Studio Miage: 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.
Studio Miage
Largest movements
- Cash +€12,705
up €12,705 (+104.2%), from €12,198 to €24,903
mainly Tax, wage and social debts (+€14,043) and Receivables within one year (+€6,608)
- Receivables within one year -€6,608
down €6,608 (-28.5%), from €23,172 to €16,564
of which Trade receivables: -€6,608
- Tangible fixed assets +€5,330
up €5,330 (+382.0%), from €1,395 to €6,726
of which Furniture and vehicles: +€6,162
- Tax, wage and social debts +€14,043
up €14,043 (+78.5%), from €17,882 to €31,925
of which Remuneration and social security: +€16,569
- Trade debts -€3,583
down €3,583 (-54.0%), from €6,635 to €3,053
- Other debts +€633
up €633 (+25.4%), from €2,495 to €3,128
- Gross operating margin +€8,102
up €8,102, from -€5,114 to €2,987
- Depreciation -€777
down €777 (-28.6%), from €2,716 to €1,939
- Other operating charges -€162
down €162 (-19.8%), from €816 to €655
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 | €38,047 | €49,500 | +€11,453 | +30.1% |
| Fixed assets | 21/28 | €1,395 | €6,726 | +€5,330 | +382.0% |
| Tangible fixed assets | 22/27 | €1,395 | €6,726 | +€5,330 | +382.0% |
| Plant, machinery and equipment | 23 | €831 | - | -€831 | |
| Furniture and vehicles | 24 | €564 | €6,726 | +€6,162 | +1092.5% |
| Current assets | 29/58 | €36,652 | €42,775 | +€6,123 | +16.7% |
| Amounts receivable within one year | 40/41 | €23,172 | €16,564 | -€6,608 | -28.5% |
| Trade receivables | 40 | €22,485 | €15,877 | -€6,608 | -29.4% |
| Other amounts receivable | 41 | €687 | €687 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €12,198 | €24,903 | +€12,705 | +104.2% |
| Deferred charges and accrued income | 490/1 | €1,283 | €1,308 | +€25 | +2.0% |
| Total equity and liabilities | 10/49 | €38,047 | €49,500 | +€11,453 | +30.1% |
| Equity | 10/15 | €11,035 | €11,395 | +€359 | +3.3% |
| Contributions | 10/11 | €6,000 | €6,000 | = | 0.0% |
| Reserves | 13 | €5,035 | €5,395 | +€359 | +7.1% |
| Distributable reserves | 133 | €5,035 | €5,395 | +€359 | +7.1% |
| Amounts payable | 17/49 | €27,012 | €38,106 | +€11,093 | +41.1% |
| Amounts payable within one year | 42/48 | €27,012 | €38,106 | +€11,093 | +41.1% |
| Trade debts | 44 | €6,635 | €3,053 | -€3,583 | -54.0% |
| Suppliers | 440/4 | €6,635 | €3,053 | -€3,583 | -54.0% |
| Taxes, remuneration and social security | 45 | €17,882 | €31,925 | +€14,043 | +78.5% |
| Taxes | 450/3 | €15,116 | €12,589 | -€2,526 | -16.7% |
| Remuneration and social security | 454/9 | €2,766 | €19,335 | +€16,569 | +599.0% |
| Other amounts payable | 47/48 | €2,495 | €3,128 | +€633 | +25.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,716 | €1,939 | -€777 | -28.6% |
| Other operating charges | 640/8 | €816 | €655 | -€162 | -19.8% |
| Gross operating margin | 9900 | -€5,114 | €2,987 | +€8,102 | |
| Operating profit (loss) | 9901 | -€8,646 | €394 | +€9,040 | |
| Financial income | 75/76B | €34 | €41 | +€7 | +20.4% |
| Recurring financial income | 75 | €34 | €41 | +€7 | +20.4% |
| Financial charges | 65/66B | €103 | €76 | -€27 | -26.5% |
| Recurring financial charges | 65 | €103 | €76 | -€27 | -26.5% |
| Profit (loss) for the period before taxes | 9903 | -€8,715 | €359 | +€9,075 | |
| Income taxes | 67/77 | €2 | - | -€2 | |
| Profit (loss) for the period | 9904 | -€8,718 | €359 | +€9,077 | |
| Profit (loss) for the period to be appropriated | 9905 | -€8,718 | €359 | +€9,077 |
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 2 October 2026 via checked.be.