MMI SOLUTION: what changed
What changed
MMI SOLUTION
NACE 62.100, Computer programming
filed annual accounts (NBB)
Net result for the year
€210,956
2024 · €189,628+€21,328
Equity
€1.4m
2024 · €1.3m+€94,956
Cash
€588,429
2024 · €708,187-€119,758
Balance sheet total
€1.7m
2024 · €1.8m-€74,957
Largest movements
Assets
- Tangible fixed assets +€201,016
up €201,016 (+60.3%), from €333,602 to €534,618
of which Land and buildings: +€223,132
- Cash -€119,758
down €119,758 (-16.9%), from €708,187 to €588,429
mainly Investment in fixed assets (net) (-€243,815) and Contributions, distributions and other (-€116,000)
- Current investments -€85,969
down €85,969 (-18.3%), from €471,056 to €385,088
- Receivables after one year -€75,000
no longer reported in 2025 (was €75,000)
Equity and liabilities
- Other debts -€110,636
down €110,636 (-48.8%), from €226,636 to €116,000
- Reserves +€94,956
up €94,956 (+7.4%), from €1.3m to €1.4m
- Tax, wage and social debts -€46,576
down €46,576 (-62.0%), from €75,147 to €28,571
of which Taxes: -€49,482
- Debts after one year -€22,315
down €22,315 (-19.4%), from €115,177 to €92,862
Income statement
- Gross operating margin +€32,843
up €32,843 (+7.6%), from €434,002 to €466,844
- Staff costs +€7,987
up €7,987 (+6.3%), from €127,030 to €135,017
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
€189,628
Gross operating margin
+€32,843
Staff costs
-€7,987
Depreciation
-€1,690
Other operating charges
-€458
Financial income
+€1,374
Financial charges
+€396
Taxes
-€3,150
Result 2025
€210,956
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
+€178,847
Investment
-€157,846
Financing
-€140,759
Cash 2024
€708,187
From operations (derived)
+€178,847
Net result for the year
+€210,956
Depreciation
+€43,231
Receivables after one year
+€75,000
Receivables within one year
-€8,219
Deferred charges and accrued income
+€3,034
Trade debts
+€12,057
Tax, wage and social debts
-€46,576
Other debts
-€110,636
Investment (derived)
-€157,846
Investment in fixed assets (net)
-€243,815
Current investments
+€85,969
Financing
-€140,759
Debts after one year
-€22,315
Current portion of long-term debt
-€2,444
Contributions, distributions and other
-€116,000
Cash 2025
€588,429
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,754,334 | €1,679,377 | -€74,957 | -4.3% |
| Fixed assets | 21/28 | €334,034 | €534,618 | +€200,584 | +60.0% |
| Intangible fixed assets | 21 | €432 | - | -€432 | |
| Tangible fixed assets | 22/27 | €333,602 | €534,618 | +€201,016 | +60.3% |
| Land and buildings | 22 | €291,364 | €514,497 | +€223,132 | +76.6% |
| Plant, machinery and equipment | 23 | €2,601 | €1,519 | -€1,082 | -41.6% |
| Furniture and vehicles | 24 | €39,637 | €18,602 | -€21,034 | -53.1% |
| Financial fixed assets | 28 | €0 | - | = | |
| Current assets | 29/58 | €1,420,300 | €1,144,759 | -€275,541 | -19.4% |
| Amounts receivable after more than one year | 29 | €75,000 | - | -€75,000 | |
| Other amounts receivable | 291 | €75,000 | - | -€75,000 | |
| Amounts receivable within one year | 40/41 | €155,560 | €163,779 | +€8,219 | +5.3% |
| Trade receivables | 40 | €137,037 | €135,286 | -€1,751 | -1.3% |
| Other amounts receivable | 41 | €18,523 | €28,493 | +€9,970 | +53.8% |
| Current investments | 50/53 | €471,056 | €385,088 | -€85,969 | -18.3% |
| Cash at bank and in hand | 54/58 | €708,187 | €588,429 | -€119,758 | -16.9% |
| Deferred charges and accrued income | 490/1 | €10,497 | €7,463 | -€3,034 | -28.9% |
| Total equity and liabilities | 10/49 | €1,754,334 | €1,679,377 | -€74,957 | -4.3% |
| Equity | 10/15 | €1,291,139 | €1,386,095 | +€94,956 | +7.4% |
| Contributions | 10/11 | €9,860 | €9,860 | = | 0.0% |
| Reserves | 13 | €1,281,279 | €1,376,235 | +€94,956 | +7.4% |
| Distributable reserves | 133 | €1,281,279 | €1,376,235 | +€94,956 | +7.4% |
| Amounts payable | 17/49 | €463,195 | €293,282 | -€169,913 | -36.7% |
| Amounts payable after more than one year | 17 | €115,177 | €92,862 | -€22,315 | -19.4% |
| Financial debts | 170/4 | €115,177 | €92,862 | -€22,315 | -19.4% |
| Amounts payable within one year | 42/48 | €348,019 | €200,420 | -€147,598 | -42.4% |
| Current portion of amounts payable after more than one year | 42 | €24,759 | €22,315 | -€2,444 | -9.9% |
| Trade debts | 44 | €21,477 | €33,534 | +€12,057 | +56.1% |
| Suppliers | 440/4 | €21,477 | €33,534 | +€12,057 | +56.1% |
| Taxes, remuneration and social security | 45 | €75,147 | €28,571 | -€46,576 | -62.0% |
| Taxes | 450/3 | €58,659 | €9,177 | -€49,482 | -84.4% |
| Remuneration and social security | 454/9 | €16,488 | €19,394 | +€2,907 | +17.6% |
| Other amounts payable | 47/48 | €226,636 | €116,000 | -€110,636 | -48.8% |
| Remuneration, social security and pensions | 62 | €127,030 | €135,017 | +€7,987 | +6.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €41,541 | €43,231 | +€1,690 | +4.1% |
| Other operating charges | 640/8 | €3,734 | €4,192 | +€458 | +12.3% |
| Gross operating margin | 9900 | €434,002 | €466,844 | +€32,843 | +7.6% |
| Operating profit (loss) | 9901 | €261,696 | €284,404 | +€22,708 | +8.7% |
| Financial income | 75/76B | €19,057 | €20,431 | +€1,374 | +7.2% |
| Recurring financial income | 75 | €19,057 | €20,431 | +€1,374 | +7.2% |
| Financial charges | 65/66B | €2,680 | €2,284 | -€396 | -14.8% |
| Recurring financial charges | 65 | €2,680 | €2,284 | -€396 | -14.8% |
| Profit (loss) for the period before taxes | 9903 | €278,073 | €302,551 | +€24,478 | +8.8% |
| Income taxes | 67/77 | €88,445 | €91,595 | +€3,150 | +3.6% |
| Profit (loss) for the period | 9904 | €189,628 | €210,956 | +€21,328 | +11.2% |
| Profit (loss) for the period to be appropriated | 9905 | €189,628 | €210,956 | +€21,328 | +11.2% |
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.