MX IMMO: what changed
What changed
MX IMMO
filed annual accounts (NBB)
Net result for the year
€40,482
2024 · €39,784+€698
Equity
€402,640
2024 · €362,158+€40,482
Cash
€8,068
2024 · €18,433-€10,365
Balance sheet total
€732,530
2024 · €771,442-€38,912
Largest movements
Assets
- Tangible fixed assets -€22,147
down €22,147 (-3.0%), from €740,103 to €717,956
- Cash -€10,365
down €10,365 (-56.2%), from €18,433 to €8,068
mainly Debts after one year (-€53,662) and Other debts (-€41,703)
Equity and liabilities
- Debts after one year -€53,662
down €53,662 (-21.0%), from €255,310 to €201,648
- Other debts -€41,703
down €41,703 (-50.0%), from €83,407 to €41,703
- Reserves +€40,482
up €40,482 (+14.3%), from €283,658 to €324,140
- Accrued charges and deferred income +€19,835
new in 2025: €19,835
Income statement
- Gross operating margin -€5,897
down €5,897 (-5.2%), from €113,302 to €107,405
- Taxes -€5,079
down €5,079 (-27.3%), from €18,573 to €13,494
- Financial charges -€1,765
down €1,765 (-10.0%), from €17,661 to €15,897
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
€39,784
Gross operating margin
-€5,897
Depreciation
+€195
Other operating charges
-€444
Financial charges
+€1,765
Taxes
+€5,079
Result 2025
€40,482
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
+€42,169
Investment
€0
Financing
-€52,535
Cash 2024
€18,433
From operations (derived)
+€42,169
Net result for the year
+€40,482
Depreciation
+€22,147
Receivables within one year
-€1,101
Deferred charges and accrued income
+€7,500
Trade debts
-€158
Tax, wage and social debts
-€4,833
Other debts
-€41,703
Accrued charges and deferred income
+€19,835
Financing
-€52,535
Debts after one year
-€53,662
Current portion of long-term debt
+€1,150
Short-term financial debts
-€22
Cash 2025
€8,068
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €771,442 | €732,530 | -€38,912 | -5.0% |
| Fixed assets | 21/28 | €740,103 | €717,956 | -€22,147 | -3.0% |
| Tangible fixed assets | 22/27 | €740,103 | €717,956 | -€22,147 | -3.0% |
| Land and buildings | 22 | €740,103 | €717,956 | -€22,147 | -3.0% |
| Current assets | 29/58 | €31,338 | €14,574 | -€16,764 | -53.5% |
| Amounts receivable within one year | 40/41 | €5,405 | €6,506 | +€1,101 | +20.4% |
| Other amounts receivable | 41 | €5,405 | €6,506 | +€1,101 | +20.4% |
| Cash at bank and in hand | 54/58 | €18,433 | €8,068 | -€10,365 | -56.2% |
| Deferred charges and accrued income | 490/1 | €7,500 | €0 | -€7,500 | -100% |
| Total equity and liabilities | 10/49 | €771,442 | €732,530 | -€38,912 | -5.0% |
| Equity | 10/15 | €362,158 | €402,640 | +€40,482 | +11.2% |
| Contributions | 10/11 | €78,500 | €78,500 | = | 0.0% |
| Reserves | 13 | €283,658 | €324,140 | +€40,482 | +14.3% |
| Distributable reserves | 133 | €283,658 | €324,140 | +€40,482 | +14.3% |
| Amounts payable | 17/49 | €409,284 | €329,890 | -€79,394 | -19.4% |
| Amounts payable after more than one year | 17 | €255,310 | €201,648 | -€53,662 | -21.0% |
| Financial debts | 170/4 | €255,310 | €201,648 | -€53,662 | -21.0% |
| Amounts payable within one year | 42/48 | €153,974 | €108,407 | -€45,567 | -29.6% |
| Current portion of amounts payable after more than one year | 42 | €52,512 | €53,662 | +€1,150 | +2.2% |
| Financial debts | 43 | €11,772 | €11,750 | -€22 | -0.2% |
| Credit institutions | 430/8 | €11,772 | €11,750 | -€22 | -0.2% |
| Trade debts | 44 | €535 | €376 | -€158 | -29.6% |
| Suppliers | 440/4 | €535 | €376 | -€158 | -29.6% |
| Taxes, remuneration and social security | 45 | €5,748 | €915 | -€4,833 | -84.1% |
| Taxes | 450/3 | €5,748 | €915 | -€4,833 | -84.1% |
| Other amounts payable | 47/48 | €83,407 | €41,703 | -€41,703 | -50.0% |
| Accrued charges and deferred income | 492/3 | - | €19,835 | +€19,835 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €22,342 | €22,147 | -€195 | -0.9% |
| Other operating charges | 640/8 | €14,941 | €15,385 | +€444 | +3.0% |
| Gross operating margin | 9900 | €113,302 | €107,405 | -€5,897 | -5.2% |
| Operating profit (loss) | 9901 | €76,019 | €69,873 | -€6,146 | -8.1% |
| Financial charges | 65/66B | €17,661 | €15,897 | -€1,765 | -10.0% |
| Recurring financial charges | 65 | €17,661 | €15,897 | -€1,765 | -10.0% |
| Profit (loss) for the period before taxes | 9903 | €58,357 | €53,976 | -€4,381 | -7.5% |
| Income taxes | 67/77 | €18,573 | €13,494 | -€5,079 | -27.3% |
| Profit (loss) for the period | 9904 | €39,784 | €40,482 | +€698 | +1.8% |
| Profit (loss) for the period to be appropriated | 9905 | €39,784 | €40,482 | +€698 | +1.8% |
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 30 September 2024 and 30 September 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 2 November 2026 via checked.be.