Muriago: 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.
Muriago
Largest movements
- Tangible fixed assets -€12,918
down €12,918 (-23.8%), from €54,260 to €41,341
of which Furniture and vehicles: -€11,621
- Cash -€2,986
down €2,986 (-10.0%), from €29,966 to €26,980
mainly Contributions, distributions and other (-€41,434) and Tax, wage and social debts (-€10,570)
- Receivables within one year -€2,538
down €2,538 (-43.3%), from €5,863 to €3,325
of which Trade receivables: -€5,857
- Other debts +€37,041
up €37,041 (+7933.8%), from €467 to €37,508
- Profit (loss) carried forward -€35,084
no longer reported in 2025 (was €35,084)
- Tax, wage and social debts -€10,570
down €10,570 (-78.0%), from €13,546 to €2,976
- Debts after one year -€9,914
down €9,914 (-34.1%), from €29,053 to €19,139
- Gross operating margin -€13,676
down €13,676 (-37.0%), from €36,954 to €23,278
- Taxes -€2,725
down €2,725 (-51.1%), from €5,331 to €2,605
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 | €90,089 | €71,647 | -€18,442 | -20.5% |
| Fixed assets | 21/28 | €54,260 | €41,341 | -€12,918 | -23.8% |
| Tangible fixed assets | 22/27 | €54,260 | €41,341 | -€12,918 | -23.8% |
| Furniture and vehicles | 24 | €43,364 | €31,742 | -€11,621 | -26.8% |
| Other tangible fixed assets | 26 | €10,896 | €9,599 | -€1,297 | -11.9% |
| Current assets | 29/58 | €35,829 | €30,305 | -€5,524 | -15.4% |
| Amounts receivable within one year | 40/41 | €5,863 | €3,325 | -€2,538 | -43.3% |
| Trade receivables | 40 | €5,857 | - | -€5,857 | |
| Other amounts receivable | 41 | €5 | €3,325 | +€3,320 | +61708.2% |
| Cash at bank and in hand | 54/58 | €29,966 | €26,980 | -€2,986 | -10.0% |
| Total equity and liabilities | 10/49 | €90,089 | €71,647 | -€18,442 | -20.5% |
| Equity | 10/15 | €36,084 | €1,000 | -€35,084 | -97.2% |
| Contributions | 10/11 | €1,000 | €1,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €35,084 | - | -€35,084 | |
| Amounts payable | 17/49 | €54,005 | €70,647 | +€16,642 | +30.8% |
| Amounts payable after more than one year | 17 | €29,053 | €19,139 | -€9,914 | -34.1% |
| Financial debts | 170/4 | €29,053 | €19,139 | -€9,914 | -34.1% |
| Amounts payable within one year | 42/48 | €24,952 | €51,508 | +€26,556 | +106.4% |
| Current portion of amounts payable after more than one year | 42 | €9,720 | €9,914 | +€194 | +2.0% |
| Trade debts | 44 | €1,220 | €1,110 | -€110 | -9.0% |
| Suppliers | 440/4 | €1,220 | €1,110 | -€110 | -9.0% |
| Taxes, remuneration and social security | 45 | €13,546 | €2,976 | -€10,570 | -78.0% |
| Taxes | 450/3 | €13,546 | €2,976 | -€10,570 | -78.0% |
| Other amounts payable | 47/48 | €467 | €37,508 | +€37,041 | +7933.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €12,919 | €12,918 | -€0 | 0.0% |
| Other operating charges | 640/8 | €839 | €654 | -€185 | -22.0% |
| Gross operating margin | 9900 | €36,954 | €23,278 | -€13,676 | -37.0% |
| Operating profit (loss) | 9901 | €23,197 | €9,706 | -€13,491 | -58.2% |
| Financial income | 75/76B | €1 | €106 | +€106 | +20756.9% |
| Recurring financial income | 75 | €1 | €106 | +€106 | +20756.9% |
| Financial charges | 65/66B | €955 | €857 | -€98 | -10.2% |
| Recurring financial charges | 65 | €955 | €857 | -€98 | -10.2% |
| Profit (loss) for the period before taxes | 9903 | €22,243 | €8,955 | -€13,288 | -59.7% |
| Income taxes | 67/77 | €5,331 | €2,605 | -€2,725 | -51.1% |
| Profit (loss) for the period | 9904 | €16,912 | €6,350 | -€10,562 | -62.5% |
| Profit (loss) for the period to be appropriated | 9905 | €16,912 | €6,350 | -€10,562 | -62.5% |
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 10 October 2026 via checked.be.