MIRE: what changed
MIRE
Largest movements
- Receivables within one year +€21,543
up €21,543 (+80.5%), from €26,759 to €48,302
of which Trade receivables: +€21,543
- Cash -€3,912
down €3,912 (-3.0%), from €132,425 to €128,513
mainly Receivables within one year (-€21,543)
- Profit (loss) carried forward +€12,115
up €12,115 (+67.2%), from €18,022 to €30,137
- Trade debts +€2,821
up €2,821 (+32.8%), from €8,594 to €11,415
- Tax, wage and social debts +€2,441
up €2,441 (+55.0%), from €4,441 to €6,882
- Gross operating margin +€8,672
up €8,672 (+93.0%), from €9,320 to €17,992
- Taxes +€2,082
up €2,082 (+84.7%), from €2,457 to €4,539
- Other operating charges +€896
up €896 (+1,134%), from €79 to €975
- Financial charges -€281
down €281 (-43.6%), from €644 to €363
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 | €159,834 | €177,212 | +€17,378 | +10.9% |
| Fixed assets | 21/28 | €397 | €397 | = | 0.0% |
| Financial fixed assets | 28 | €397 | €397 | = | 0.0% |
| Current assets | 29/58 | €159,437 | €176,815 | +€17,378 | +10.9% |
| Amounts receivable within one year | 40/41 | €26,759 | €48,302 | +€21,543 | +80.5% |
| Trade receivables | 40 | €21,387 | €42,930 | +€21,543 | +101% |
| Other amounts receivable | 41 | €5,372 | €5,372 | = | 0.0% |
| Cash at bank and in hand | 54/58 | €132,425 | €128,513 | -€3,912 | -3.0% |
| Deferred charges and accrued income | 490/1 | €253 | - | -€253 | |
| Total equity and liabilities | 10/49 | €159,834 | €177,212 | +€17,378 | +10.9% |
| Equity | 10/15 | €72,122 | €84,237 | +€12,115 | +16.8% |
| Contributions | 10/11 | €31,000 | €31,000 | = | 0.0% |
| Reserves | 13 | €23,100 | €23,100 | = | 0.0% |
| Non-distributable reserves | 130/1 | €3,100 | €3,100 | = | 0.0% |
| Reserves not available under the articles | 1311 | €3,100 | €3,100 | = | 0.0% |
| Distributable reserves | 133 | €20,000 | €20,000 | = | 0.0% |
| Profit (loss) carried forward | 14 | €18,022 | €30,137 | +€12,115 | +67.2% |
| Amounts payable | 17/49 | €87,712 | €92,975 | +€5,263 | +6.0% |
| Amounts payable within one year | 42/48 | €87,712 | €92,975 | +€5,263 | +6.0% |
| Trade debts | 44 | €8,594 | €11,415 | +€2,821 | +32.8% |
| Suppliers | 440/4 | €8,594 | €11,415 | +€2,821 | +32.8% |
| Taxes, remuneration and social security | 45 | €4,441 | €6,882 | +€2,441 | +55.0% |
| Taxes | 450/3 | €4,441 | €6,882 | +€2,441 | +55.0% |
| Other amounts payable | 47/48 | €74,677 | €74,678 | +€1 | 0.0% |
| Other operating charges | 640/8 | €79 | €975 | +€896 | +1,134% |
| Gross operating margin | 9900 | €9,320 | €17,992 | +€8,672 | +93.0% |
| Operating profit (loss) | 9901 | €9,241 | €17,017 | +€7,776 | +84.1% |
| Financial charges | 65/66B | €644 | €363 | -€281 | -43.6% |
| Recurring financial charges | 65 | €644 | €363 | -€281 | -43.6% |
| Profit (loss) for the period before taxes | 9903 | €8,597 | €16,654 | +€8,057 | +93.7% |
| Income taxes | 67/77 | €2,457 | €4,539 | +€2,082 | +84.7% |
| Profit (loss) for the period | 9904 | €6,140 | €12,115 | +€5,975 | +97.3% |
| Profit (loss) for the period to be appropriated | 9905 | €6,140 | €12,115 | +€5,975 | +97.3% |
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 2 November 2026 via checked.be.