ROYALTIES MANAGEMENT INTERNATIONAL: what changed
ROYALTIES MANAGEMENT INTERNATIONAL
Largest movements
- Cash +€37,347
up €37,347 (+90.4%), from €41,328 to €78,675
mainly Net result for the year (+€32,091) and Depreciation (+€13,478)
- Tangible fixed assets -€11,976
down €11,976 (-80.6%), from €14,857 to €2,881
- Receivables within one year +€4,891
up €4,891 (+30.7%), from €15,911 to €20,803
of which Trade receivables: +€3,116
- Reserves +€22,801
up €22,801 (+66.3%), from €34,408 to €57,209
of which Distributable reserves: +€22,801
- Tax, wage and social debts +€8,635
up €8,635 (+60.3%), from €14,330 to €22,965
- Other debts -€3,255
down €3,255 (-100%), from €3,255 to €0
- Trade debts +€1,975
up €1,975 (+55.8%), from €3,540 to €5,516
- Gross operating margin +€28,896
up €28,896 (+88.6%), from €32,609 to €61,505
- Taxes +€9,319
up €9,319 (+190%), from €4,916 to €14,235
- Depreciation -€2,699
down €2,699 (-16.7%), from €16,177 to €13,478
Change in the result, 2024 to 2025
For each income-statement line you see the change as its effect on the result. Higher costs lower the result, higher income raises it.
Derived cash bridge
The bridge is derived from the 2024 and 2025 balance sheets and the 2025 result. There is no filed cash-flow statement. You see where the money came from and where it went.
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €75,320 | €105,705 | +€30,385 | +40.3% |
| Fixed assets | 21/28 | €14,857 | €2,881 | -€11,976 | -80.6% |
| Tangible fixed assets | 22/27 | €14,857 | €2,881 | -€11,976 | -80.6% |
| Furniture and vehicles | 24 | €14,857 | €2,881 | -€11,976 | -80.6% |
| Current assets | 29/58 | €60,462 | €102,823 | +€42,361 | +70.1% |
| Amounts receivable within one year | 40/41 | €15,911 | €20,803 | +€4,891 | +30.7% |
| Trade receivables | 40 | €15,899 | €19,015 | +€3,116 | +19.6% |
| Other amounts receivable | 41 | €12 | €1,788 | +€1,776 | +14,809% |
| Cash at bank and in hand | 54/58 | €41,328 | €78,675 | +€37,347 | +90.4% |
| Deferred charges and accrued income | 490/1 | €3,223 | €3,345 | +€123 | +3.8% |
| Total equity and liabilities | 10/49 | €75,320 | €105,705 | +€30,385 | +40.3% |
| Equity | 10/15 | €54,179 | €77,209 | +€23,030 | +42.5% |
| Contributions | 10/11 | €20,000 | €20,000 | = | 0.0% |
| Reserves | 13 | €34,408 | €57,209 | +€22,801 | +66.3% |
| Non-distributable reserves | 130/1 | €0 | - | = | |
| Reserves not available under the articles | 1311 | €0 | - | = | |
| Distributable reserves | 133 | €34,408 | €57,209 | +€22,801 | +66.3% |
| Profit (loss) carried forward | 14 | -€229 | €0 | +€229 | |
| Amounts payable | 17/49 | €21,141 | €28,496 | +€7,355 | +34.8% |
| Amounts payable within one year | 42/48 | €21,126 | €28,481 | +€7,355 | +34.8% |
| Trade debts | 44 | €3,540 | €5,516 | +€1,975 | +55.8% |
| Suppliers | 440/4 | €3,540 | €5,516 | +€1,975 | +55.8% |
| Taxes, remuneration and social security | 45 | €14,330 | €22,965 | +€8,635 | +60.3% |
| Taxes | 450/3 | €14,330 | €22,965 | +€8,635 | +60.3% |
| Other amounts payable | 47/48 | €3,255 | €0 | -€3,255 | -100% |
| Accrued charges and deferred income | 492/3 | €16 | €16 | +€0 | +0.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €16,177 | €13,478 | -€2,699 | -16.7% |
| Other operating charges | 640/8 | €1,368 | €1,091 | -€277 | -20.3% |
| Gross operating margin | 9900 | €32,609 | €61,505 | +€28,896 | +88.6% |
| Operating profit (loss) | 9901 | €15,065 | €46,936 | +€31,872 | +212% |
| Financial charges | 65/66B | €519 | €610 | +€91 | +17.5% |
| Recurring financial charges | 65 | €519 | €610 | +€91 | +17.5% |
| Profit (loss) for the period before taxes | 9903 | €14,545 | €46,326 | +€31,781 | +218% |
| Income taxes | 67/77 | €4,916 | €14,235 | +€9,319 | +190% |
| Profit (loss) for the period | 9904 | €9,629 | €32,091 | +€22,461 | +233% |
| Profit (loss) for the period to be appropriated | 9905 | €9,629 | €32,091 | +€22,461 | +233% |
Next steps
Calculation and sources
Source: filed annual accounts (NBB), financial years ended 31 December 2024 and 31 December 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 3 November 2026 via checked.be.