AGB MASTERPLAN
ActiveSummary
AGB MASTERPLAN has the legal form “Autonoom gemeentebedrijf” in the KBO; Checked does not compute a bankruptcy probability for it. The 2025 annual accounts show negative equity (-€657,807) and a net result of €295,578. Equity is growing by about 62% per year across the filed financial years. Its solvency ranks better than 9% of 298 sector peers (NACE 90, financial year 2025). The company has been active since 2009 and the Belgian Official Gazette contains no insolvency or warning signals.
Financials · financial year 2025, full format
2023 to 2025, 3 financial years
The operating result falls in 2025; 2025 is 36% below 2024 and is the lowest result in the available series.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 90, Arts creation and performing arts activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA).
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €1.3m | €1.2m | €1.3m | ▲ 2.4% |
| Other operating charges640/8 | €0.6m | €0.2m | €0.2m | ▼ 6.9% |
| Gross operating margin9900 | €3.0m | €3.0m | €2.5m | ▼ 17.9% |
| Operating profit (loss)9901 | €1.1m | €1.6m | €1.0m | ▼ 35.7% |
| Financial income75/76B | €0.05m | €0.08m | €0.01m | ▼ 82.6% |
| Recurring financial income75 | €0.05m | €0.08m | €0.01m | ▼ 82.6% |
| Financial charges65/66B | €0.8m | €0.8m | €0.7m | ▼ 4.9% |
| Recurring financial charges65 | €0.8m | €0.8m | €0.7m | ▼ 4.9% |
| Profit (loss) for the period before taxes9903 | €0.3m | €0.9m | €0.3m | ▼ 66.5% |
| Profit (loss) for the period9904 | €0.3m | €0.9m | €0.3m | ▼ 66.5% |
| Profit (loss) for the period to be appropriated9905 | €0.3m | €0.9m | €0.3m | ▼ 66.5% |
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Assets | ||||
| Total assets20/58 | €28.9m | €28.4m | €27.3m | ▼ 3.8% |
| Fixed assets21/28 | €24.0m | €22.9m | €22.3m | ▼ 2.6% |
| Tangible fixed assets22/27 | €24.0m | €22.9m | €22.3m | ▼ 2.6% |
| Land and buildings22 | €23.7m | €22.6m | €21.5m | ▼ 4.7% |
| Plant, machinery and equipment23 | €0.2m | €0.2m | €0.6m | ▲ 245% |
| Furniture and vehicles24 | €0.09m | €0.09m | €0.1m | ▲ 64.4% |
| Assets under construction and advance payments27 | €0.02m | €0.02m | €0.02m | = |
| Financial fixed assets28 | €0.001m | €0.001m | €0.001m | = |
| Current assets29/58 | €4.9m | €5.5m | €5.0m | ▼ 9.1% |
| Amounts receivable within one year40/41 | €0.2m | €2.5m | €3.1m | ▲ 22.4% |
| Trade receivables40 | €0.2m | €2.5m | €3.1m | ▲ 22.1% |
| Other amounts receivable41 | - | - | €0.006m | - |
| Current investments50/53 | - | €0.007m | €0.007m | ▲ 1.1% |
| Cash at bank and in hand54/58 | €4.7m | €3.0m | €1.9m | ▼ 36.0% |
| Equity and liabilities | ||||
| Total equity and liabilities10/49 | €28.9m | €28.4m | €27.3m | ▼ 3.8% |
| Equity10/15 | -€1.8m | -€1.0m | -€0.7m | ▲ 31.0% |
| Contributions10/11 | €0.9m | €0.9m | €0.9m | = |
| Capital10 | €0.9m | €0.9m | €0.9m | = |
| Issued capital100 | €0.9m | €0.9m | €0.9m | = |
| Profit (loss) carried forward14 | -€2.7m | -€1.9m | -€1.6m | ▲ 15.9% |
| Amounts payable17/49 | €30.7m | €29.3m | €28.0m | ▼ 4.7% |
| Amounts payable after more than one year17 | €27.7m | €26.3m | €24.9m | ▼ 5.3% |
| Financial debts170/4 | €27.7m | €26.3m | €24.9m | ▼ 5.3% |
| Other amounts payable178/9 | €0.001m | €0.001m | - | - |
| Amounts payable within one year42/48 | €3.1m | €3.0m | €3.0m | ▲ 0.7% |
| Current portion of amounts payable after more than one year42 | €1.3m | €1.4m | €1.4m | ▲ 2.3% |
| Financial debts43 | €1.5m | €1.5m | €1.5m | = |
| Credit institutions430/8 | €1.5m | €1.5m | €1.5m | = |
| Trade debts44 | €0.2m | €0.1m | €0.1m | ▲ 10.2% |
| Suppliers440/4 | €0.2m | €0.1m | €0.1m | ▲ 10.2% |
| Taxes, remuneration and social security45 | - | €0.02m | - | - |
| Taxes450/3 | - | €0.02m | - | - |
| Other amounts payable47/48 | €0.03m | €0.002m | - | - |
| Accrued charges and deferred income492/3 | - | €0.002m | €0.001m | ▼ 51.6% |
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.3m | €0.9m | €0.3m | ▼ 66.5% |
| + Depreciation and write-downs630 | €1.3m | €1.2m | €1.3m | ▲ 2.4% |
| Operating cash flow (approximation) | €1.6m | €2.1m | €1.6m | ▼ 26.3% |
| Investment in fixed assets (approximation) | - | -€0.08m | -€0.7m | ▼ 808% |
| Change in cash | - | -€1.7m | -€1.1m | ▲ 38.0% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Filings with the National Bank (3)
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | full format | 25-06-2026 | 2026-00217296 |
| 31-12-2024 | full format | 27-06-2025 | 2025-00233519 |
| 31-12-2023 | full format | 28-06-2024 | 2024-00202594 |
Similar companies · same sector and region
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.