ADMIN PRO SOLUTIONS
Annual accounts 2025
abbreviated format, filed on 31-07-2026, on the day of the deadlineThe turnover shown is an estimate from the gross margin.
Turnover ≈ €110,000. Estimated: probably between €77,000 and €150,000.
Balance sheet
balance sheet total €82,525 on 31-12-2025in euro
in euro
Position in the sector
64.1%
Higher than 68% of 2,094 companies in 2025.
2.84
Higher than 70% of 2,010 companies in 2025.
40.2%
Higher than 93% of 2,053 companies in 2025.
Net result: middle half · Equity: middle half · Balance sheet total: bottom quarter · Working capital: middle half
Staff
Staff costs divided by the average number of full-time equivalents.
Blue and white collar
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 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||||
20/58 |
82,525 | 71,481 | 137,669 | 123,145 | 127,393 | 222,761 | 222,480 | 193,538 | 184,226 | 177,531 | 176,682 | 151,735 | 123,379 | 118,486 | 131,860 | 162,593 | 88,871 | |
20 |
- | 1,030 | 1,030 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
21/28 |
- | - | - | - | 1,200 | 15,746 | 15,795 | 16,391 | 15,200 | 16,658 | 20,420 | 7,599 | 3,349 | 4,617 | 5,923 | 6,344 | 121 | |
22/27 |
- | - | - | - | - | 546 | 595 | 1,191 | 0 | 1,296 | 5,057 | 6,237 | 2,611 | 3,917 | 5,223 | 6,344 | 121 | |
24 |
- | - | - | - | - | 546 | 595 | 1,191 | 0 | 1,296 | 5,057 | 6,237 | 2,611 | 3,917 | 5,223 | 6,344 | 121 | |
28 |
- | - | - | - | 1,200 | 15,200 | 15,200 | 15,200 | 15,200 | 15,363 | 15,363 | 1,362 | 738 | 700 | 700 | - | - | |
29/58 |
82,525 | 70,451 | 136,639 | 123,145 | 126,193 | 207,015 | 206,685 | 177,148 | 169,026 | 160,872 | 156,262 | 144,136 | 120,030 | 113,869 | 125,937 | 156,249 | 88,750 | |
29 |
7,317 | 7,317 | 90,000 | 90,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
290 |
7,317 | 7,317 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
291 |
- | - | 90,000 | 90,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
40/41 |
6,765 | 10,648 | 9,906 | 15,905 | 14,743 | 94,664 | 153,026 | 113,168 | 113,591 | 133,025 | 100,320 | 99,137 | 79,553 | 68,878 | 74,669 | 84,216 | 56,197 | |
40 |
6,577 | 10,648 | 3,630 | 3,061 | - | 81,223 | 133,839 | 94,230 | 84,823 | 96,275 | 68,968 | 59,374 | 54,691 | 41,887 | 52,314 | 46,243 | 22,793 | |
41 |
189 | - | 6,276 | 12,844 | 14,743 | 13,441 | 19,186 | 18,939 | 28,768 | 36,750 | 31,352 | 39,763 | 24,862 | 26,991 | 22,355 | 37,973 | 33,404 | |
54/58 |
58,362 | 52,486 | 36,733 | 17,240 | 110,904 | 112,351 | 53,659 | 63,979 | 55,435 | 27,847 | 52,941 | 41,999 | 40,003 | 44,499 | 50,804 | 57,845 | 29,361 | |
490/1 |
10,080 | - | - | - | 546 | - | - | - | - | - | 3,000 | 3,000 | 474 | 492 | 464 | 14,188 | 3,192 | |
| Balance sheet: equity and liabilities | ||||||||||||||||||
10/49 |
82,525 | 71,481 | 137,669 | 123,145 | 127,393 | 222,761 | 222,480 | 193,538 | 184,226 | 177,531 | 176,682 | 151,735 | 123,379 | 118,486 | 131,860 | 162,593 | 88,871 | |
10/15 |
52,862 | 64,659 | 46,098 | 122,352 | 123,869 | 166,837 | 200,084 | 186,397 | 174,759 | 167,859 | 156,096 | 128,898 | 120,332 | 107,372 | 102,828 | 129,996 | 78,286 | |
10/11 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
100 |
- | - | - | - | - | - | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
101 |
- | - | - | - | - | - | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | |
13 |
32,225 | 34,085 | 34,085 | 34,085 | 34,085 | 34,085 | 34,085 | 20,398 | 8,759 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | |
130/1 |
- | - | - | 1,860 | 1,860 | 1,860 | - | - | - | - | - | - | - | - | - | - | - | |
130 |
- | - | - | - | - | - | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | |
1311 |
- | - | - | 1,860 | 1,860 | 1,860 | - | - | - | - | - | - | - | - | - | - | - | |
132 |
- | - | - | - | - | - | - | 18,538 | 6,899 | - | - | - | - | - | - | - | - | |
133 |
32,225 | 34,085 | 34,085 | 32,225 | 32,225 | 32,225 | 32,225 | - | - | - | - | - | - | - | - | - | - | |
14 |
14,437 | 24,374 | 5,813 | 82,067 | 83,583 | 126,552 | 159,799 | 159,799 | 159,799 | 159,799 | 148,036 | 120,838 | 112,272 | 99,312 | 94,768 | 121,936 | 70,226 | |
17/49 |
29,663 | 6,822 | 91,571 | 792 | 3,524 | 55,924 | 22,396 | 7,141 | 9,468 | 9,671 | 20,586 | 22,837 | 3,047 | 11,114 | 29,032 | 32,597 | 10,585 | |
17 |
- | - | - | - | - | - | - | - | - | 3,111 | 8,798 | 5,894 | - | 1,903 | 4,094 | 5,321 | - | |
170/4 |
- | - | - | - | - | - | - | - | - | 3,111 | 8,798 | 5,894 | - | 1,903 | 4,094 | 5,321 | - | |
42/48 |
29,103 | 6,822 | 91,571 | 792 | 3,524 | 55,924 | 22,396 | 7,141 | 9,468 | 6,560 | 11,787 | 14,943 | 3,047 | 9,211 | 24,938 | 27,276 | 10,585 | |
42 |
- | - | - | - | - | - | - | - | 3,111 | 5,687 | 5,503 | 2,170 | 1,903 | 2,191 | 16,095 | 15,774 | 8,263 | |
44 |
430 | 2,202 | 660 | 792 | 289 | 17,727 | 10,015 | 4,048 | 3,520 | - | 6,279 | 9,819 | 1,109 | 4,663 | 8,132 | 4,677 | - | |
440/4 |
430 | 2,202 | 660 | 792 | 289 | 17,727 | 10,015 | 4,048 | 3,520 | - | 6,279 | 9,819 | 1,109 | 4,663 | 8,132 | 4,677 | - | |
45 |
2,026 | 1,586 | 912 | - | - | 10,500 | 227 | 2,940 | 2,836 | 873 | 5 | 2,954 | 35 | 2,357 | 711 | 6,825 | 2,322 | |
450/3 |
2,026 | 1,586 | 912 | - | - | 10,500 | 227 | 2,940 | 2,836 | 873 | 5 | 5 | 35 | 35 | 711 | 2,181 | - | |
454/9 |
- | - | - | - | - | - | - | - | - | - | - | 2,949 | - | 2,322 | - | 4,644 | 2,322 | |
47/48 |
26,647 | 3,034 | 90,000 | - | 3,236 | 27,697 | 12,153 | 153 | - | - | - | - | - | - | - | - | - | |
492/3 |
560 | - | - | - | - | - | - | - | - | - | - | 2,000 | - | - | - | - | - | |
| Income statement | ||||||||||||||||||
9900 |
41,716 | 17,520 | 11,417 | -2,692 | -2,450 | 14,865 | 32,019 | 17,858 | 18,086 | 22,050 | 22,321 | 28,545 | 15,773 | 17,045 | -4,969 | 69,822 | 84,427 | |
62 |
- | - | - | - | - | - | - | 654 | 334 | 112 | 2,168 | 7,744 | - | - | - | - | - | |
630 |
1,030 | - | - | - | - | 50 | 595 | 595 | 1,296 | 3,761 | 5,067 | 3,771 | 1,306 | 1,306 | 1,366 | 1,632 | 960 | |
640/8 |
- | - | - | 340 | 49,246 | 9,130 | 109 | 1,459 | 467 | 2,254 | 334 | 5,763 | 522 | 802 | 1,544 | 1,828 | 881 | |
66A |
100 | - | - | - | - | - | - | 527 | 270 | 1,040 | 175 | - | 80 | 802 | 499 | 100 | 330 | |
9901 |
40,586 | 17,520 | 11,417 | -3,032 | -51,695 | 5,685 | 31,314 | 14,623 | 15,720 | 14,882 | 14,752 | 11,267 | 13,945 | 14,937 | -7,879 | 66,362 | 82,586 | |
75/76B |
- | 1,041 | 2,499 | 2,100 | 8,547 | 31 | 9 | 1,456 | 2,466 | 3,351 | 2,373 | 24 | 1,743 | 1,653 | 942 | 36 | - | |
75 |
- | 1,041 | 2,499 | 2,100 | 8,547 | 31 | 9 | 1,456 | 2,466 | 3,351 | 2,373 | 24 | 1,743 | 1,653 | 942 | 36 | - | |
65/66B |
72 | 0 | 171 | 215 | 265 | 282 | 408 | 337 | 766 | 597 | 714 | 939 | 438 | 588 | 985 | 588 | 170 | |
65 |
72 | 0 | 171 | 215 | 265 | 282 | 408 | 337 | 766 | 597 | 714 | 939 | 438 | 588 | 985 | 588 | 170 | |
9903 |
40,514 | 18,562 | 13,745 | -1,148 | -43,414 | 5,435 | 30,915 | 15,743 | 17,420 | 17,636 | 16,236 | 10,352 | 15,170 | 15,200 | -8,421 | 65,710 | 82,086 | |
67/77 |
7,311 | - | - | 369 | -446 | 3,682 | 5,227 | 4,104 | 9,831 | 5,873 | -10,963 | 1,786 | 2,210 | 10,656 | 18,747 | 14,000 | 10,000 | |
9904 |
33,203 | 18,562 | 13,745 | -1,516 | -42,968 | 1,752 | 25,688 | 11,638 | 7,589 | 11,763 | 27,199 | 8,566 | 12,960 | 4,544 | -27,168 | 51,710 | 72,086 | |
789 |
- | - | - | - | - | - | 18,538 | - | - | - | - | - | - | - | - | - | - | |
9905 |
33,203 | 18,562 | 13,745 | -1,516 | -42,968 | 1,752 | 44,225 | 11,638 | 7,589 | 11,763 | 27,199 | 8,566 | 12,960 | 4,544 | -27,168 | 51,710 | 72,086 | |
| Appropriation of the result | ||||||||||||||||||
9906 |
57,577 | 24,374 | 95,813 | 82,067 | 83,583 | 161,552 | 204,024 | 171,438 | 167,389 | 159,799 | 148,036 | 120,838 | 112,272 | 99,312 | 94,768 | 121,936 | 72,086 | |
14P |
24,374 | 5,813 | 82,067 | 83,583 | 126,552 | - | - | - | - | - | - | - | - | - | - | - | - | |
791/2 |
1,860 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
691/2 |
- | - | - | - | - | 35,000 | 32,225 | 11,638 | 7,589 | - | - | - | - | - | - | - | 1,860 | |
6920 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,860 | |
6921 |
- | - | - | - | - | 35,000 | 32,225 | 11,638 | 7,589 | - | - | - | - | - | - | - | - | |
694/7 |
45,000 | - | 90,000 | - | - | - | 12,000 | - | - | - | - | - | - | - | - | - | - | |
694 |
45,000 | - | 90,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
695 |
- | - | - | - | - | - | 12,000 | - | - | - | - | - | - | - | - | - | - | |
| Social balance sheet | ||||||||||||||||||
9087 |
- | - | - | - | - | - | - | - | - | - | 0.1 | 0.4 | - | - | - | - | - | |
Hours worked1013 |
- | - | - | - | - | - | - | - | - | - | 65 | 323 | - | - | - | - | - | |
| 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 31-07-2026.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 31-07-2026 | 2026-00370740 | |
| 31-12-2024 | full format | 30-07-2025 | 2025-00334477 | |
| 31-12-2023 | full format | 31-08-2024 | 2024-00422858 | |
| 31-12-2022 | micro format | 31-08-2023 | 2023-00388688 | |
| 31-12-2021 | micro format | 31-08-2022 | 2022-20401294 | |
| 31-12-2020 | micro format | 31-08-2021 | 2021-60800196 | |
| 31-12-2019 | micro format | 30-10-2020 | 2020-66800154 | |
| 31-12-2018 | micro format | 30-08-2019 | 2019-57300511 | |
| 31-12-2017 | micro format | 30-08-2018 | 2018-56800243 | |
| 31-12-2016 | micro format | 30-08-2017 | 2017-54300062 | |
| 31-12-2015 | abbreviated format | 29-08-2016 | 2016-50800025 | |
| 31-12-2014 | abbreviated format | 25-08-2015 | 2015-50900549 | |
| 31-12-2013 | full format | 18-09-2014 | 2014-59100042 | |
| 31-12-2012 | full format | 31-08-2013 | 2013-57400363 | |
| 31-12-2011 | full format | 31-08-2013 | 2013-57400448 | |
| 31-12-2010 | full format | 31-08-2011 | 2011-53500486 | |
| 31-12-2009 | full format | 31-08-2010 | 2010-52900286 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 41,616 | - | - | - | - | 5,735 | 31,909 | 15,219 | 17,016 | 18,644 | 19,819 | 15,038 | 15,251 | 16,243 | -6,513 | 67,994 | 83,546 | ||
| 34,233 | - | - | - | - | 1,802 | 26,283 | 12,234 | 8,885 | 15,525 | 32,266 | 12,337 | 14,266 | 5,850 | -25,802 | 53,342 | 73,046 | ||
| 0 | - | - | - | - | 50 | 0 | 1,786 | -163 | 0 | 17,888 | 8,021 | 38 | 0 | 7,229 | 7,855 | 181 | ||
| 5,876 | 15,752 | 19,493 | -93,664 | -1,447 | 58,692 | -10,320 | 8,544 | 27,588 | -25,094 | 10,942 | 1,996 | -4,496 | -6,305 | -7,041 | 28,484 | - | ||
| 53,422 | 63,629 | 45,068 | 122,352 | 122,669 | 151,091 | 184,289 | 170,006 | 159,559 | 154,312 | 144,474 | 129,193 | 116,983 | 104,658 | 100,999 | 128,973 | 78,165 | ||
| 64.1% | 90.5% | 33.5% | 99.4% | 97.2% | 74.9% | 89.9% | 96.3% | 94.9% | 94.6% | 88.3% | 84.9% | 97.5% | 90.6% | 78.0% | 80.0% | 88.1% | ||
| 2.84 | 10.33 | 1.49 | - | 35.81 | 3.70 | 9.23 | 24.81 | 17.85 | 24.52 | 13.26 | 9.65 | 39.39 | 12.36 | 5.05 | 5.73 | 8.38 | ||
| 0.56 | 0.11 | 1.99 | 0.01 | 0.03 | 0.34 | 0.11 | 0.04 | 0.05 | 0.06 | 0.13 | 0.18 | 0.03 | 0.10 | 0.28 | 0.25 | 0.14 | ||
| 62.8% | 28.7% | 29.8% | -1.2% | -34.7% | 1.1% | 12.8% | 6.2% | 4.3% | 7.0% | 17.4% | 6.6% | 10.8% | 4.2% | -26.4% | 39.8% | 92.1% | ||
| 40.2% | 26.0% | 10.0% | -1.2% | -33.7% | 0.8% | 11.5% | 6.0% | 4.1% | 6.6% | 15.4% | 5.6% | 10.5% | 3.8% | -20.6% | 31.8% | 81.1% | ||
| over 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT margin: not included in this filing.
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.
Insights on ADMIN PRO SOLUTIONS
The operating result for 2025 is 132% higher than in 2024 and the highest since 2010. It is the fourth rise in a row, after the fall in 2021.
Debt's share of the balance-sheet total rises from 9.5% to 35.9%. Equity is lower and debt is higher.