MARJAN: what changed
What changed
MARJAN
filed annual accounts (NBB)
Net result for the year
€20,850
2024 · -€18,846+€39,696
Equity
€1.1m
2024 · €1.1m+€20,850
Cash
€198,814
2024 · €180,910+€17,904
Balance sheet total
€1.7m
2024 · €1.8m-€18,283
Largest movements
Assets
- Tangible fixed assets -€41,954
down €41,954 (-2.7%), from €1.6m to €1.5m
of which Land and buildings: -€41,544
- Cash +€17,904
up €17,904 (+9.9%), from €180,910 to €198,814
mainly Depreciation (+€54,503) and Net result for the year (+€20,850)
Equity and liabilities
- Profit (loss) carried forward +€39,556
up €39,556 (+20.1%), from -€196,839 to -€157,282
- Debts after one year -€28,675
down €28,675 (-6.3%), from €451,667 to €422,992
- Reserves -€18,706
down €18,706 (-2.5%), from €756,667 to €737,960
of which Tax-exempt reserves: -€18,706
Income statement
- Gross operating margin +€51,911
up €51,911 (+114%), from €45,360 to €97,271
- Depreciation +€8,995
up €8,995 (+19.8%), from €45,508 to €54,503
- Other operating charges +€4,113
up €4,113 (+37.2%), from €11,054 to €15,167
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
-€18,846
Gross operating margin
+€51,911
Depreciation
-€8,995
Other operating charges
-€4,113
Financial income
+€451
Financial charges
+€442
Taxes
-€1
Result 2025
€20,850
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
+€58,355
Investment
-€12,549
Financing
-€27,902
Cash 2024
€180,910
From operations (derived)
+€58,355
Net result for the year
+€20,850
Depreciation
+€54,503
Receivables within one year
-€5,888
Deferred charges and accrued income
+€122
Provisions
-€6,235
Other debts
-€6,318
Accrued charges and deferred income
+€1,322
Investment (derived)
-€12,549
Investment in fixed assets (net)
-€12,549
Financing
-€27,902
Debts after one year
-€28,675
Current portion of long-term debt
+€773
Cash 2025
€198,814
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,753,012 | €1,734,728 | -€18,283 | -1.0% |
| Fixed assets | 21/28 | €1,571,833 | €1,529,879 | -€41,954 | -2.7% |
| Tangible fixed assets | 22/27 | €1,571,833 | €1,529,879 | -€41,954 | -2.7% |
| Land and buildings | 22 | €1,569,606 | €1,528,063 | -€41,544 | -2.6% |
| Furniture and vehicles | 24 | €2,227 | €1,816 | -€410 | -18.4% |
| Current assets | 29/58 | €181,179 | €204,849 | +€23,670 | +13.1% |
| Amounts receivable within one year | 40/41 | €147 | €6,035 | +€5,888 | +4,006% |
| Trade receivables | 40 | €98 | €1,620 | +€1,522 | +1,545% |
| Other amounts receivable | 41 | €48 | €4,415 | +€4,367 | +9,006% |
| Cash at bank and in hand | 54/58 | €180,910 | €198,814 | +€17,904 | +9.9% |
| Deferred charges and accrued income | 490/1 | €122 | - | -€122 | |
| Total equity and liabilities | 10/49 | €1,753,012 | €1,734,728 | -€18,283 | -1.0% |
| Equity | 10/15 | €1,054,116 | €1,074,966 | +€20,850 | +2.0% |
| Contributions | 10/11 | €494,288 | €494,288 | = | 0.0% |
| Capital | 10 | €492,713 | €492,713 | = | 0.0% |
| Issued capital | 100 | €492,713 | €492,713 | = | 0.0% |
| Contributions outside capital | 11 | €1,575 | €1,575 | = | 0.0% |
| Share premium | 1100/10 | €1,575 | €1,575 | = | 0.0% |
| Reserves | 13 | €756,667 | €737,960 | -€18,706 | -2.5% |
| Non-distributable reserves | 130/1 | €33,058 | €33,058 | = | 0.0% |
| Legal reserve | 130 | €33,058 | €33,058 | = | 0.0% |
| Tax-exempt reserves | 132 | €562,209 | €543,503 | -€18,706 | -3.3% |
| Distributable reserves | 133 | €161,400 | €161,400 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€196,839 | -€157,282 | +€39,556 | +20.1% |
| Provisions and deferred taxes | 16 | €187,403 | €181,168 | -€6,235 | -3.3% |
| Deferred taxes | 168 | €187,403 | €181,168 | -€6,235 | -3.3% |
| Amounts payable | 17/49 | €511,492 | €478,595 | -€32,898 | -6.4% |
| Amounts payable after more than one year | 17 | €451,667 | €422,992 | -€28,675 | -6.3% |
| Financial debts | 170/4 | €451,667 | €422,992 | -€28,675 | -6.3% |
| Amounts payable within one year | 42/48 | €59,175 | €53,631 | -€5,544 | -9.4% |
| Current portion of amounts payable after more than one year | 42 | €27,902 | €28,675 | +€773 | +2.8% |
| Other amounts payable | 47/48 | €31,274 | €24,956 | -€6,318 | -20.2% |
| Accrued charges and deferred income | 492/3 | €650 | €1,972 | +€1,322 | +203% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €45,508 | €54,503 | +€8,995 | +19.8% |
| Other operating charges | 640/8 | €11,054 | €15,167 | +€4,113 | +37.2% |
| Gross operating margin | 9900 | €45,360 | €97,271 | +€51,911 | +114% |
| Operating profit (loss) | 9901 | -€11,201 | €27,602 | +€38,803 | |
| Financial income | 75/76B | €165 | €616 | +€451 | +274% |
| Recurring financial income | 75 | €165 | €616 | +€451 | +274% |
| Financial charges | 65/66B | €14,047 | €13,605 | -€442 | -3.1% |
| Recurring financial charges | 65 | €14,047 | €13,605 | -€442 | -3.1% |
| Profit (loss) for the period before taxes | 9903 | -€25,083 | €14,613 | +€39,696 | |
| Transfer from deferred taxes | 780 | €6,235 | €6,235 | = | 0.0% |
| Income taxes | 67/77 | -€2 | -€1 | +€1 | +34.2% |
| Profit (loss) for the period | 9904 | -€18,846 | €20,850 | +€39,696 | |
| Transfer from tax-exempt reserves | 789 | €18,706 | €18,706 | = | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | -€140 | €39,556 | +€39,696 |
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 March 2024 and 31 March 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 1 November 2026 via checked.be.