B3IT
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 30-01-2026 PDF all 12 filings
Turnover
≈ €160,000
Estimated: probably between €150,000 and €210,000
Total assets
€535,291▲ 0.8%
2024 · €531,049
Net result
€50,739▲ 114%
2024 · €23,712
Working capital
-€8,163▲ 79.8%
2024 · -€40,449
In the rankings
#9 company by total assets in Mol, Telecoms and IT sector
Multi-year overview
2019 to 2025, 7 financial yearsOperating result
€81,154
▲ 76.4%
2025
20192025
Net result
€50,739
▲ 114%
2025
middle half of the sector
20192025
Equity
€173,898
▲ 18.4%
2025
highest quarter of the sector
20192025
Total assets
€535,291
▲ 0.8%
2025
highest quarter of the sector
20192025
Debt
€361,393
▼ 5.9%
2025
20192025
Working capital
-€8,163
▲ 79.8%
2025
lowest quarter of the sector
20192025
Solvency
32.5%
▲ 4.8pp
2025
middle half of the sector
20192025
Current ratio
0.88
▲ 0.42
2025
lowest quarter of the sector
20192025
Return on assets (ROA)
9.5%
▲ 5.0pp
2025
middle half of the sector
20192025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€3,617-€20,611▲ 470%€19,279▼ 6.5%€75,146▲ 290%€67,227▼ 10.5%€46,016▼ 31.6%€81,154▲ 76.4%
Net result-€8,873-€13,606within the sector's middle half€13,011within the sector's middle half▼ 4.4%€54,295within the sector's middle half▲ 317%€44,448within the sector's middle half▼ 18.1%€23,712within the sector's middle half▼ 46.7%€50,739within the sector's middle half▲ 114%
Equity€57,492-€65,217within the sector's middle half▲ 13.4%€40,413below the sector's middle half▼ 38.0%€88,708within the sector's middle half▲ 120%€123,156within the sector's middle half▲ 38.8%€146,868within the sector's middle half▲ 19.3%€173,898above the sector's middle half▲ 18.4%
Total assets€69,838-€88,869below the sector's middle half▲ 27.3%€83,394below the sector's middle half▼ 6.2%€130,370below the sector's middle half▲ 56.3%€535,956within the sector's middle half▲ 311%€531,049within the sector's middle half▼ 0.9%€535,291above the sector's middle half▲ 0.8%
Debt€12,346-€23,652▲ 91.6%€42,981▲ 81.7%€41,662▼ 3.1%€412,800▲ 891%€384,181▼ 6.9%€361,393▼ 5.9%
Working capital€28,792-€21,743within the sector's middle half▼ 24.5%€958below the sector's middle half▼ 95.6%€52,011within the sector's middle half▲ 54×-€31,810below the sector's middle half-€40,449below the sector's middle half▼ 27.2%-€8,163below the sector's middle half▲ 79.8%
Solvency82.3%-73.4%above the sector's middle half▼ 8.9pp48.5%within the sector's middle half▼ 24.9pp68.0%above the sector's middle half▲ 19.6pp23.0%within the sector's middle half▼ 45.1pp27.7%within the sector's middle half▲ 4.7pp32.5%within the sector's middle half▲ 4.8pp
Current ratio3.74-1.92within the sector's middle half▼ 1.821.02below the sector's middle half▼ 0.902.25within the sector's middle half▲ 1.230.65below the sector's middle half▼ 1.600.46below the sector's middle half▼ 0.190.88below the sector's middle half▲ 0.42
Return on assets (ROA)-12.7%-15.3%within the sector's middle half▲ 28.0pp15.6%within the sector's middle half▲ 0.3pp41.6%above the sector's middle half▲ 26.0pp8.3%within the sector's middle half▼ 33.4pp4.5%within the sector's middle half▼ 3.8pp9.5%within the sector's middle half▲ 5.0pp
above
within
below
The sector band is the middle half of the companies in Computer programming, consultancy and related activities (NACE 62). 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 76% higher than in 2024 and the highest since 2021. It is a recovery after the fall in 2024.
Turnover and EBIT margin are not published. The abbreviated or micro 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 €535,291
Fixed assets
€475,216 ▼ 4.2%
Current assets
€60,075 ▲ 71.5%
Equity and liabilities €535,291
Equity
€173,898 ▲ 18.4%
Debt
€361,393 ▼ 5.9%
Debt's share of the balance-sheet total falls from 72.3% to 67.5%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€106,322▲
2024 · €69,434
Cash flow
€75,907▲
2024 · €47,130
Debt to equity
2.08▼
2024 · 2.62
ROE
29.2%▲
2024 · 16.1%
Interest coverage
8.87▲
2024 · 6.34
Debt ≤ 1 year
€68,238▼
2024 · €75,473
Debt > 1 year
€293,154▼
2024 · €307,587
Income taxes
€18,427▲
2024 · €11,369
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Securities and guarantees
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 30-06-2025 |
|---|---|---|---|---|
| Debts secured on the company's own assets | - | €332,920 | - | - |
| Mortgages, amount registered | - | €27,500 | - | - |
| Mortgage mandates | - | €312,500 | - | - |
| Carrying value of the mortgaged assets | - | €352,845 | - | - |
Source: notes to the 2022 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 30-06-2025 |
|---|---|---|---|---|
| Tangible fixed assets | €1,040 | €451,387 | €43,374 | €4,360 |
| Depreciation and write-downs of the year | €3,798 | €12,017 | €23,418 | €25,168 |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €7,156 | €4,053 | €4,020 | €3,798 | €12,017 | €23,418 | €25,168 | ▲ 7.5% |
| Other operating charges640/8 | - | - | - | €1,585 | €77,018 | €13,664 | €763 | ▼ 94.4% |
| Non-recurring operating charges66A | - | - | - | - | €1,863 | - | €0 | - |
| Gross operating margin9900 | €11,407 | €25,887 | €25,743 | €80,529 | €158,125 | €83,098 | €107,086 | ▲ 28.9% |
| Operating profit (loss)9901 | €3,617 | €20,611 | €19,279 | €75,146 | €67,227 | €46,016 | €81,154 | ▲ 76.4% |
| Financial income75/76B | - | - | - | €48 | €30 | €14 | €0 | ▼ 99.9% |
| Recurring financial income75 | €71 | €2 | €15 | €48 | €30 | €14 | €0 | ▼ 99.9% |
| Financial charges65/66B | - | - | - | €36 | €7,171 | €10,949 | €11,988 | ▲ 9.5% |
| Recurring financial charges65 | €288 | €226 | €20 | €36 | €7,171 | €10,949 | €11,988 | ▲ 9.5% |
| Profit (loss) for the period before taxes9903 | -€7,946 | €20,386 | €19,274 | €75,158 | €60,087 | €35,081 | €69,165 | ▲ 97.2% |
| Income taxes67/77 | €927 | €6,781 | €6,264 | €20,862 | €15,638 | €11,369 | €18,427 | ▲ 62.1% |
| Profit (loss) for the period9904 | -€8,873 | €13,606 | €13,011 | €54,295 | €44,448 | €23,712 | €50,739 | ▲ 114% |
| Profit (loss) for the period to be appropriated9905 | -€8,947 | €13,606 | €13,011 | €54,295 | €44,448 | €23,712 | €50,739 | ▲ 114% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €69,838 | €88,869 | €83,394 | €130,370 | €535,956 | €531,049 | €535,291 | ▲ 0.8% |
| Fixed assets21/28 | €30,532 | €43,474 | €39,455 | €36,698 | €476,068 | €496,024 | €475,216 | ▼ 4.2% |
| Tangible fixed assets22/27 | €30,532 | €43,474 | €39,455 | €36,698 | €476,068 | €496,024 | €475,216 | ▼ 4.2% |
| Land and buildings22 | - | - | - | €21,061 | €462,605 | €484,929 | €462,992 | ▼ 4.5% |
| Plant, machinery and equipment23 | - | - | - | €15,421 | €12,777 | €10,549 | €11,818 | ▲ 12.0% |
| Furniture and vehicles24 | - | - | - | €215 | €686 | €546 | €406 | ▼ 25.6% |
| Current assets29/58 | €39,306 | €45,395 | €43,939 | €93,672 | €59,888 | €35,025 | €60,075 | ▲ 71.5% |
| Amounts receivable within one year40/41 | €38,189 | €28,220 | €24,492 | €42,631 | €36,479 | €31,460 | €51,307 | ▲ 63.1% |
| Trade receivables40 | - | - | - | €42,631 | €36,479 | €31,460 | €51,306 | ▲ 63.1% |
| Other amounts receivable41 | - | - | - | - | - | - | €1 | - |
| Cash at bank and in hand54/58 | €22 | €17,175 | €19,447 | €51,042 | €23,409 | €3,565 | €6,693 | ▲ 87.8% |
| Deferred charges and accrued income490/1 | - | - | - | - | - | - | €2,076 | - |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €69,838 | €88,869 | €83,394 | €130,370 | €535,956 | €531,049 | €535,291 | ▲ 0.8% |
| Equity10/15 | €57,492 | €65,217 | €40,413 | €88,708 | €123,156 | €146,868 | €173,898 | ▲ 18.4% |
| Contributions10/11 | €6,200 | €6,200 | - | €6,200 | €6,200 | €6,200 | €6,200 | = |
| Reserves13 | €60,143 | €59,017 | €34,213 | €82,508 | €116,956 | €140,668 | €167,698 | ▲ 19.2% |
| Non-distributable reserves130/1 | - | - | - | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Reserves not available under the articles1311 | - | - | - | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Tax-exempt reserves132 | - | - | - | €879 | €879 | €879 | €879 | = |
| Distributable reserves133 | - | - | - | €79,769 | €114,218 | €137,930 | €164,960 | ▲ 19.6% |
| Profit (loss) carried forward14 | -€8,851 | - | - | - | - | - | €0 | - |
| Amounts payable17/49 | €12,346 | €23,652 | €42,981 | €41,662 | €412,800 | €384,181 | €361,393 | ▼ 5.9% |
| Amounts payable after more than one year17 | - | - | - | - | €320,461 | €307,587 | €293,154 | ▼ 4.7% |
| Financial debts170/4 | - | - | - | - | €320,461 | €307,587 | €293,154 | ▼ 4.7% |
| Amounts payable within one year42/48 | €10,514 | €23,652 | €42,981 | €41,662 | €91,698 | €75,473 | €68,238 | ▼ 9.6% |
| Current portion of amounts payable after more than one year42 | - | - | - | - | €12,458 | €12,874 | €14,433 | ▲ 12.1% |
| Trade debts44 | €572 | €28 | €967 | €1,383 | €13,195 | €7,647 | €8,215 | ▲ 7.4% |
| Suppliers440/4 | - | - | - | €1,383 | €13,195 | €7,647 | €8,215 | ▲ 7.4% |
| Taxes, remuneration and social security45 | - | - | - | €33,868 | €30,473 | €24,140 | €33,530 | ▲ 38.9% |
| Taxes450/3 | - | - | - | €30,118 | €30,473 | €24,140 | €29,314 | ▲ 21.4% |
| Remuneration and social security454/9 | - | - | - | €3,750 | - | - | €4,216 | - |
| Other amounts payable47/48 | - | - | - | €6,410 | €35,573 | €30,812 | €12,061 | ▼ 60.9% |
| Accrued charges and deferred income492/3 | - | - | - | - | €640 | €1,120 | €0 | ▼ 100% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€8,873 | €13,606 | €13,011 | €54,295 | €44,448 | €23,712 | €50,739 | ▲ 114% |
| + Depreciation and write-downs630 | €7,156 | €4,053 | €4,020 | €3,798 | €12,017 | €23,418 | €25,168 | ▲ 7.5% |
| Operating cash flow (approximation) | -€1,717 | €17,659 | €17,030 | €58,093 | €56,465 | €47,130 | €75,907 | ▲ 61.1% |
| Investment in fixed assets (approximation) | - | -€16,995 | €0 | -€1,040 | -€451,387 | -€43,374 | -€4,360 | ▲ 89.9% |
| Change in cash | - | €17,153 | €2,272 | €31,595 | -€27,633 | -€19,844 | €3,128 | - |
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, 17,811 companies had the same profile as B3IT has now. Two years later, 96.5% were still going and 0.3% had gone bankrupt.
- Small
- 10 to 20 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
96.5%
was still going
3.1%
stopped otherwise
0.3%
went bankrupt
That fits the bankruptcy probability of B3IT itself: 0.1% 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 17,811 companies, not a prediction for B3IT. 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.
Latest 10 of 12 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2025 | micro format | 30-01-2026 | 2026-00021083 | |
| 30-06-2024 | abbreviated format | 27-01-2025 | 2025-00010522 | |
| 30-06-2023 | abbreviated format | 27-01-2024 | 2024-00008200 | |
| 30-06-2022 | abbreviated format | 29-12-2022 | 2022-20548937 | |
| 30-06-2021 | abbreviated format | 30-12-2021 | 2021-82100017 | |
| 30-06-2020 | abbreviated format | 29-12-2020 | 2020-77200419 | |
| 30-06-2019 | abbreviated format | 19-12-2019 | 2019-76600438 | |
| 30-06-2018 | abbreviated format | 20-12-2018 | 2018-75200599 | |
| 30-06-2017 | abbreviated format | 22-12-2017 | 2017-73100272 | |
| 30-06-2016 | abbreviated format | 23-12-2016 | 2016-71600212 |