Mathoxi: what changed
Mathoxi
Largest movements
- Stocks and contracts +€51,146
up €51,146 (+27.5%), from €186,132 to €237,278
- Cash -€46,713
down €46,713 (-99.6%), from €46,894 to €181
mainly Stocks and contracts (-€51,146) and Net result for the year (-€9,211)
- Profit (loss) carried forward -€9,211
down €9,211 (-9.1%), from -€101,647 to -€110,858
- Accrued charges and deferred income +€6,674
up €6,674 (+74.6%), from €8,940 to €15,613
- Other debts +€5,000
up €5,000 (+5.5%), from €91,186 to €96,186
- Debts after one year +€2,500
up €2,500 (+1.1%), from €231,500 to €234,000
- Gross operating margin +€45,294
up €45,294 (+97.4%), from -€46,523 to -€1,230
- Financial charges -€18,252
down €18,252 (-71.0%), from €25,714 to €7,462
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 | €233,026 | €237,459 | +€4,433 | +1.9% |
| Current assets | 29/58 | €233,026 | €237,459 | +€4,433 | +1.9% |
| Stocks and contracts in progress | 3 | €186,132 | €237,278 | +€51,146 | +27.5% |
| Stocks | 30/36 | €186,132 | €237,278 | +€51,146 | +27.5% |
| Cash at bank and in hand | 54/58 | €46,894 | €181 | -€46,713 | -99.6% |
| Total equity and liabilities | 10/49 | €233,026 | €237,459 | +€4,433 | +1.9% |
| Equity | 10/15 | -€99,147 | -€108,358 | -€9,211 | -9.3% |
| Contributions | 10/11 | €2,500 | €2,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | -€101,647 | -€110,858 | -€9,211 | -9.1% |
| Amounts payable | 17/49 | €332,173 | €345,817 | +€13,644 | +4.1% |
| Amounts payable after more than one year | 17 | €231,500 | €234,000 | +€2,500 | +1.1% |
| Financial debts | 170/4 | €231,500 | €234,000 | +€2,500 | +1.1% |
| Amounts payable within one year | 42/48 | €91,734 | €96,204 | +€4,470 | +4.9% |
| Trade debts | 44 | €548 | €18 | -€530 | -96.7% |
| Suppliers | 440/4 | €548 | €18 | -€530 | -96.7% |
| Other amounts payable | 47/48 | €91,186 | €96,186 | +€5,000 | +5.5% |
| Accrued charges and deferred income | 492/3 | €8,940 | €15,613 | +€6,674 | +74.6% |
| Other operating charges | 640/8 | €505 | €520 | +€14 | +2.8% |
| Gross operating margin | 9900 | -€46,523 | -€1,230 | +€45,294 | +97.4% |
| Operating profit (loss) | 9901 | -€47,029 | -€1,749 | +€45,279 | +96.3% |
| Financial charges | 65/66B | €25,714 | €7,462 | -€18,252 | -71.0% |
| Recurring financial charges | 65 | €25,714 | €7,462 | -€18,252 | -71.0% |
| Profit (loss) for the period before taxes | 9903 | -€72,742 | -€9,211 | +€63,531 | +87.3% |
| Profit (loss) for the period | 9904 | -€72,742 | -€9,211 | +€63,531 | +87.3% |
| Profit (loss) for the period to be appropriated | 9905 | -€72,742 | -€9,211 | +€63,531 | +87.3% |
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 2 November 2026 via checked.be.