Dr. E. Macken: what changed
What changed
Dr. E. Macken
filed annual accounts (NBB)
Net result for the year
€601,320
2024 · €572,708+€28,613
Equity
€324,328
2024 · €1.0m-€696,713
Cash
€1.1m
2024 · €756,046+€378,990
Balance sheet total
€1.5m
2024 · €1.9m-€380,997
Largest movements
Assets
- Current investments -€772,260
down €772,260 (-91.1%), from €847,463 to €75,203
- Cash +€378,990
up €378,990 (+50.1%), from €756,046 to €1.1m
mainly Current investments (+€772,260) and Net result for the year (+€601,320)
Equity and liabilities
- Reserves -€696,713
down €696,713 (-69.5%), from €1.0m to €305,728
of which Distributable reserves: -€694,853
- Other debts +€288,024
up €288,024 (+36.5%), from €789,038 to €1.1m
- Tax, wage and social debts +€26,158
up €26,158 (+22.9%), from €113,987 to €140,145
Income statement
- Gross operating margin +€52,910
up €52,910 (+7.2%), from €731,703 to €784,613
- Financial income -€19,400
down €19,400 (-55.5%), from €34,949 to €15,550
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
€572,708
Gross operating margin
+€52,910
Depreciation
-€255
Other operating charges
+€587
Financial income
-€19,400
Financial charges
+€2,448
Taxes
-€7,678
Result 2025
€601,320
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
+€907,277
Investment
+€769,746
Financing
-€1.3m
Cash 2024
€756,046
From operations (derived)
+€907,277
Net result for the year
+€601,320
Depreciation
+€737
Deferred charges and accrued income
-€10,497
Trade debts
+€1,534
Tax, wage and social debts
+€26,158
Other debts
+€288,024
Investment (derived)
+€769,746
Investment in fixed assets (net)
-€2,514
Current investments
+€772,260
Financing
-€1.3m
Contributions, distributions and other
-€1.3m
Cash 2025
€1.1m
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,924,625 | €1,543,628 | -€380,997 | -19.8% |
| Fixed assets | 21/28 | €4,065 | €5,842 | +€1,777 | +43.7% |
| Tangible fixed assets | 22/27 | €965 | €2,742 | +€1,777 | +184% |
| Plant, machinery and equipment | 23 | - | €2,259 | +€2,259 | |
| Furniture and vehicles | 24 | €965 | €483 | -€483 | -50.0% |
| Financial fixed assets | 28 | €3,100 | €3,100 | = | 0.0% |
| Current assets | 29/58 | €1,920,559 | €1,537,786 | -€382,773 | -19.9% |
| Amounts receivable within one year | 40/41 | €6,303 | €6,303 | = | 0.0% |
| Other amounts receivable | 41 | €6,303 | €6,303 | = | 0.0% |
| Current investments | 50/53 | €847,463 | €75,203 | -€772,260 | -91.1% |
| Cash at bank and in hand | 54/58 | €756,046 | €1,135,036 | +€378,990 | +50.1% |
| Deferred charges and accrued income | 490/1 | €310,747 | €321,244 | +€10,497 | +3.4% |
| Total equity and liabilities | 10/49 | €1,924,625 | €1,543,628 | -€380,997 | -19.8% |
| Equity | 10/15 | €1,021,041 | €324,328 | -€696,713 | -68.2% |
| Contributions | 10/11 | €18,600 | €18,600 | = | 0.0% |
| Reserves | 13 | €1,002,441 | €305,728 | -€696,713 | -69.5% |
| Non-distributable reserves | 130/1 | €1,860 | €0 | -€1,860 | -100% |
| Reserves not available under the articles | 1311 | €1,860 | €0 | -€1,860 | -100% |
| Distributable reserves | 133 | €1,000,581 | €305,728 | -€694,853 | -69.4% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €903,584 | €1,219,300 | +€315,716 | +34.9% |
| Amounts payable within one year | 42/48 | €903,584 | €1,219,300 | +€315,716 | +34.9% |
| Current portion of amounts payable after more than one year | 42 | €0 | - | = | |
| Trade debts | 44 | €559 | €2,093 | +€1,534 | +274% |
| Suppliers | 440/4 | €559 | €2,093 | +€1,534 | +274% |
| Taxes, remuneration and social security | 45 | €113,987 | €140,145 | +€26,158 | +22.9% |
| Taxes | 450/3 | €113,987 | €140,145 | +€26,158 | +22.9% |
| Other amounts payable | 47/48 | €789,038 | €1,077,061 | +€288,024 | +36.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €483 | €737 | +€255 | +52.8% |
| Other operating charges | 640/8 | €1,891 | €1,304 | -€587 | -31.0% |
| Gross operating margin | 9900 | €731,703 | €784,613 | +€52,910 | +7.2% |
| Operating profit (loss) | 9901 | €729,330 | €782,572 | +€53,242 | +7.3% |
| Financial income | 75/76B | €34,949 | €15,550 | -€19,400 | -55.5% |
| Recurring financial income | 75 | €34,949 | €15,550 | -€19,400 | -55.5% |
| Financial charges | 65/66B | €3,141 | €693 | -€2,448 | -77.9% |
| Recurring financial charges | 65 | €3,141 | €693 | -€2,448 | -77.9% |
| Profit (loss) for the period before taxes | 9903 | €761,138 | €797,429 | +€36,291 | +4.8% |
| Income taxes | 67/77 | €188,431 | €196,109 | +€7,678 | +4.1% |
| Profit (loss) for the period | 9904 | €572,708 | €601,320 | +€28,613 | +5.0% |
| Profit (loss) for the period to be appropriated | 9905 | €572,708 | €601,320 | +€28,613 | +5.0% |
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 3 November 2026 via checked.be.