MULTIVAC: 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.
MULTIVAC
Largest movements
No asset line moved by more than 1% of the balance sheet total.
- Profit (loss) carried forward -€2,792
down €2,792 (-2.6%), from -€106,453 to -€109,245
- Trade debts +€1,611
up €1,611 (+415.8%), from €387 to €1,998
- Gross operating margin -€1,091
down €1,091 (-120.2%), from -€908 to -€1,998
- Other operating charges +€266
up €266 (+50.4%), from €528 to €794
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
Cash or the result is not a separate line in both sets of accounts; the cash flow cannot be derived from them.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €141,506 | €140,712 | -€794 | -0.6% |
| Current assets | 29/58 | €141,506 | €140,712 | -€794 | -0.6% |
| Amounts receivable within one year | 40/41 | €139,461 | €138,668 | -€794 | -0.6% |
| Other amounts receivable | 41 | €139,461 | €138,668 | -€794 | -0.6% |
| Deferred charges and accrued income | 490/1 | €2,045 | €2,045 | = | 0.0% |
| Total equity and liabilities | 10/49 | €141,506 | €140,712 | -€794 | -0.6% |
| Equity | 10/15 | €105,125 | €102,333 | -€2,792 | -2.7% |
| Contributions | 10/11 | €168,000 | €168,000 | = | 0.0% |
| Capital | 10 | €168,000 | €168,000 | = | 0.0% |
| Issued capital | 100 | €168,000 | €168,000 | = | 0.0% |
| Reserves | 13 | €43,577 | €43,577 | = | 0.0% |
| Non-distributable reserves | 130/1 | €1,859 | €1,859 | = | 0.0% |
| Legal reserve | 130 | €1,859 | €1,859 | = | 0.0% |
| Distributable reserves | 133 | €41,718 | €41,718 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€106,453 | -€109,245 | -€2,792 | -2.6% |
| Amounts payable | 17/49 | €36,381 | €38,379 | +€1,998 | +5.5% |
| Amounts payable within one year | 42/48 | €36,381 | €38,379 | +€1,998 | +5.5% |
| Trade debts | 44 | €387 | €1,998 | +€1,611 | +415.8% |
| Suppliers | 440/4 | €387 | €1,998 | +€1,611 | +415.8% |
| Other amounts payable | 47/48 | €35,994 | €36,381 | +€387 | +1.1% |
| Other operating charges | 640/8 | €528 | €794 | +€266 | +50.4% |
| Gross operating margin | 9900 | -€908 | -€1,998 | -€1,091 | -120.2% |
| Operating profit (loss) | 9901 | -€1,435 | -€2,792 | -€1,357 | -94.5% |
| Profit (loss) for the period before taxes | 9903 | -€1,435 | -€2,792 | -€1,357 | -94.5% |
| Profit (loss) for the period | 9904 | -€1,435 | -€2,792 | -€1,357 | -94.5% |
| Profit (loss) for the period to be appropriated | 9905 | -€1,435 | -€2,792 | -€1,357 | -94.5% |
Source: filed annual accounts (NBB), fiscal years ended 31 December 2024 and 31 December 2025. Colour: green is a favourable move for that line, red an unfavourable one. Prepared on 7 October 2026 via checked.be.