MACELI: what changed
What changed
MACELI
NACE 47.110, Non-specialised retail sale with food, beverages or tobacco predominating
filed annual accounts (NBB)
Net result for the year
€27,588
2024 · €5,226+€22,362
Equity
€202,198
2024 · €174,610+€27,588
Cash
€72,105
2024 · €76,897-€4,792
Balance sheet total
€396,116
2024 · €445,279-€49,163
Largest movements
Assets
- Tangible fixed assets -€35,279
down €35,279 (-17.2%), from €205,389 to €170,110
of which Plant, machinery and equipment: -€19,092
- Receivables within one year -€6,194
down €6,194 (-14.5%), from €42,800 to €36,606
of which Other amounts receivable: -€7,915
- Cash -€4,792
down €4,792 (-6.2%), from €76,897 to €72,105
mainly Debts after one year (-€38,001) and Current portion of long-term debt (-€20,951)
Equity and liabilities
- Debts after one year -€38,001
no longer reported in 2025 (was €38,001)
- Reserves +€22,500
up €22,500 (+587%), from €3,830 to €26,330
of which Distributable reserves: +€22,500
- Current portion of long-term debt -€20,951
down €20,951 (-35.5%), from €58,952 to €38,001
- Trade debts -€20,242
down €20,242 (-12.4%), from €163,213 to €142,971
- Profit (loss) carried forward +€5,088
up €5,088 (+3.1%), from €165,780 to €170,868
Income statement
- Gross operating margin +€63,892
up €63,892 (+15.7%), from €407,154 to €471,046
- Staff costs +€48,456
up €48,456 (+14.8%), from €327,944 to €376,400
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
€5,226
Gross operating margin
+€63,892
Staff costs
-€48,456
Depreciation
+€2,492
Other operating charges
+€225
Financial income
+€143
Financial charges
+€2,374
Taxes
+€1,692
Result 2025
€27,588
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
+€65,972
Investment
-€11,812
Financing
-€58,952
Cash 2024
€76,897
From operations (derived)
+€65,972
Net result for the year
+€27,588
Depreciation
+€45,444
Stocks and contracts
+€3,830
Receivables within one year
+€6,194
Deferred charges and accrued income
+€715
Trade debts
-€20,242
Tax, wage and social debts
+€4,670
Other debts
-€2,227
Investment (derived)
-€11,812
Investment in fixed assets (net)
-€11,812
Financing
-€58,952
Debts after one year
-€38,001
Current portion of long-term debt
-€20,951
Cash 2025
€72,105
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €445,279 | €396,116 | -€49,163 | -11.0% |
| Formation expenses | 20 | €0 | - | = | |
| Fixed assets | 21/28 | €226,849 | €193,217 | -€33,632 | -14.8% |
| Tangible fixed assets | 22/27 | €205,389 | €170,110 | -€35,279 | -17.2% |
| Plant, machinery and equipment | 23 | €151,667 | €132,575 | -€19,092 | -12.6% |
| Furniture and vehicles | 24 | €53,722 | €37,535 | -€16,187 | -30.1% |
| Financial fixed assets | 28 | €21,460 | €23,107 | +€1,647 | +7.7% |
| Current assets | 29/58 | €218,430 | €202,899 | -€15,531 | -7.1% |
| Stocks and contracts in progress | 3 | €98,018 | €94,188 | -€3,830 | -3.9% |
| Stocks | 30/36 | €98,018 | €94,188 | -€3,830 | -3.9% |
| Amounts receivable within one year | 40/41 | €42,800 | €36,606 | -€6,194 | -14.5% |
| Trade receivables | 40 | €27,355 | €29,076 | +€1,721 | +6.3% |
| Other amounts receivable | 41 | €15,445 | €7,530 | -€7,915 | -51.2% |
| Cash at bank and in hand | 54/58 | €76,897 | €72,105 | -€4,792 | -6.2% |
| Deferred charges and accrued income | 490/1 | €715 | €0 | -€715 | -100% |
| Total equity and liabilities | 10/49 | €445,279 | €396,116 | -€49,163 | -11.0% |
| Equity | 10/15 | €174,610 | €202,198 | +€27,588 | +15.8% |
| Contributions | 10/11 | €5,000 | €5,000 | = | 0.0% |
| Contributions outside capital | 11 | - | €5,000 | +€5,000 | |
| Other | 1109/19 | - | €5,000 | +€5,000 | |
| Reserves | 13 | €3,830 | €26,330 | +€22,500 | +587% |
| Non-distributable reserves | 130/1 | €3,830 | €3,830 | = | 0.0% |
| Reserves not available under the articles | 1311 | €3,830 | €3,830 | = | 0.0% |
| Distributable reserves | 133 | - | €22,500 | +€22,500 | |
| Profit (loss) carried forward | 14 | €165,780 | €170,868 | +€5,088 | +3.1% |
| Amounts payable | 17/49 | €270,669 | €193,918 | -€76,751 | -28.4% |
| Amounts payable after more than one year | 17 | €38,001 | - | -€38,001 | |
| Financial debts | 170/4 | €38,001 | - | -€38,001 | |
| Amounts payable within one year | 42/48 | €232,668 | €193,918 | -€38,750 | -16.7% |
| Current portion of amounts payable after more than one year | 42 | €58,952 | €38,001 | -€20,951 | -35.5% |
| Trade debts | 44 | €163,213 | €142,971 | -€20,242 | -12.4% |
| Suppliers | 440/4 | €163,213 | €142,971 | -€20,242 | -12.4% |
| Taxes, remuneration and social security | 45 | €5,578 | €10,248 | +€4,670 | +83.7% |
| Taxes | 450/3 | €3,080 | €7,631 | +€4,551 | +148% |
| Remuneration and social security | 454/9 | €2,498 | €2,617 | +€119 | +4.8% |
| Other amounts payable | 47/48 | €4,925 | €2,698 | -€2,227 | -45.2% |
| Remuneration, social security and pensions | 62 | €327,944 | €376,400 | +€48,456 | +14.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €47,936 | €45,444 | -€2,492 | -5.2% |
| Other operating charges | 640/8 | €1,853 | €1,628 | -€225 | -12.1% |
| Gross operating margin | 9900 | €407,154 | €471,046 | +€63,892 | +15.7% |
| Operating profit (loss) | 9901 | €29,421 | €47,574 | +€18,153 | +61.7% |
| Financial income | 75/76B | - | €143 | +€143 | |
| Recurring financial income | 75 | - | €143 | +€143 | |
| Financial charges | 65/66B | €13,640 | €11,266 | -€2,374 | -17.4% |
| Recurring financial charges | 65 | €13,640 | €11,266 | -€2,374 | -17.4% |
| Profit (loss) for the period before taxes | 9903 | €15,781 | €36,451 | +€20,670 | +131% |
| Income taxes | 67/77 | €10,555 | €8,863 | -€1,692 | -16.0% |
| Profit (loss) for the period | 9904 | €5,226 | €27,588 | +€22,362 | +428% |
| Profit (loss) for the period to be appropriated | 9905 | €5,226 | €27,588 | +€22,362 | +428% |
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 2 November 2026 via checked.be.