BRIANJS
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 13-07-2026 at the NBB all 7 filings
Turnover
≈ €180,000
Estimated: probably between €150,000 and €230,000
Total assets
€32,322▼ 66.6%
2024 · €96,772
Net result
€57,049▲ 21.1%
2024 · €47,117
Working capital
€1,908▼ 97.0%
2024 · €63,498
Multi-year overview
2019 to 2025, 7 financial yearsOperating result
€72,404
▲ 20.6%
2025
20192025
Net result
€57,049
▲ 21.1%
2025
highest quarter of the sector
20192025
Equity
€6,510
▼ 90.4%
2025
lowest quarter of the sector
20192025
Total assets
€32,322
▼ 66.6%
2025
lowest quarter of the sector
20192025
Debt
€25,813
▼ 11.0%
2025
20192025
Working capital
€1,908
▼ 97.0%
2025
lowest quarter of the sector
20192025
Solvency
20.1%
▼ 49.9pp
2025
lowest quarter of the sector
20192025
Current ratio
1.07
▼ 2.11
2025
lowest quarter of the sector
20192025
Return on assets (ROA)
176.5%
▲ 127.8pp
2025
highest quarter of the sector
20192025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€28,277-€42,796▲ 51.3%€40,552▼ 5.2%€35,590▼ 12.2%€79,873▲ 124%€60,050▼ 24.8%€72,404▲ 20.6%
Net result€22,138-€33,966within the sector's middle half▲ 53.4%€32,014within the sector's middle half▼ 5.7%€27,894within the sector's middle half▼ 12.9%€63,025above the sector's middle half▲ 126%€47,117within the sector's middle half▼ 25.2%€57,049above the sector's middle half▲ 21.1%
Equity€20,738-€43,704within the sector's middle half▲ 111%€20,718below the sector's middle half▼ 52.6%€20,612below the sector's middle half▼ 0.5%€20,637below the sector's middle half▲ 0.1%€67,753within the sector's middle half▲ 228%€6,510below the sector's middle half▼ 90.4%
Total assets€52,036-€75,961within the sector's middle half▲ 46.0%€94,808within the sector's middle half▲ 24.8%€69,395within the sector's middle half▼ 26.8%€104,972within the sector's middle half▲ 51.3%€96,772within the sector's middle half▼ 7.8%€32,322below the sector's middle half▼ 66.6%
Debt€31,298-€32,257▲ 3.1%€74,090▲ 130%€48,783▼ 34.2%€84,335▲ 72.9%€29,019▼ 65.6%€25,813▼ 11.0%
Working capital€19,544-€40,332within the sector's middle half▲ 106%€18,240within the sector's middle half▼ 54.8%€19,027within the sector's middle half▲ 4.3%€15,964within the sector's middle half▼ 16.1%€63,498within the sector's middle half▲ 298%€1,908below the sector's middle half▼ 97.0%
Solvency39.9%-57.5%within the sector's middle half▲ 17.7pp21.9%below the sector's middle half▼ 35.7pp29.7%below the sector's middle half▲ 7.9pp19.7%below the sector's middle half▼ 10.0pp70.0%within the sector's middle half▲ 50.4pp20.1%below the sector's middle half▼ 49.9pp
Current ratio1.62-2.25within the sector's middle half▲ 0.631.25below the sector's middle half▼ 1.001.39within the sector's middle half▲ 0.141.19below the sector's middle half▼ 0.203.19within the sector's middle half▲ 2.001.07below the sector's middle half▼ 2.11
Return on assets (ROA)42.5%-44.7%above the sector's middle half▲ 2.2pp33.8%above the sector's middle half▼ 10.9pp40.2%above the sector's middle half▲ 6.4pp60.0%above the sector's middle half▲ 19.8pp48.7%above the sector's middle half▼ 11.4pp176.5%above the sector's middle half▲ 127.8pp
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 21% higher than in 2024. It is a recovery after the fall 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.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €32,322
Fixed assets
€4,602 ▲ 8.1%
Current assets
€27,721 ▼ 70.0%
Equity and liabilities €32,322
Equity
€6,510 ▼ 90.4%
Debt
€25,813 ▼ 11.0%
Debt's share of the balance-sheet total rises from 30.0% to 79.9%. Equity and debt are lower.
Key figures and ratios
EBITDA
€74,193▲
2024 · €61,970
Cash flow
€58,839▲
2024 · €49,037
Debt to equity
3.97▲
2024 · 0.43
ROE
876.4%▲
2024 · 69.5%
Interest coverage
over 100
2024 · over 100
Debt ≤ 1 year
€25,813▼
2024 · €29,019
Income taxes
€15,171▲
2024 · €12,619
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | - | - | €4,572 | €1,502 | €2,136 |
| Depreciation and write-downs of the year | €893 | €893 | €1,484 | €1,920 | €1,790 |
Source: notes to the 2021 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 | €299 | €797 | €893 | €893 | €1,484 | €1,920 | €1,790 | ▼ 6.8% |
| Other operating charges640/8 | - | - | - | - | €155 | - | €2,177 | - |
| Gross operating margin9900 | €28,575 | €43,593 | €41,446 | €36,484 | €81,512 | €61,970 | €76,370 | ▲ 23.2% |
| Operating profit (loss)9901 | €28,277 | €42,796 | €40,552 | €35,590 | €79,873 | €60,050 | €72,404 | ▲ 20.6% |
| Financial income75/76B | - | - | €0 | - | €0 | €21 | €1 | ▼ 96.0% |
| Recurring financial income75 | €35 | €6 | €0 | - | €0 | €21 | €1 | ▼ 96.0% |
| Financial charges65/66B | - | - | €216 | €279 | €124 | €336 | €184 | ▼ 45.1% |
| Recurring financial charges65 | €125 | €261 | €216 | €279 | €124 | €336 | €184 | ▼ 45.1% |
| Profit (loss) for the period before taxes9903 | €28,187 | €42,541 | €40,337 | €35,311 | €79,749 | €59,735 | €72,220 | ▲ 20.9% |
| Income taxes67/77 | €6,049 | €8,576 | €8,323 | €7,417 | €16,724 | €12,619 | €15,171 | ▲ 20.2% |
| Profit (loss) for the period9904 | €22,138 | €33,966 | €32,014 | €27,894 | €63,025 | €47,117 | €57,049 | ▲ 21.1% |
| Profit (loss) for the period to be appropriated9905 | €22,138 | €33,966 | €32,014 | €27,894 | €63,025 | €47,117 | €57,049 | ▲ 21.1% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €52,036 | €75,961 | €94,808 | €69,395 | €104,972 | €96,772 | €32,322 | ▼ 66.6% |
| Fixed assets21/28 | €1,194 | €3,371 | €2,478 | €1,585 | €4,673 | €4,256 | €4,602 | ▲ 8.1% |
| Tangible fixed assets22/27 | €1,194 | €3,371 | €2,478 | €1,585 | €4,673 | €4,256 | €4,602 | ▲ 8.1% |
| Plant, machinery and equipment23 | - | - | - | - | €1,475 | €787 | €98 | ▼ 87.5% |
| Furniture and vehicles24 | - | - | €2,478 | €1,585 | €3,198 | €3,469 | €4,504 | ▲ 29.8% |
| Current assets29/58 | €50,842 | €72,589 | €92,330 | €67,810 | €100,299 | €92,516 | €27,721 | ▼ 70.0% |
| Amounts receivable within one year40/41 | €641 | - | €395 | - | €10,173 | €35,375 | €10,672 | ▼ 69.8% |
| Trade receivables40 | - | - | - | - | €10,173 | €35,375 | €10,672 | ▼ 69.8% |
| Other amounts receivable41 | - | - | €395 | - | - | - | - | - |
| Cash at bank and in hand54/58 | €49,530 | €72,438 | €91,872 | €67,742 | €90,045 | €57,129 | €17,027 | ▼ 70.2% |
| Deferred charges and accrued income490/1 | - | - | €63 | €69 | €81 | €13 | €21 | ▲ 66.5% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €52,036 | €75,961 | €94,808 | €69,395 | €104,972 | €96,772 | €32,322 | ▼ 66.6% |
| Equity10/15 | €20,738 | €43,704 | €20,718 | €20,612 | €20,637 | €67,753 | €6,510 | ▼ 90.4% |
| Contributions10/11 | €18,600 | - | €18,600 | €18,600 | €18,600 | €18,600 | €18,600 | = |
| Reserves13 | €2,138 | €25,104 | €2,118 | €2,012 | €2,037 | €49,153 | €1,860 | ▼ 96.2% |
| Non-distributable reserves130/1 | - | - | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Reserves not available under the articles1311 | - | - | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Distributable reserves133 | - | - | €258 | €152 | €177 | €47,293 | - | - |
| Profit (loss) carried forward14 | - | - | - | - | - | - | -€13,950 | - |
| Amounts payable17/49 | €31,298 | €32,257 | €74,090 | €48,783 | €84,335 | €29,019 | €25,813 | ▼ 11.0% |
| Amounts payable within one year42/48 | €31,298 | €32,257 | €74,090 | €48,783 | €84,335 | €29,019 | €25,813 | ▼ 11.0% |
| Trade debts44 | €971 | €777 | €2,146 | €905 | €761 | €1,593 | €1,024 | ▼ 35.7% |
| Suppliers440/4 | - | - | €2,146 | €905 | €761 | €1,593 | €1,024 | ▼ 35.7% |
| Taxes, remuneration and social security45 | - | - | €9,355 | €7,347 | €14,393 | €17,419 | €11,397 | ▼ 34.6% |
| Taxes450/3 | - | - | €9,355 | €7,347 | €14,393 | €17,419 | €11,397 | ▼ 34.6% |
| Other amounts payable47/48 | - | - | €62,590 | €40,530 | €69,181 | €10,006 | €13,391 | ▲ 33.8% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €22,138 | €33,966 | €32,014 | €27,894 | €63,025 | €47,117 | €57,049 | ▲ 21.1% |
| + Depreciation and write-downs630 | €299 | €797 | €893 | €893 | €1,484 | €1,920 | €1,790 | ▼ 6.8% |
| Operating cash flow (approximation) | €22,437 | €34,762 | €32,908 | €28,788 | €64,509 | €49,037 | €58,839 | ▲ 20.0% |
| Investment in fixed assets (approximation) | - | -€2,974 | €0 | €0 | -€4,572 | -€1,502 | -€2,136 | ▼ 42.1% |
| Change in cash | - | €22,908 | €19,433 | -€24,130 | €22,303 | -€32,916 | -€40,102 | ▼ 21.8% |
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, 6,713 companies had the same profile as BRIANJS has now. Two years later, 95.8% were still going and 1.8% had gone bankrupt.
- Micro
- 5 to 10 years old
- solvency 10 to 30%
- a profit of 5% of the balance sheet or more
95.8%
was still going
2.2%
stopped otherwise
1.8%
went bankrupt
Another 0.2% stopped without a precise date, possibly only after those two years.
The bankruptcy probability of BRIANJS itself is lower: < 0.1% within 12 months. It rests on far more data about BRIANJS than the profile alone.
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 6,713 companies, not a prediction for BRIANJS. 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.
Filings with the National Bank (7)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 13-07-2026 | 2026-00298108 | |
| 31-12-2024 | micro format | 01-07-2025 | 2025-00205782 | |
| 31-12-2023 | micro format | 02-07-2024 | 2024-00195302 | |
| 31-12-2022 | micro format | 31-07-2023 | 2023-00293408 | |
| 31-12-2021 | micro format | 07-07-2022 | 2022-20154465 | |
| 31-12-2020 | micro format | 29-07-2021 | 2021-42200476 | |
| 31-12-2019 | micro format | 22-07-2020 | 2020-32500002 |