ALCHEMISTE
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 13-03-2026 PDF all 2 filings
Every figure per financial year
The operating result for 2025 is 20% lower than in 2024.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Investments
| Item | 2024 | 2025 |
|---|---|---|
| Tangible fixed assets | €3,100 | - |
| Depreciation and write-downs of the year | €313 | €620 |
Source: notes to the 2024 to 2025 annual accounts (statement of fixed assets)
| Line | 2024 | 2025 | Change |
|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €313 | €620 | ▲ 97.8% |
| Other operating charges640/8 | €900 | €520 | ▼ 42.3% |
| Gross operating margin9900 | €45,192 | €36,142 | ▼ 20.0% |
| Operating profit (loss)9901 | €43,978 | €35,002 | ▼ 20.4% |
| Financial income75/76B | - | €376 | - |
| Recurring financial income75 | - | €376 | - |
| Financial charges65/66B | €111 | €73 | ▼ 34.6% |
| Recurring financial charges65 | €111 | €73 | ▼ 34.6% |
| Profit (loss) for the period before taxes9903 | €43,867 | €35,305 | ▼ 19.5% |
| Income taxes67/77 | €9,847 | €7,884 | ▼ 19.9% |
| Profit (loss) for the period9904 | €34,020 | €27,420 | ▼ 19.4% |
| Profit (loss) for the period to be appropriated9905 | €34,020 | €27,420 | ▼ 19.4% |
| Line | 2024 | 2025 | Change |
|---|---|---|---|
| Assets | |||
| Total assets20/58 | €51,297 | €73,555 | ▲ 43.4% |
| Fixed assets21/28 | €2,787 | €2,167 | ▼ 22.2% |
| Tangible fixed assets22/27 | €2,787 | €2,167 | ▼ 22.2% |
| Furniture and vehicles24 | €2,787 | €2,167 | ▼ 22.2% |
| Current assets29/58 | €48,510 | €71,388 | ▲ 47.2% |
| Amounts receivable within one year40/41 | €12,053 | €10,556 | ▼ 12.4% |
| Trade receivables40 | €12,053 | €10,556 | ▼ 12.4% |
| Current investments50/53 | - | €50,000 | - |
| Cash at bank and in hand54/58 | €36,458 | €10,586 | ▼ 71.0% |
| Deferred charges and accrued income490/1 | - | €246 | - |
| Equity and liabilities | |||
| Total equity and liabilities10/49 | €51,297 | €73,555 | ▲ 43.4% |
| Equity10/15 | €34,021 | €60,608 | ▲ 78.2% |
| Contributions10/11 | €1 | €1 | = |
| Reserves13 | €34,020 | €60,607 | ▲ 78.2% |
| Distributable reserves133 | €34,020 | €60,607 | ▲ 78.2% |
| Profit (loss) carried forward14 | - | €0 | - |
| Amounts payable17/49 | €17,276 | €12,946 | ▼ 25.1% |
| Amounts payable within one year42/48 | €17,276 | €12,946 | ▼ 25.1% |
| Trade debts44 | €93 | €0 | ▼ 100% |
| Suppliers440/4 | €93 | €0 | ▼ 100% |
| Taxes, remuneration and social security45 | €16,009 | €10,224 | ▼ 36.1% |
| Taxes450/3 | €16,009 | €10,224 | ▼ 36.1% |
| Other amounts payable47/48 | €1,174 | €2,723 | ▲ 132% |
| Line | 2024 | 2025 | Change |
|---|---|---|---|
| Profit (loss) for the period9904 | €34,020 | €27,420 | ▼ 19.4% |
| + Depreciation and write-downs630 | €313 | €620 | ▲ 97.8% |
| Operating cash flow (approximation) | €34,333 | €28,040 | ▼ 18.3% |
| Investment in fixed assets (approximation) | - | €0 | - |
| Change in cash | - | -€25,872 | - |
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, 39,278 companies had the same profile as ALCHEMISTE has now. Two years later, 95.8% were still going and 1.8% had gone bankrupt.
- Micro
- 2 to 5 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of ALCHEMISTE itself: 0.8% 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 39,278 companies, not a prediction for ALCHEMISTE. 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.