 | €562,735 | €588,111 | +€25,375 | +4.5% |
| Amounts receivable within one year | 40/41 | €562,666 | €588,018 | +€25,353 | +4.5% |
| Other amounts receivable | 41 | €562,666 | €588,018 | +€25,353 | +4.5% |
| Cash at bank and in hand | 54/58 | €70 | €92 | +€23 | +32.5% |
| Total equity and liabilities | 10/49 | €562,735 | €588,111 | +€25,375 | +4.5% |
| Equity | 10/15 | €504,238 | €520,778 | +€16,540 | +3.3% |
| Contributions | 10/11 | €260,000 | €260,000 | = | 0.0% |
| Capital | 10 | €260,000 | €260,000 | = | 0.0% |
| Issued capital | 100 | €260,000 | €260,000 | = | 0.0% |
| Reserves | 13 | €218,442 | €218,442 | = | 0.0% |
| Non-distributable reserves | 130/1 | €26,000 | €26,000 | = | 0.0% |
| Legal reserve | 130 | €26,000 | €26,000 | = | 0.0% |
| Tax-exempt reserves | 132 | €192,442 | €192,442 | = | 0.0% |
| Profit (loss) carried forward | 14 | €25,796 | €42,336 | +€16,540 | +64.1% |
| Amounts payable | 17/49 | €58,497 | €67,332 | +€8,835 | +15.1% |
| Amounts payable within one year | 42/48 | €58,497 | €67,332 | +€8,835 | +15.1% |
| Trade debts | 44 | €648 | €1,953 | +€1,305 | +201.4% |
| Suppliers | 440/4 | €648 | €1,953 | +€1,305 | +201.4% |
| Taxes, remuneration and social security | 45 | €4,495 | €6,025 | +€1,530 | +34.0% |
| Taxes | 450/3 | €4,495 | €6,025 | +€1,530 | +34.0% |
| Other amounts payable | 47/48 | €53,354 | €59,354 | +€6,000 | +11.2% |
| Other operating charges | 640/8 | €507 | €552 | +€46 | +9.1% |
| Gross operating margin | 9900 | -€9,199 | -€7,305 | +€1,894 | +20.6% |
| Operating profit (loss) | 9901 | -€9,705 | -€7,857 | +€1,848 | +19.0% |
| Financial income | 75/76B | €26,794 | €30,655 | +€3,861 | +14.4% |
| Recurring financial income | 75 | €26,794 | €30,655 | +€3,861 | +14.4% |
| Financial charges | 65/66B | €246 | €235 | -€11 | -4.6% |
| Recurring financial charges | 65 | €246 | €235 | -€11 | -4.6% |
| Profit (loss) for the period before taxes | 9903 | €16,842 | €22,563 | +€5,721 | +34.0% |
| Income taxes | 67/77 | €4,495 | €6,023 | +€1,528 | +34.0% |
| Profit (loss) for the period | 9904 | €12,347 | €16,540 | +€4,193 | +34.0% |
| Profit (loss) for the period to be appropriated | 9905 | €12,347 | €16,540 | +€4,193 | +34.0% |
Source: filed annual accounts (NBB), fiscal years ended 30 November 2023 and 30 November 2024. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 28 September 2026 via checked.be.