SARAH MAHIEU: what changed
SARAH MAHIEU
Largest movements
- Current investments +€113,419
up €113,419 (+9.6%), from €1.2m to €1.3m
- Cash -€90,985
down €90,985 (-25.6%), from €355,128 to €264,143
mainly Contributions, distributions and other (-€188,000) and Current investments (-€113,419)
- Deferred charges and accrued income -€19,161
down €19,161 (-20.0%), from €95,886 to €76,725
No liability line moved by more than 1% of the balance sheet total.
- Gross operating margin -€174,918
down €174,918 (-39.9%), from €438,183 to €263,265
- Taxes -€49,005
down €49,005 (-33.8%), from €144,860 to €95,855
- Financial income +€13,748
up €13,748 (+130%), from €10,613 to €24,361
- Financial charges +€6,890
up €6,890, from -€4,375 to €2,515
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 | €1,643,800 | €1,636,224 | -€7,576 | -0.5% |
| Fixed assets | 21/28 | €8,030 | €5,439 | -€2,592 | -32.3% |
| Tangible fixed assets | 22/27 | €6,525 | €3,934 | -€2,592 | -39.7% |
| Furniture and vehicles | 24 | €6,525 | €3,934 | -€2,592 | -39.7% |
| Financial fixed assets | 28 | €1,505 | €1,505 | = | 0.0% |
| Current assets | 29/58 | €1,635,770 | €1,630,785 | -€4,985 | -0.3% |
| Amounts receivable within one year | 40/41 | €8,258 | €0 | -€8,258 | -100% |
| Other amounts receivable | 41 | €8,258 | €0 | -€8,258 | -100% |
| Current investments | 50/53 | €1,176,498 | €1,289,917 | +€113,419 | +9.6% |
| Cash at bank and in hand | 54/58 | €355,128 | €264,143 | -€90,985 | -25.6% |
| Deferred charges and accrued income | 490/1 | €95,886 | €76,725 | -€19,161 | -20.0% |
| Total equity and liabilities | 10/49 | €1,643,800 | €1,636,224 | -€7,576 | -0.5% |
| Equity | 10/15 | €1,587,573 | €1,584,446 | -€3,127 | -0.2% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,525,860 | €1,521,860 | -€4,000 | -0.3% |
| Distributable reserves | 133 | €1,525,860 | €1,521,860 | -€4,000 | -0.3% |
| Profit (loss) carried forward | 14 | €43,113 | €43,986 | +€873 | +2.0% |
| Amounts payable | 17/49 | €56,227 | €51,778 | -€4,449 | -7.9% |
| Amounts payable within one year | 42/48 | €56,227 | €51,778 | -€4,449 | -7.9% |
| Trade debts | 44 | €5,360 | €99 | -€5,261 | -98.2% |
| Suppliers | 440/4 | €5,360 | €99 | -€5,261 | -98.2% |
| Taxes, remuneration and social security | 45 | €49,898 | €51,241 | +€1,343 | +2.7% |
| Taxes | 450/3 | €49,898 | €45,993 | -€3,904 | -7.8% |
| Remuneration and social security | 454/9 | - | €5,247 | +€5,247 | |
| Other amounts payable | 47/48 | €970 | €439 | -€531 | -54.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,613 | €2,592 | -€22 | -0.8% |
| Other operating charges | 640/8 | €1,926 | €1,792 | -€135 | -7.0% |
| Gross operating margin | 9900 | €438,183 | €263,265 | -€174,918 | -39.9% |
| Operating profit (loss) | 9901 | €433,644 | €258,882 | -€174,762 | -40.3% |
| Financial income | 75/76B | €10,613 | €24,361 | +€13,748 | +130% |
| Recurring financial income | 75 | €10,613 | €24,361 | +€13,748 | +130% |
| Financial charges | 65/66B | -€4,375 | €2,515 | +€6,890 | |
| Recurring financial charges | 65 | -€4,375 | €2,515 | +€6,890 | |
| Profit (loss) for the period before taxes | 9903 | €448,632 | €280,728 | -€167,904 | -37.4% |
| Income taxes | 67/77 | €144,860 | €95,855 | -€49,005 | -33.8% |
| Profit (loss) for the period | 9904 | €303,772 | €184,873 | -€118,899 | -39.1% |
| Profit (loss) for the period to be appropriated | 9905 | €303,772 | €184,873 | -€118,899 | -39.1% |
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 5 November 2026 via checked.be.