MIRIOGLU: what changed
MIRIOGLU
Largest movements
- Cash -€2,940
down €2,940 (-20.4%), from €14,391 to €11,451
mainly Trade debts (-€3,734) and Receivables within one year (-€2,441)
- Receivables within one year +€2,441
up €2,441 (+59.9%), from €4,077 to €6,518
of which Other amounts receivable: +€6,325
- Tangible fixed assets -€1,548
down €1,548 (-24.3%), from €6,358 to €4,810
of which Furniture and vehicles: -€1,837
- Trade debts -€3,734
down €3,734 (-80.9%), from €4,613 to €879
- Tax, wage and social debts +€1,843
up €1,843 (+86.2%), from €2,137 to €3,980
of which Remuneration and social security: +€1,400
- Other debts -€628
no longer reported in 2025 (was €628)
- Profit (loss) carried forward +€583
up €583 (+16.0%), from €3,653 to €4,236
- Gross operating margin -€573
down €573 (-12.2%), from €4,705 to €4,132
- Depreciation +€288
up €288 (+11.3%), from €2,550 to €2,838
- Taxes +€146
new in 2025: €146
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 | €25,171 | €23,234 | -€1,937 | -7.7% |
| Fixed assets | 21/28 | €6,358 | €4,810 | -€1,548 | -24.3% |
| Tangible fixed assets | 22/27 | €6,358 | €4,810 | -€1,548 | -24.3% |
| Furniture and vehicles | 24 | €4,078 | €2,241 | -€1,837 | -45.1% |
| Other tangible fixed assets | 26 | €2,280 | €2,570 | +€290 | +12.7% |
| Current assets | 29/58 | €18,813 | €18,424 | -€389 | -2.1% |
| Stocks and contracts in progress | 3 | €345 | €455 | +€110 | +31.9% |
| Stocks | 30/36 | €345 | €455 | +€110 | +31.9% |
| Amounts receivable within one year | 40/41 | €4,077 | €6,518 | +€2,441 | +59.9% |
| Trade receivables | 40 | €4,077 | €193 | -€3,884 | -95.3% |
| Other amounts receivable | 41 | - | €6,325 | +€6,325 | |
| Cash at bank and in hand | 54/58 | €14,391 | €11,451 | -€2,940 | -20.4% |
| Total equity and liabilities | 10/49 | €25,171 | €23,234 | -€1,937 | -7.7% |
| Equity | 10/15 | €16,053 | €16,636 | +€583 | +3.6% |
| Contributions | 10/11 | €12,400 | €12,400 | = | 0.0% |
| Profit (loss) carried forward | 14 | €3,653 | €4,236 | +€583 | +16.0% |
| Amounts payable | 17/49 | €9,118 | €6,599 | -€2,520 | -27.6% |
| Amounts payable within one year | 42/48 | €7,378 | €4,859 | -€2,520 | -34.1% |
| Trade debts | 44 | €4,613 | €879 | -€3,734 | -80.9% |
| Suppliers | 440/4 | €4,613 | €879 | -€3,734 | -80.9% |
| Taxes, remuneration and social security | 45 | €2,137 | €3,980 | +€1,843 | +86.2% |
| Taxes | 450/3 | €2,137 | €2,580 | +€443 | +20.7% |
| Remuneration and social security | 454/9 | - | €1,400 | +€1,400 | |
| Other amounts payable | 47/48 | €628 | - | -€628 | |
| Accrued charges and deferred income | 492/3 | €1,740 | €1,740 | = | 0.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €2,550 | €2,838 | +€288 | +11.3% |
| Other operating charges | 640/8 | €501 | €512 | +€11 | +2.2% |
| Gross operating margin | 9900 | €4,705 | €4,132 | -€573 | -12.2% |
| Operating profit (loss) | 9901 | €1,654 | €783 | -€872 | -52.7% |
| Financial income | 75/76B | €27 | - | -€27 | |
| Recurring financial income | 75 | €27 | - | -€27 | |
| Financial charges | 65/66B | €54 | €54 | = | 0.0% |
| Recurring financial charges | 65 | €54 | €54 | = | 0.0% |
| Profit (loss) for the period before taxes | 9903 | €1,628 | €729 | -€899 | -55.2% |
| Income taxes | 67/77 | - | €146 | +€146 | |
| Profit (loss) for the period | 9904 | €1,628 | €583 | -€1,045 | -64.2% |
| Profit (loss) for the period to be appropriated | 9905 | €1,628 | €583 | -€1,045 | -64.2% |
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 1 November 2026 via checked.be.