MACEMA: what changed
What changed
MACEMA
filed annual accounts (NBB)
Net result for the year
€12,395
2024 · €35,587-€23,192
Equity
€379,562
2024 · €367,167+€12,395
Cash
€140,510
2024 · €123,339+€17,171
Balance sheet total
€1.2m
2024 · €1.2m-€10,571
Largest movements
Assets
- Tangible fixed assets -€27,730
down €27,730 (-4.6%), from €608,585 to €580,855
- Cash +€17,171
up €17,171 (+13.9%), from €123,339 to €140,510
mainly Depreciation (+€27,730) and Net result for the year (+€12,395)
Equity and liabilities
- Debts after one year -€35,612
down €35,612 (-10.2%), from €348,466 to €312,854
- Profit (loss) carried forward +€17,408
up €17,408 (+44.3%), from €39,300 to €56,708
Income statement
- Gross operating margin -€28,639
down €28,639 (-30.6%), from €93,557 to €64,918
- Depreciation -€15,645
down €15,645 (-36.1%), from €43,375 to €27,730
- Other operating charges +€8,861
up €8,861 (+307%), from €2,885 to €11,746
- Taxes +€5,415
new in 2025: €5,415
- Financial charges -€4,942
down €4,942 (-33.7%), from €14,680 to €9,737
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
€35,587
Gross operating margin
-€28,639
Depreciation
+€15,645
Other operating charges
-€8,861
Financial income
-€865
Financial charges
+€4,942
Taxes
-€5,415
Result 2025
€12,395
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
+€52,235
Investment
€0
Financing
-€35,064
Cash 2024
€123,339
From operations (derived)
+€52,235
Net result for the year
+€12,395
Depreciation
+€27,730
Receivables within one year
+€500
Deferred charges and accrued income
-€488
Provisions
-€2,105
Trade debts
+€8,842
Tax, wage and social debts
+€5,415
Accrued charges and deferred income
-€54
Financing
-€35,064
Debts after one year
-€35,612
Current portion of long-term debt
+€1,249
Short-term financial debts
-€701
Cash 2025
€140,510
brings cash intakes cash out
Every line side by side
| Line | Code | 2024 | 2025 | Change | % |
|---|---|---|---|---|---|
| Total assets | 20/58 | €1,229,658 | €1,219,087 | -€10,571 | -0.9% |
| Fixed assets | 21/28 | €608,585 | €580,855 | -€27,730 | -4.6% |
| Tangible fixed assets | 22/27 | €608,585 | €580,855 | -€27,730 | -4.6% |
| Land and buildings | 22 | €608,585 | €580,855 | -€27,730 | -4.6% |
| Current assets | 29/58 | €621,074 | €638,232 | +€17,159 | +2.8% |
| Stocks and contracts in progress | 3 | €437,066 | €437,066 | = | 0.0% |
| Stocks | 30/36 | €437,066 | €437,066 | = | 0.0% |
| Amounts receivable within one year | 40/41 | €60,243 | €59,743 | -€500 | -0.8% |
| Other amounts receivable | 41 | €60,243 | €59,743 | -€500 | -0.8% |
| Cash at bank and in hand | 54/58 | €123,339 | €140,510 | +€17,171 | +13.9% |
| Deferred charges and accrued income | 490/1 | €425 | €913 | +€488 | +115% |
| Total equity and liabilities | 10/49 | €1,229,658 | €1,219,087 | -€10,571 | -0.9% |
| Equity | 10/15 | €367,167 | €379,562 | +€12,395 | +3.4% |
| Contributions | 10/11 | €240,000 | €240,000 | = | 0.0% |
| Capital | 10 | €240,000 | €240,000 | = | 0.0% |
| Issued capital | 100 | €240,000 | €240,000 | = | 0.0% |
| Reserves | 13 | €87,866 | €82,854 | -€5,012 | -5.7% |
| Non-distributable reserves | 130/1 | €6,387 | €6,387 | = | 0.0% |
| Legal reserve | 130 | €6,387 | €6,387 | = | 0.0% |
| Tax-exempt reserves | 132 | €42,979 | €37,967 | -€5,012 | -11.7% |
| Distributable reserves | 133 | €38,500 | €38,500 | = | 0.0% |
| Profit (loss) carried forward | 14 | €39,300 | €56,708 | +€17,408 | +44.3% |
| Provisions and deferred taxes | 16 | €14,535 | €12,429 | -€2,105 | -14.5% |
| Deferred taxes | 168 | €14,535 | €12,429 | -€2,105 | -14.5% |
| Amounts payable | 17/49 | €847,957 | €827,096 | -€20,861 | -2.5% |
| Amounts payable after more than one year | 17 | €348,466 | €312,854 | -€35,612 | -10.2% |
| Financial debts | 170/4 | €348,466 | €312,854 | -€35,612 | -10.2% |
| Amounts payable within one year | 42/48 | €472,685 | €487,490 | +€14,805 | +3.1% |
| Current portion of amounts payable after more than one year | 42 | €30,258 | €31,507 | +€1,249 | +4.1% |
| Financial debts | 43 | €701 | €0 | -€701 | -100% |
| Credit institutions | 430/8 | €701 | €0 | -€701 | -100% |
| Trade debts | 44 | €21,637 | €30,479 | +€8,842 | +40.9% |
| Suppliers | 440/4 | €21,637 | €30,479 | +€8,842 | +40.9% |
| Taxes, remuneration and social security | 45 | €27,604 | €33,019 | +€5,415 | +19.6% |
| Taxes | 450/3 | €27,604 | €33,019 | +€5,415 | +19.6% |
| Other amounts payable | 47/48 | €392,485 | €392,485 | = | 0.0% |
| Accrued charges and deferred income | 492/3 | €26,806 | €26,752 | -€54 | -0.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets | 630 | €43,375 | €27,730 | -€15,645 | -36.1% |
| Other operating charges | 640/8 | €2,885 | €11,746 | +€8,861 | +307% |
| Gross operating margin | 9900 | €93,557 | €64,918 | -€28,639 | -30.6% |
| Operating profit (loss) | 9901 | €47,297 | €25,442 | -€21,855 | -46.2% |
| Financial income | 75/76B | €865 | €0 | -€865 | -100% |
| Recurring financial income | 75 | €865 | €0 | -€865 | -100% |
| Financial charges | 65/66B | €14,680 | €9,737 | -€4,942 | -33.7% |
| Recurring financial charges | 65 | €14,680 | €9,737 | -€4,942 | -33.7% |
| Profit (loss) for the period before taxes | 9903 | €33,482 | €15,705 | -€17,777 | -53.1% |
| Transfer from deferred taxes | 780 | €2,105 | €2,105 | = | 0.0% |
| Income taxes | 67/77 | - | €5,415 | +€5,415 | |
| Profit (loss) for the period | 9904 | €35,587 | €12,395 | -€23,192 | -65.2% |
| Transfer from tax-exempt reserves | 789 | €5,012 | €5,012 | = | 0.0% |
| Profit (loss) for the period to be appropriated | 9905 | €40,600 | €17,408 | -€23,192 | -57.1% |
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 30 June 2024 and 30 June 2025. Green is a favourable move for that line, red an unfavourable one. Prepared on 7 November 2026 via checked.be.