XRay Meca: 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.
XRay Meca
Largest movements
- Receivables within one year -€26,821
down €26,821 (-51.3%), from €52,277 to €25,456
of which Other amounts receivable: -€19,444
- Cash -€16,063
down €16,063 (-56.1%), from €28,636 to €12,573
mainly Debts after one year (-€46,732) and Trade debts (-€30,660)
- Debts after one year -€46,732
down €46,732 (-14.8%), from €315,341 to €268,609
of which Financial debts: -€46,732
- Profit (loss) carried forward +€44,706
up €44,706 (+6.5%), from €692,750 to €737,455
- Trade debts -€30,660
down €30,660 (-54.1%), from €56,624 to €25,965
- Financial income -€135,162
down €135,162 (-100.0%), from €135,197 to €35
- Gross operating margin +€1,088
up €1,088 (+1.6%), from €67,270 to €68,358
- Financial charges -€694
down €694 (-10.4%), from €6,665 to €5,971
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 | €1,374,913 | €1,331,286 | -€43,626 | -3.2% |
| Fixed assets | 21/28 | €1,207,195 | €1,205,621 | -€1,574 | -0.1% |
| Intangible fixed assets | 21 | €570 | €207 | -€363 | -63.7% |
| Tangible fixed assets | 22/27 | €3,268 | €2,057 | -€1,211 | -37.1% |
| Land and buildings | 22 | €2,212 | €1,391 | -€820 | -37.1% |
| Plant, machinery and equipment | 23 | €1,056 | €666 | -€391 | -37.0% |
| Financial fixed assets | 28 | €1,203,357 | €1,203,357 | = | 0.0% |
| Current assets | 29/58 | €167,717 | €125,665 | -€42,052 | -25.1% |
| Amounts receivable within one year | 40/41 | €52,277 | €25,456 | -€26,821 | -51.3% |
| Trade receivables | 40 | €27,615 | €20,237 | -€7,378 | -26.7% |
| Other amounts receivable | 41 | €24,663 | €5,219 | -€19,444 | -78.8% |
| Current investments | 50/53 | €86,661 | €86,661 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €28,636 | €12,573 | -€16,063 | -56.1% |
| Deferred charges and accrued income | 490/1 | €143 | €975 | +€832 | +580.3% |
| Total equity and liabilities | 10/49 | €1,374,913 | €1,331,286 | -€43,626 | -3.2% |
| Equity | 10/15 | €936,411 | €981,116 | +€44,706 | +4.8% |
| Contributions | 10/11 | €155,000 | €155,000 | = | 0.0% |
| Reserves | 13 | €88,661 | €88,661 | = | 0.0% |
| Non-distributable reserves | 130/1 | €88,661 | €88,661 | = | 0.0% |
| Reserves not available under the articles | 1311 | €2,000 | €2,000 | = | 0.0% |
| Own shares acquired | 1312 | €86,661 | €86,661 | = | 0.0% |
| Profit (loss) carried forward | 14 | €692,750 | €737,455 | +€44,706 | +6.5% |
| Amounts payable | 17/49 | €438,502 | €350,170 | -€88,332 | -20.1% |
| Amounts payable after more than one year | 17 | €315,341 | €268,609 | -€46,732 | -14.8% |
| Financial debts | 170/4 | €215,341 | €168,609 | -€46,732 | -21.7% |
| Other amounts payable | 178/9 | €100,000 | €100,000 | = | 0.0% |
| Amounts payable within one year | 42/48 | €117,161 | €81,561 | -€35,600 | -30.4% |
| Current portion of amounts payable after more than one year | 42 | €53,536 | €51,785 | -€1,752 | -3.3% |
| Trade debts | 44 | €56,624 | €25,965 | -€30,660 | -54.1% |
| Suppliers | 440/4 | €56,624 | €25,965 | -€30,660 | -54.1% |
| Advances received on contracts in progress | 46 | €7,000 | €0 | -€7,000 | -100.0% |
| Taxes, remuneration and social security | 45 | - | €3,811 | +€3,811 | |
| Taxes | 450/3 | - | €3,811 | +€3,811 | |
| Accrued charges and deferred income | 492/3 | €6,000 | €0 | -€6,000 | -100.0% |
| Non-recurring operating income | 76A | €0 | - | = | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €1,153 | €1,574 | +€421 | +36.5% |
| Other operating charges | 640/8 | €1,271 | €1,293 | +€22 | +1.7% |
| Gross operating margin | 9900 | €67,270 | €68,358 | +€1,088 | +1.6% |
| Operating profit (loss) | 9901 | €64,847 | €65,491 | +€645 | +1.0% |
| Financial income | 75/76B | €135,197 | €35 | -€135,162 | -100.0% |
| Recurring financial income | 75 | €135,197 | €35 | -€135,162 | -100.0% |
| Financial charges | 65/66B | €6,665 | €5,971 | -€694 | -10.4% |
| Recurring financial charges | 65 | €6,665 | €5,971 | -€694 | -10.4% |
| Profit (loss) for the period before taxes | 9903 | €193,379 | €59,555 | -€133,823 | -69.2% |
| Income taxes | 67/77 | €14,784 | €14,849 | +€65 | +0.4% |
| Profit (loss) for the period | 9904 | €178,594 | €44,706 | -€133,888 | -75.0% |
| Profit (loss) for the period to be appropriated | 9905 | €178,594 | €44,706 | -€133,888 | -75.0% |
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 9 October 2026 via checked.be.