MARPINIC: what changed
What changed
MARPINIC
NACE 64.210, Activities of holding companies
filed annual accounts (NBB)
Net result for the year
€13,635
2024 · €54,707-€41,072
Equity
€301,256
2024 · €287,621+€13,635
Cash
€5,268
2024 · €32,056-€26,788
Balance sheet total
€348,824
2024 · €399,059-€50,235
Largest movements
Assets
- Cash -€26,788
down €26,788 (-83.6%), from €32,056 to €5,268
mainly Other debts (-€45,877) and Debts after one year (-€11,166)
- Tangible fixed assets -€18,777
down €18,777 (-7.4%), from €254,503 to €235,726
of which Leasing and similar rights: -€10,883
- Receivables within one year -€5,178
down €5,178 (-16.9%), from €30,562 to €25,384
of which Trade receivables: -€5,391
Equity and liabilities
- Other debts -€45,877
down €45,877 (-86.1%), from €53,253 to €7,376
- Reserves +€13,635
up €13,635 (+4.8%), from €281,421 to €295,056
- Debts after one year -€11,166
down €11,166 (-44.0%), from €25,391 to €14,225
- Tax, wage and social debts -€6,166
down €6,166 (-36.2%), from €17,032 to €10,867
Income statement
- Gross operating margin -€58,176
down €58,176 (-52.9%), from €109,953 to €51,778
- Taxes -€15,898
down €15,898 (-69.8%), from €22,788 to €6,889
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
€54,707
Gross operating margin
-€58,176
Depreciation
-€147
Other operating charges
-€433
Financial income
+€960
Financial charges
+€826
Taxes
+€15,898
Result 2025
€13,635
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
-€7,915
Investment
-€7,485
Financing
-€11,388
Cash 2024
€32,056
From operations (derived)
-€7,915
Net result for the year
+€13,635
Depreciation
+€25,816
Receivables within one year
+€5,178
Deferred charges and accrued income
-€62
Trade debts
-€439
Tax, wage and social debts
-€6,166
Other debts
-€45,877
Investment (derived)
-€7,485
Investment in fixed assets (net)
-€7,039
Current investments
-€446
Financing
-€11,388
Debts after one year
-€11,166
Current portion of long-term debt
+€494
Short-term financial debts
-€717
Cash 2025
€5,268
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €399,059 | €348,824 | -€50,235 | -12.6% |
| Fixed assets | 21/28 | €254,503 | €235,726 | -€18,777 | -7.4% |
| Tangible fixed assets | 22/27 | €254,503 | €235,726 | -€18,777 | -7.4% |
| Land and buildings | 22 | €192,516 | €181,634 | -€10,881 | -5.7% |
| Plant, machinery and equipment | 23 | €322 | €161 | -€161 | -50.0% |
| Furniture and vehicles | 24 | €16,295 | €20,649 | +€4,354 | +26.7% |
| Leasing and similar rights | 25 | €35,036 | €24,152 | -€10,883 | -31.1% |
| Other tangible fixed assets | 26 | €10,334 | €9,130 | -€1,204 | -11.7% |
| Current assets | 29/58 | €144,556 | €113,097 | -€31,458 | -21.8% |
| Amounts receivable within one year | 40/41 | €30,562 | €25,384 | -€5,178 | -16.9% |
| Trade receivables | 40 | €30,562 | €25,170 | -€5,391 | -17.6% |
| Other amounts receivable | 41 | - | €214 | +€214 | |
| Current investments | 50/53 | €74,463 | €74,908 | +€446 | +0.6% |
| Cash at bank and in hand | 54/58 | €32,056 | €5,268 | -€26,788 | -83.6% |
| Deferred charges and accrued income | 490/1 | €7,475 | €7,537 | +€62 | +0.8% |
| Total equity and liabilities | 10/49 | €399,059 | €348,824 | -€50,235 | -12.6% |
| Equity | 10/15 | €287,621 | €301,256 | +€13,635 | +4.7% |
| Contributions | 10/11 | €6,200 | €6,200 | = | 0.0% |
| Reserves | 13 | €281,421 | €295,056 | +€13,635 | +4.8% |
| Distributable reserves | 133 | €281,421 | €295,056 | +€13,635 | +4.8% |
| Profit (loss) carried forward | 14 | €0 | €0 | = | |
| Amounts payable | 17/49 | €111,438 | €47,568 | -€63,870 | -57.3% |
| Amounts payable after more than one year | 17 | €25,391 | €14,225 | -€11,166 | -44.0% |
| Financial debts | 170/4 | €25,391 | €14,225 | -€11,166 | -44.0% |
| Amounts payable within one year | 42/48 | €86,047 | €33,342 | -€52,705 | -61.3% |
| Current portion of amounts payable after more than one year | 42 | €10,672 | €11,166 | +€494 | +4.6% |
| Financial debts | 43 | €822 | €105 | -€717 | -87.2% |
| Credit institutions | 430/8 | €822 | €105 | -€717 | -87.2% |
| Trade debts | 44 | €4,268 | €3,829 | -€439 | -10.3% |
| Suppliers | 440/4 | €4,268 | €3,829 | -€439 | -10.3% |
| Taxes, remuneration and social security | 45 | €17,032 | €10,867 | -€6,166 | -36.2% |
| Taxes | 450/3 | €17,032 | €10,867 | -€6,166 | -36.2% |
| Other amounts payable | 47/48 | €53,253 | €7,376 | -€45,877 | -86.1% |
| Accrued charges and deferred income | 492/3 | €0 | - | = | |
| Non-recurring operating income | 76A | - | €42 | +€42 | |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €25,669 | €25,816 | +€147 | +0.6% |
| Other operating charges | 640/8 | €4,051 | €4,484 | +€433 | +10.7% |
| Gross operating margin | 9900 | €109,953 | €51,778 | -€58,176 | -52.9% |
| Operating profit (loss) | 9901 | €80,233 | €21,478 | -€58,756 | -73.2% |
| Financial income | 75/76B | €33 | €993 | +€960 | +2,932% |
| Recurring financial income | 75 | €33 | €993 | +€960 | +2,932% |
| Financial charges | 65/66B | €2,772 | €1,946 | -€826 | -29.8% |
| Recurring financial charges | 65 | €2,772 | €1,946 | -€826 | -29.8% |
| Profit (loss) for the period before taxes | 9903 | €77,494 | €20,524 | -€56,970 | -73.5% |
| Income taxes | 67/77 | €22,788 | €6,889 | -€15,898 | -69.8% |
| Profit (loss) for the period | 9904 | €54,707 | €13,635 | -€41,072 | -75.1% |
| Profit (loss) for the period to be appropriated | 9905 | €54,707 | €13,635 | -€41,072 | -75.1% |
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.