Mujo: 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.
Mujo
Largest movements
- Cash +€28,966
up €28,966 (+115.1%), from €25,171 to €54,137
mainly Net result for the year (+€14,600) and Receivables within one year (+€7,110)
- Receivables within one year -€7,110
down €7,110 (-66.3%), from €10,729 to €3,620
- Reserves +€14,600
up €14,600 (+146.0%), from €10,000 to €24,600
- Other debts +€4,503
up €4,503 (+33.2%), from €13,563 to €18,065
- Trade debts +€1,620
up €1,620 (+220.5%), from €735 to €2,355
- Tax, wage and social debts +€1,133
up €1,133 (+12.8%), from €8,823 to €9,956
- Gross operating margin +€7,640
up €7,640 (+46.7%), from €16,345 to €23,985
- Taxes +€2,269
up €2,269 (+48.5%), from €4,675 to €6,944
- Financial charges +€1,351
up €1,351 (+158.1%), from €854 to €2,205
- Other operating charges -€301
down €301 (-56.1%), from €537 to €236
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 | €35,900 | €57,756 | +€21,856 | +60.9% |
| Current assets | 29/58 | €35,900 | €57,756 | +€21,856 | +60.9% |
| Amounts receivable within one year | 40/41 | €10,729 | €3,620 | -€7,110 | -66.3% |
| Trade receivables | 40 | €10,729 | €3,620 | -€7,110 | -66.3% |
| Cash at bank and in hand | 54/58 | €25,171 | €54,137 | +€28,966 | +115.1% |
| Total equity and liabilities | 10/49 | €35,900 | €57,756 | +€21,856 | +60.9% |
| Equity | 10/15 | €12,780 | €27,380 | +€14,600 | +114.2% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Reserves | 13 | €10,000 | €24,600 | +€14,600 | +146.0% |
| Distributable reserves | 133 | €10,000 | €24,600 | +€14,600 | +146.0% |
| Profit (loss) carried forward | 14 | €280 | €280 | +€0 | +0.1% |
| Amounts payable | 17/49 | €23,120 | €30,376 | +€7,256 | +31.4% |
| Amounts payable within one year | 42/48 | €23,120 | €30,376 | +€7,256 | +31.4% |
| Trade debts | 44 | €735 | €2,355 | +€1,620 | +220.5% |
| Suppliers | 440/4 | €735 | €2,355 | +€1,620 | +220.5% |
| Taxes, remuneration and social security | 45 | €8,823 | €9,956 | +€1,133 | +12.8% |
| Taxes | 450/3 | €8,823 | €9,956 | +€1,133 | +12.8% |
| Other amounts payable | 47/48 | €13,563 | €18,065 | +€4,503 | +33.2% |
| Other operating charges | 640/8 | €537 | €236 | -€301 | -56.1% |
| Gross operating margin | 9900 | €16,345 | €23,985 | +€7,640 | +46.7% |
| Operating profit (loss) | 9901 | €15,809 | €23,749 | +€7,940 | +50.2% |
| Financial income | 75/76B | €0 | €0 | -€0 | -75.0% |
| Recurring financial income | 75 | €0 | €0 | -€0 | -75.0% |
| Financial charges | 65/66B | €854 | €2,205 | +€1,351 | +158.1% |
| Recurring financial charges | 65 | €854 | €2,205 | +€1,351 | +158.1% |
| Profit (loss) for the period before taxes | 9903 | €14,955 | €21,545 | +€6,590 | +44.1% |
| Income taxes | 67/77 | €4,675 | €6,944 | +€2,269 | +48.5% |
| Profit (loss) for the period | 9904 | €10,280 | €14,600 | +€4,320 | +42.0% |
| Profit (loss) for the period to be appropriated | 9905 | €10,280 | €14,600 | +€4,320 | +42.0% |
Source: filed annual accounts (NBB), financial years ended 30 September 2024 and 30 September 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 10 October 2026 via checked.be.