Admin Flemax
Annual accounts 2025
micro format, filed on 18-08-2026, 18 days lateTurnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €150,000. Estimated: probably between €120,000 and €200,000.
Balance sheet
balance sheet total €573,837 on 31-12-2025in euro
in euro
Position in the sector
43.2%
Higher than 44% of 10,252 companies in 2025.
0.29
Higher than 9% of 9,835 companies in 2025.
5.0%
Higher than 38% of 9,977 companies in 2025.
Net result: middle half · Equity: top quarter · Balance sheet total: top quarter · Working capital: bottom quarter
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||
20/58 |
573,837 | 605,177 | 618,736 | 631,644 | 639,932 | 588,600 | 623,214 | 625,983 | 390,690 | |
21/28 |
517,305 | 542,812 | 568,319 | 587,947 | 614,634 | 565,721 | 588,305 | 606,230 | 359,443 | |
22/27 |
517,305 | 542,812 | 568,319 | 587,947 | 614,634 | 565,721 | 588,305 | 606,230 | 359,443 | |
22 |
517,305 | 542,812 | 568,319 | 587,947 | 614,634 | 565,721 | 588,305 | 606,230 | 359,443 | |
29/58 |
56,531 | 62,364 | 50,417 | 43,697 | 25,298 | 22,878 | 34,909 | 19,753 | 31,247 | |
40/41 |
18,247 | 16,444 | 16,979 | 18,074 | 23,150 | 20,982 | 19,117 | 6,207 | 11,979 | |
40 |
16,662 | 16,444 | 16,444 | 17,097 | 17,424 | 17,315 | 17,751 | 6,207 | 11,979 | |
41 |
1,586 | 0 | 536 | 977 | 5,726 | 3,667 | 1,366 | - | - | |
54/58 |
37,357 | 45,921 | 33,437 | 25,623 | 2,149 | 1,896 | 15,792 | 13,546 | 19,268 | |
490/1 |
927 | - | - | - | - | - | - | - | - | |
| Balance sheet: equity and liabilities | ||||||||||
10/49 |
573,837 | 605,177 | 618,736 | 631,644 | 639,932 | 588,600 | 623,214 | 625,983 | 390,690 | |
10/15 |
248,112 | 219,366 | 191,385 | 160,118 | 138,822 | 114,616 | 83,982 | 55,634 | 50,362 | |
10/11 |
50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | |
100 |
- | - | - | - | - | - | 50,000 | 50,000 | 50,000 | |
13 |
197,767 | 169,022 | 141,041 | 109,774 | 88,478 | 64,271 | 33,638 | 5,290 | 18 | |
130/1 |
318 | 318 | 318 | 318 | 318 | 318 | - | - | - | |
130 |
- | - | - | - | - | - | 318 | 318 | 18 | |
1311 |
318 | 318 | 318 | 318 | 318 | 318 | - | - | - | |
133 |
197,449 | 168,704 | 140,723 | 109,456 | 88,160 | 63,953 | 33,320 | 4,972 | - | |
14 |
344 | 344 | 344 | 344 | 344 | 344 | 344 | 344 | 344 | |
17/49 |
325,725 | 385,810 | 427,350 | 471,526 | 501,110 | 473,984 | 539,231 | 570,348 | 340,328 | |
17 |
129,309 | 190,757 | 190,757 | 220,815 | 253,004 | 280,077 | 308,253 | 336,430 | 267,300 | |
170/4 |
129,309 | 190,757 | 190,757 | 220,815 | 253,004 | 280,077 | 308,253 | 336,430 | 267,300 | |
42/48 |
196,416 | 195,053 | 236,594 | 250,710 | 248,105 | 193,907 | 230,978 | 233,918 | 72,621 | |
42 |
33,507 | 3,128 | 32,544 | 32,073 | 29,032 | 28,266 | 28,177 | 27,741 | 19,446 | |
44 |
150 | - | 0 | 82 | - | 444 | 53 | 53 | 210 | |
440/4 |
150 | - | 0 | 82 | - | 444 | 53 | 53 | 210 | |
45 |
3,851 | 3,850 | 5,879 | 2,812 | 3,024 | 2,961 | 513 | 3,779 | 170 | |
450/3 |
3,851 | 3,850 | 5,879 | 2,812 | 3,024 | 2,961 | 513 | 3,779 | 170 | |
47/48 |
158,908 | 188,075 | 198,171 | 215,744 | 216,050 | 162,236 | 202,236 | 202,345 | 52,795 | |
492/3 |
- | - | - | - | - | - | - | - | 406 | |
| Income statement | ||||||||||
9900 |
72,284 | 71,821 | 73,427 | 67,894 | 69,647 | 71,260 | 69,504 | 69,659 | 67,854 | |
630 |
25,507 | 25,507 | 27,580 | 26,686 | 25,888 | 24,753 | 24,536 | 55,470 | 59,566 | |
640/8 |
2,314 | 1,322 | 1,931 | 1,281 | 1,130 | 1,568 | 1,080 | 771 | 572 | |
9901 |
44,463 | 44,992 | 43,915 | 39,926 | 42,629 | 44,939 | 43,888 | 13,418 | 7,717 | |
75/76B |
883 | - | - | - | - | 0 | - | - | - | |
75 |
883 | - | - | - | - | 0 | - | - | - | |
65/66B |
3,187 | 3,953 | 3,783 | 4,352 | 7,214 | 2,607 | 5,659 | 5,225 | 7,355 | |
65 |
3,187 | 3,953 | 3,783 | 4,352 | 7,214 | 2,607 | 5,659 | 5,225 | 7,355 | |
9903 |
42,160 | 41,039 | 40,132 | 35,575 | 35,415 | 42,332 | 38,230 | 8,193 | 362 | |
67/77 |
13,414 | 13,058 | 8,866 | 14,279 | 11,209 | 11,699 | 9,882 | 2,921 | - | |
9904 |
28,745 | 27,981 | 31,267 | 21,296 | 24,206 | 30,633 | 28,348 | 5,272 | 362 | |
9905 |
28,745 | 27,981 | 31,267 | 21,296 | 24,206 | 30,633 | 28,348 | 5,272 | 362 | |
| Appropriation of the result | ||||||||||
9906 |
29,089 | 28,326 | 31,611 | 21,640 | 24,551 | 30,978 | 28,692 | 5,616 | 362 | |
14P |
344 | 344 | 344 | 344 | 344 | - | - | - | - | |
691/2 |
28,745 | 27,981 | 31,267 | 21,296 | 24,206 | 30,633 | 28,348 | 5,272 | 18 | |
6920 |
- | - | - | - | - | - | - | 300 | 18 | |
6921 |
28,745 | 27,981 | 31,267 | 21,296 | 24,206 | 30,633 | 28,348 | 4,972 | - | |
| Document | ||||||||||
The notes to these accounts have 6 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the accounts filed with the NBB.
Source: Annual accounts 2025 at the NBB, filed on 18-08-2026.
Filings
each dot is a set of accounts, on the day it reached the National Bank2025 annual accounts filed 18 days after the deadline. Filed on 18 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00415883.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 18-08-2026 | 2026-00415883 | |
| 31-12-2024 | micro format | 11-08-2025 | 2025-00374865 | |
| 31-12-2023 | micro format | 21-06-2024 | 2024-00158409 | |
| 31-12-2022 | micro format | 30-06-2023 | 2023-00207625 | |
| 31-12-2021 | micro format | 14-06-2022 | 2022-20079557 | |
| 31-12-2020 | micro format | 31-08-2021 | 2021-65000132 | |
| 31-12-2019 | micro format | 08-11-2020 | 2020-70300464 | |
| 31-12-2018 | micro format | 08-07-2019 | 2019-30300213 | |
| 31-12-2017 | micro format | 21-06-2018 | 2018-21300476 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| 69,970 | 70,499 | 71,496 | 66,613 | 68,517 | 69,692 | 68,424 | 68,888 | 67,283 | ||
| 54,252 | 53,488 | 58,847 | 47,983 | 50,094 | 55,386 | 52,884 | 60,742 | 59,928 | ||
| 0 | 0 | 7,952 | 0 | 74,800 | 2,170 | 6,611 | 302,256 | 419,009 | ||
| -8,564 | 12,483 | 7,814 | 23,474 | 253 | -13,896 | 2,246 | -5,722 | - | ||
| -139,885 | -132,689 | -186,177 | -207,014 | -222,807 | -171,029 | -196,069 | -214,165 | -41,374 | ||
| 43.2% | 36.2% | 30.9% | 25.3% | 21.7% | 19.5% | 13.5% | 8.9% | 12.9% | ||
| 0.29 | 0.32 | 0.21 | 0.17 | 0.10 | 0.12 | 0.15 | 0.08 | 0.43 | ||
| 1.31 | 1.76 | 2.23 | 2.94 | 3.61 | 4.14 | 6.42 | 10.25 | 6.76 | ||
| 11.6% | 12.8% | 16.3% | 13.3% | 17.4% | 26.7% | 33.8% | 9.5% | 0.7% | ||
| 5.0% | 4.6% | 5.1% | 3.4% | 3.8% | 5.2% | 4.5% | 0.8% | 0.1% | ||
| 21.96 | 17.84 | 18.90 | 15.31 | 9.50 | - | - | - | - |
A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.
Investments
fixed assets acquired| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tangible fixed assets | - | €0 | €7,952 | - | €74,800 |
| €25,507 | €25,507 | €27,580 | €26,686 | €25,888 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Insights on Admin Flemax
The operating result for 2025 is 1% lower than in 2024.
Debt's share of the balance-sheet total falls from 63.8% to 56.8%. Equity is higher and debt is lower.