3MADE
ActiveFinancials · financial year 2025, abbreviated format
Annual accounts 2025 filed on 20-07-2026 at the NBB all 5 filings
Turnover
≈ €620,000
Estimated: probably between €410,000 and €770,000
Total assets
€493,432▲ 110%
2024 · €235,093
Net result
€57,798▲ 27.2%
2024 · €45,442
Working capital
€45,706▼ 49.1%
2024 · €89,751
Multi-year overview
2021 to 2025, 5 financial yearsOperating result
€85,190
▲ 33.6%
2025
20212025
Net result
€57,798
▲ 27.2%
2025
middle half of the sector
20212025
Equity
€160,726
▲ 56.2%
2025
middle half of the sector
20212025
Total assets
€493,432
▲ 110%
2025
middle half of the sector
20212025
Debt
€332,706
▲ 152%
2025
20212025
Working capital
€45,706
▼ 49.1%
2025
middle half of the sector
20212025
Solvency
32.6%
▼ 11.2pp
2025
middle half of the sector
20212025
Current ratio
1.14
▼ 0.67
2025
middle half of the sector
20212025
Return on assets (ROA)
11.7%
▼ 7.6pp
2025
middle half of the sector
20212025
Staff (FTE)
0.8
2025
lowest quarter of the sector
20212025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20212022202320242025
Operating result-€671-€46,564€22,781▼ 51.1%€63,744▲ 180%€85,190▲ 33.6%
Net result-€852below the sector's middle half-€36,508within the sector's middle half€15,830within the sector's middle half▼ 56.6%€45,442within the sector's middle half▲ 187%€57,798within the sector's middle half▲ 27.2%
Equity€5,148below the sector's middle half-€41,655below the sector's middle half▲ 709%€57,485below the sector's middle half▲ 38.0%€102,928below the sector's middle half▲ 79.1%€160,726within the sector's middle half▲ 56.2%
Total assets€5,237below the sector's middle half-€60,601below the sector's middle half▲ 12×€119,616below the sector's middle half▲ 97.4%€235,093below the sector's middle half▲ 96.5%€493,432within the sector's middle half▲ 110%
Debt€89-€18,946▲ 213×€62,131▲ 228%€132,165▲ 113%€332,706▲ 152%
Working capital€5,148below the sector's middle half-€34,157below the sector's middle half▲ 564%€33,539below the sector's middle half▼ 1.8%€89,751within the sector's middle half▲ 168%€45,706within the sector's middle half▼ 49.1%
Solvency98.3%above the sector's middle half-68.7%above the sector's middle half▼ 29.6pp48.1%within the sector's middle half▼ 20.7pp43.8%within the sector's middle half▼ 4.3pp32.6%within the sector's middle half▼ 11.2pp
Current ratio58.86above the sector's middle half-2.80within the sector's middle half▼ 56.061.54within the sector's middle half▼ 1.261.81within the sector's middle half▲ 0.271.14within the sector's middle half▼ 0.67
Return on assets (ROA)-16.3%below the sector's middle half-60.2%above the sector's middle half▲ 76.5pp13.2%above the sector's middle half▼ 47.0pp19.3%above the sector's middle half▲ 6.1pp11.7%within the sector's middle half▼ 7.6pp
Staff (FTE)0.8below the sector's middle half
above
within
below
The sector band is the middle half of the companies in Specialised construction activities (NACE 43). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The operating result for 2025 is 34% higher than in 2024 and the highest since 2021. It is the second rise in a row, after the fall in 2023.
Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €493,432
Fixed assets
€124,692 ▲ 257%
Current assets
€368,740 ▲ 84.2%
Equity and liabilities €493,432
Equity
€160,726 ▲ 56.2%
Debt
€332,706 ▲ 152%
Debt's share of the balance-sheet total rises from 56.2% to 67.4%. Equity and debt are higher.
Key figures and ratios
EBITDA
€98,439▲
2024 · €68,685
Cash flow
€71,048▲
2024 · €50,383
Quick ratio
1.02▼
2024 · 1.81
Debt to equity
2.07▲
2024 · 1.28
ROE
36.0%▼
2024 · 44.1%
Interest coverage
32.69▲
2024 · 24.09
Debt ≤ 1 year
€323,034▲
2024 · €110,448
Debt > 1 year
€8,164▼
2024 · €21,717
Income taxes
€24,505▲
2024 · €15,729
Staff costs
€39,212
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 31-12-2025 |
|---|---|
| Employees at the balance-sheet date | 1 |
| part-time | 1 |
| in full-time equivalents | 0.8 |
| Average over the year, in full-time equivalents | 0.8 |
| On a permanent contract | 1 |
| Joined | 1 |
| Left | 0 |
Source: social balance sheet in the 2025 annual accounts
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | - | €8,258 | €20,164 | €28,043 | €117,709 |
| Depreciation and write-downs of the year | - | €760 | €3,716 | €4,940 | €13,249 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | - | €39,212 | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | - | €760 | €3,716 | €4,940 | €13,249 | ▲ 168% |
| Other operating charges640/8 | €191 | €694 | €2,565 | €2,009 | €2,650 | ▲ 31.9% |
| Non-recurring operating charges66A | - | - | - | €12,155 | €14,662 | ▲ 20.6% |
| Gross operating margin9900 | -€480 | €48,018 | €29,062 | €82,848 | €154,962 | ▲ 87.0% |
| Operating profit (loss)9901 | -€671 | €46,564 | €22,781 | €63,744 | €85,190 | ▲ 33.6% |
| Financial income75/76B | - | €2 | €7 | €279 | €125 | ▼ 55.1% |
| Recurring financial income75 | - | €2 | €7 | €279 | €125 | ▼ 55.1% |
| Financial charges65/66B | €182 | €816 | €1,863 | €2,851 | €3,012 | ▲ 5.6% |
| Recurring financial charges65 | €182 | €816 | €1,863 | €2,851 | €3,012 | ▲ 5.6% |
| Profit (loss) for the period before taxes9903 | -€852 | €45,749 | €20,924 | €61,172 | €82,303 | ▲ 34.5% |
| Income taxes67/77 | - | €9,242 | €5,094 | €15,729 | €24,505 | ▲ 55.8% |
| Profit (loss) for the period9904 | -€852 | €36,508 | €15,830 | €45,442 | €57,798 | ▲ 27.2% |
| Profit (loss) for the period to be appropriated9905 | -€852 | €36,508 | €15,830 | €45,442 | €57,798 | ▲ 27.2% |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €5,237 | €60,601 | €119,616 | €235,093 | €493,432 | ▲ 110% |
| Fixed assets21/28 | - | €7,498 | €23,947 | €34,894 | €124,692 | ▲ 257% |
| Tangible fixed assets22/27 | - | €7,498 | €23,947 | €34,894 | €124,692 | ▲ 257% |
| Plant, machinery and equipment23 | - | €4,926 | €17,523 | €29,079 | €121,063 | ▲ 316% |
| Furniture and vehicles24 | - | €2,572 | €6,423 | €5,815 | €3,629 | ▼ 37.6% |
| Current assets29/58 | €5,237 | €53,103 | €95,670 | €200,199 | €368,740 | ▲ 84.2% |
| Stocks and contracts in progress3 | - | - | - | - | €39,821 | - |
| Contracts in progress37 | - | - | - | - | €39,821 | - |
| Amounts receivable within one year40/41 | €174 | €26,701 | €29,277 | €59,745 | €58,953 | ▼ 1.3% |
| Trade receivables40 | - | €19,359 | €23,514 | €49,665 | €56,830 | ▲ 14.4% |
| Other amounts receivable41 | €174 | €7,343 | €5,763 | €10,080 | €2,124 | ▼ 78.9% |
| Cash at bank and in hand54/58 | €5,062 | €22,811 | €61,579 | €137,384 | €90,213 | ▼ 34.3% |
| Deferred charges and accrued income490/1 | - | €3,591 | €4,814 | €3,070 | €179,752 | ▲ 59× |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €5,237 | €60,601 | €119,616 | €235,093 | €493,432 | ▲ 110% |
| Equity10/15 | €5,148 | €41,655 | €57,485 | €102,928 | €160,726 | ▲ 56.2% |
| Contributions10/11 | €6,000 | €6,000 | €6,000 | €6,000 | €6,000 | = |
| Profit (loss) carried forward14 | -€852 | €35,655 | €51,485 | €96,928 | €154,726 | ▲ 59.6% |
| Amounts payable17/49 | €89 | €18,946 | €62,131 | €132,165 | €332,706 | ▲ 152% |
| Amounts payable after more than one year17 | - | - | - | €21,717 | €8,164 | ▼ 62.4% |
| Financial debts170/4 | - | - | - | €21,717 | €8,164 | ▼ 62.4% |
| Amounts payable within one year42/48 | €89 | €18,946 | €62,131 | €110,448 | €323,034 | ▲ 192% |
| Current portion of amounts payable after more than one year42 | - | - | - | €13,014 | €13,553 | ▲ 4.1% |
| Trade debts44 | €89 | €18,946 | €55,534 | €32,832 | €296,502 | ▲ 803% |
| Suppliers440/4 | €89 | €18,946 | €55,534 | €32,832 | €296,502 | ▲ 803% |
| Advances received on contracts in progress46 | - | - | - | €58,800 | - | - |
| Taxes, remuneration and social security45 | - | - | €6,597 | €5,802 | €12,978 | ▲ 124% |
| Taxes450/3 | - | - | €6,597 | €5,802 | €10,187 | ▲ 75.6% |
| Remuneration and social security454/9 | - | - | - | - | €2,792 | - |
| Accrued charges and deferred income492/3 | - | - | - | - | €1,508 | - |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€852 | €36,508 | €15,830 | €45,442 | €57,798 | ▲ 27.2% |
| + Depreciation and write-downs630 | - | €760 | €3,716 | €4,940 | €13,249 | ▲ 168% |
| Operating cash flow (approximation) | -€852 | €37,268 | €19,546 | €50,383 | €71,048 | ▲ 41.0% |
| Investment in fixed assets (approximation) | - | - | -€20,164 | -€15,888 | -€103,048 | ▼ 549% |
| Change in cash | - | €17,749 | €38,768 | €75,805 | -€47,171 | - |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.
Historical observation
In July 2024, 26,972 companies had the same profile as 3MADE has now. Two years later, 94.9% were still going and 1.6% had gone bankrupt.
- Micro
- 5 to 10 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
94.9%
was still going
3.4%
stopped otherwise
1.6%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of 3MADE itself: 1.1% within 12 months.
Test of the method
The method was tested on the 497,446 companies of July 2024. Each company was given the bankruptcy share of the same profile a year earlier, in July 2023. The expectation was that 1.6% would go bankrupt within 24 months. In fact 1.7% went bankrupt.
| Group | Expected | Actual |
|---|---|---|
| 1 | 0.2% | 0.2% |
| 2 | 0.3% | 0.5% |
| 3 | 0.5% | 0.6% |
| 4 | 0.7% | 0.8% |
| 5 | 0.9% | 0.9% |
| 6 | 1.3% | 1.5% |
| 7 | 1.6% | 1.8% |
| 8 | 1.8% | 1.8% |
| 9 | 3.0% | 3.1% |
| 10 | 5.6% | 6.2% |
A company that went bankrupt had a higher expected share than one that kept going in 74.5% of comparisons. The level depends on the economy. In a year with more bankruptcies than the year before, the actual share is higher than the expected one.
This is an observation about 26,972 companies, not a prediction for 3MADE. The sector does not count, because the KBO no longer lists a sector for a company that has stopped. By sector, mostly the survivors would count, which would paint too rosy a picture.
Filings with the National Bank (5)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 20-07-2026 | 2026-00311763 | |
| 31-12-2024 | abbreviated format | 28-08-2025 | 2025-00472548 | |
| 31-12-2023 | abbreviated format | 16-07-2024 | 2024-00263666 | |
| 31-12-2022 | abbreviated format | 28-07-2023 | 2023-00286767 | |
| 31-12-2021 | abbreviated format | 20-07-2022 | 2022-20220412 |