MORJESSIMMO: what changed
What changed
MORJESSIMMO
filed annual accounts (NBB)
Net result for the year
€3,894
2024 · €19,026-€15,132
Equity
€635,197
2024 · €631,303+€3,894
Cash
€6,599
2024 · €23,871-€17,272
Balance sheet total
€1.1m
2024 · €1.1m-€29,911
Largest movements
Assets
- Tangible fixed assets -€104,331
down €104,331 (-9.9%), from €1.1m to €952,601
of which Furniture and vehicles: -€108,649
- Receivables within one year +€87,450
up €87,450 (+5,642%), from €1,550 to €89,000
of which Trade receivables: +€89,000
- Cash -€17,272
down €17,272 (-72.4%), from €23,871 to €6,599
mainly Receivables within one year (-€87,450) and Debts after one year (-€32,896)
Equity and liabilities
- Debts after one year -€32,896
down €32,896 (-81.0%), from €40,596 to €7,700
of which Financial debts: -€32,896
- Accrued charges and deferred income -€22,252
no longer reported in 2025 (was €22,252)
- Other debts +€18,187
up €18,187 (+6.7%), from €271,824 to €290,011
Income statement
- Other operating charges +€22,168
up €22,168 (+232%), from €9,542 to €31,710
- Depreciation -€16,340
down €16,340 (-27.1%), from €60,276 to €43,936
- Gross operating margin -€16,146
down €16,146 (-16.2%), from €99,655 to €83,509
- Taxes -€5,862
down €5,862 (-52.5%), from €11,160 to €5,298
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.
Result 2024
€19,026
Gross operating margin
-€16,146
Depreciation
+€16,340
Other operating charges
-€22,168
Financial income
+€1
Financial charges
+€979
Taxes
+€5,862
Result 2025
€3,894
raises the resultlowers the result
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.
From operations
-€45,893
Investment
+€60,394
Financing
-€31,773
Cash 2024
€23,871
From operations (derived)
-€45,893
Net result for the year
+€3,894
Depreciation
+€43,936
Receivables within one year
-€87,450
Deferred charges and accrued income
-€4,241
Provisions
-€3,294
Trade debts
+€30
Tax, wage and social debts
+€5,297
Other debts
+€18,187
Accrued charges and deferred income
-€22,252
Investment (derived)
+€60,394
Investment in fixed assets (net)
+€60,395
Current investments
-€1
Financing
-€31,773
Debts after one year
-€32,896
Current portion of long-term debt
+€1,123
Cash 2025
€6,599
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,093,157 | €1,063,246 | -€29,911 | -2.7% |
| Fixed assets | 21/28 | €1,059,571 | €955,240 | -€104,331 | -9.8% |
| Tangible fixed assets | 22/27 | €1,056,932 | €952,601 | -€104,331 | -9.9% |
| Land and buildings | 22 | €861,925 | €831,589 | -€30,336 | -3.5% |
| Furniture and vehicles | 24 | €126,005 | €17,356 | -€108,649 | -86.2% |
| Other tangible fixed assets | 26 | €69,002 | €103,656 | +€34,654 | +50.2% |
| Financial fixed assets | 28 | €2,639 | €2,639 | = | 0.0% |
| Current assets | 29/58 | €33,586 | €108,006 | +€74,420 | +222% |
| Amounts receivable within one year | 40/41 | €1,550 | €89,000 | +€87,450 | +5,642% |
| Trade receivables | 40 | - | €89,000 | +€89,000 | |
| Other amounts receivable | 41 | €1,550 | - | -€1,550 | |
| Current investments | 50/53 | €7,198 | €7,199 | +€1 | 0.0% |
| Cash at bank and in hand | 54/58 | €23,871 | €6,599 | -€17,272 | -72.4% |
| Deferred charges and accrued income | 490/1 | €967 | €5,208 | +€4,241 | +439% |
| Total equity and liabilities | 10/49 | €1,093,157 | €1,063,246 | -€29,911 | -2.7% |
| Equity | 10/15 | €631,303 | €635,197 | +€3,894 | +0.6% |
| Contributions | 10/11 | €216,907 | €216,907 | = | 0.0% |
| Capital | 10 | €216,907 | €216,907 | = | 0.0% |
| Issued capital | 100 | €216,907 | €216,907 | = | 0.0% |
| Reserves | 13 | €365,046 | €368,913 | +€3,867 | +1.1% |
| Non-distributable reserves | 130/1 | €5,850 | €5,850 | = | 0.0% |
| Legal reserve | 130 | €5,850 | €5,850 | = | 0.0% |
| Tax-exempt reserves | 132 | €252,196 | €242,313 | -€9,883 | -3.9% |
| Distributable reserves | 133 | €107,000 | €120,750 | +€13,750 | +12.9% |
| Profit (loss) carried forward | 14 | €49,350 | €49,377 | +€27 | +0.1% |
| Provisions and deferred taxes | 16 | €84,065 | €80,771 | -€3,294 | -3.9% |
| Deferred taxes | 168 | €84,065 | €80,771 | -€3,294 | -3.9% |
| Amounts payable | 17/49 | €377,789 | €347,278 | -€30,511 | -8.1% |
| Amounts payable after more than one year | 17 | €40,596 | €7,700 | -€32,896 | -81.0% |
| Financial debts | 170/4 | €32,896 | - | -€32,896 | |
| Other amounts payable | 178/9 | €7,700 | €7,700 | = | 0.0% |
| Amounts payable within one year | 42/48 | €314,941 | €339,578 | +€24,637 | +7.8% |
| Current portion of amounts payable after more than one year | 42 | €31,773 | €32,896 | +€1,123 | +3.5% |
| Trade debts | 44 | €232 | €262 | +€30 | +12.9% |
| Suppliers | 440/4 | €232 | €262 | +€30 | +12.9% |
| Taxes, remuneration and social security | 45 | €11,112 | €16,409 | +€5,297 | +47.7% |
| Taxes | 450/3 | €11,112 | €16,409 | +€5,297 | +47.7% |
| Other amounts payable | 47/48 | €271,824 | €290,011 | +€18,187 | +6.7% |
| Accrued charges and deferred income | 492/3 | €22,252 | - | -€22,252 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €60,276 | €43,936 | -€16,340 | -27.1% |
| Other operating charges | 640/8 | €9,542 | €31,710 | +€22,168 | +232% |
| Gross operating margin | 9900 | €99,655 | €83,509 | -€16,146 | -16.2% |
| Operating profit (loss) | 9901 | €29,837 | €7,863 | -€21,974 | -73.6% |
| Financial income | 75/76B | - | €1 | +€1 | |
| Recurring financial income | 75 | - | €1 | +€1 | |
| Financial charges | 65/66B | €2,946 | €1,967 | -€979 | -33.2% |
| Recurring financial charges | 65 | €2,946 | €1,967 | -€979 | -33.2% |
| Profit (loss) for the period before taxes | 9903 | €26,891 | €5,897 | -€20,994 | -78.1% |
| Transfer from deferred taxes | 780 | €3,295 | €3,295 | = | 0.0% |
| Income taxes | 67/77 | €11,160 | €5,298 | -€5,862 | -52.5% |
| Profit (loss) for the period | 9904 | €19,026 | €3,894 | -€15,132 | -79.5% |
| Transfer from tax-exempt reserves | 789 | €9,883 | €9,883 | = | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | €28,909 | €13,777 | -€15,132 | -52.3% |
Next steps
Work out how much credit to give this customer and on what payment terms.Credit check Check what to know before you do business with this company.Supplier due diligence Check whether you can accept this company as a client under the anti-money-laundering law.AML client file Compare this company with its sector.Sector benchmark
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 6 November 2026 via checked.be.