BUCXTALE
ActiveFinancials · financial year 2025, abbreviated format
Annual accounts 2025 filed on 24-12-2025 PDF all 23 filings
Turnover
≈ €720,000
Estimated: probably between €530,000 and €870,000
Total assets
€1.8m▼ 2.8%
2024 · €1.8m
Net result
€95,994▲ 393%
2024 · €19,491
Working capital
-€48,024▲ 61.7%
2024 · -€125,435
Multi-year overview
2019 to 2025, 7 financial yearsOperating result
€151,480
▲ 212%
2025
20192025
Net result
€95,994
▲ 393%
2025
middle half of the sector
20192025
Equity
€286,772
▲ 50.3%
2025
middle half of the sector
20192025
Total assets
€1.8m
▼ 2.8%
2025
middle half of the sector
20192025
Debt
€1.5m
▼ 8.9%
2025
20192025
Working capital
-€48,024
▲ 61.7%
2025
middle half of the sector
20192025
Solvency
16.1%
▲ 5.7pp
2025
lowest quarter of the sector
20192025
Current ratio
0.93
▲ 0.09
2025
middle half of the sector
20192025
Return on assets (ROA)
5.4%
▲ 4.3pp
2025
middle half of the sector
20192025
Staff (FTE)
2
=
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-€0.007m-€0.02m€0.01m▼ 16.2%€0.03m▲ 152%€0.1m▲ 254%€0.05m▼ 59.7%€0.2m▲ 212%
Net result-€0.009m-€45within the sector's middle half€0.004mwithin the sector's middle half▲ 84×€0.01mwithin the sector's middle half▲ 148%€0.07mabove the sector's middle half▲ 675%€0.02mwithin the sector's middle half▼ 73.5%€0.1mwithin the sector's middle half▲ 393%
Equity€0.08m-€0.08mwithin the sector's middle half▲ 0.1%€0.09mwithin the sector's middle half▲ 4.5%€0.1mwithin the sector's middle half▲ 10.8%€0.2mwithin the sector's middle half▲ 75.5%€0.2mbelow the sector's middle half▲ 11.4%€0.3mwithin the sector's middle half▲ 50.3%
Total assets€0.3m-€1.0mabove the sector's middle half▲ 198%€1.1mabove the sector's middle half▲ 6.2%€2.0mabove the sector's middle half▲ 85.2%€1.9mabove the sector's middle half▼ 5.9%€1.8mwithin the sector's middle half▼ 2.7%€1.8mwithin the sector's middle half▼ 2.8%
Debt€0.3m-€0.9m▲ 263%€1.0m▲ 6.3%€1.9m▲ 91.8%€1.7m▼ 10.0%€1.6m▼ 4.2%€1.5m▼ 8.9%
Working capital€0.08m--€0.02mwithin the sector's middle half-€0.04mwithin the sector's middle half▼ 82.0%-€0.1mbelow the sector's middle half▼ 275%-€0.1mbelow the sector's middle half▲ 15.1%-€0.1mbelow the sector's middle half▼ 0.7%-€0.05mwithin the sector's middle half▲ 61.7%
Solvency24.6%-8.3%within the sector's middle half▼ 16.4pp8.1%within the sector's middle half▼ 0.1pp4.9%below the sector's middle half▼ 3.3pp9.1%within the sector's middle half▲ 4.2pp10.4%below the sector's middle half▲ 1.3pp16.1%below the sector's middle half▲ 5.7pp
Current ratio1.33-0.96within the sector's middle half▼ 0.370.94within the sector's middle half▼ 0.020.83within the sector's middle half▼ 0.110.84within the sector's middle half=0.84below the sector's middle half=0.93within the sector's middle half▲ 0.09
Return on assets (ROA)-2.7%-0.0%within the sector's middle half▲ 2.7pp0.4%within the sector's middle half▲ 0.3pp0.5%within the sector's middle half▲ 0.1pp3.9%within the sector's middle half▲ 3.4pp1.1%within the sector's middle half▼ 2.8pp5.4%within the sector's middle half▲ 4.3pp
Staff (FTE)1within the sector's middle half2▲ 100%2=2=2within the sector's middle half=2within the sector's middle half=
above
within
below
The sector band is the middle half of the companies in Crop and animal production, hunting and related service activities (NACE 01). 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 over 3.1 times that of 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 €1.8m
Fixed assets
€1.2m ▼ 3.1%
Current assets
€624,170 ▼ 2.2%
Equity and liabilities €1.8m
Equity
€286,772 ▲ 50.3%
Debt
€1.5m ▼ 8.9%
Debt's share of the balance-sheet total falls from 89.6% to 83.9%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€197,235▲
2024 · €97,554
Cash flow
€141,749▲
2024 · €68,516
Quick ratio
0.17▲
2024 · 0.14
Debt to equity
5.23▼
2024 · 8.63
ROE
33.5%▲
2024 · 10.2%
Interest coverage
9.51▲
2024 · 4.30
Debt ≤ 1 year
€672,194▼
2024 · €763,376
Debt > 1 year
€827,747▼
2024 · €882,904
Income taxes
€35,416▲
2024 · €7,095
Staff costs
€85,315▲
2024 · €84,678
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 30-06-2025 |
|---|---|---|---|---|
| Employees at the balance-sheet date | 2 | 2 | 2 | 2 |
| full-time | 2 | 2 | 2 | 2 |
| in full-time equivalents | 2 | 2 | 2 | 2 |
| Average over the year, in full-time equivalents | 2 | 2 | 2 | 2 |
| On a permanent contract | 2 | 2 | 2 | 2 |
Source: social balance sheet in the 2022 to 2025 annual accounts
Securities and guarantees
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 30-06-2025 |
|---|---|---|---|---|
| Debts secured on the company's own assets | - | - | €935,895 | €880,493 |
| Mortgages, amount registered | €487,500 | €487,500 | €487,500 | €487,500 |
| Mortgage mandates | €573,000 | €573,000 | €573,000 | €573,000 |
| Carrying value of the mortgaged assets | €1.2m | €1.1m | €1.1m | €1.1m |
| Pledge on the business | €120,000 | €120,000 | €120,000 | €120,000 |
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 | €932,285 | €10,210 | €1,941 | - |
| Financial fixed assets | €15,563 | €6,450 | - | €8,788 |
| Depreciation and write-downs of the year | €135,024 | €47,132 | €49,025 | €45,755 |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
Subsidies and aid
Flemish government
2023 · 1 entry · €2,381 awarded · €2,381 paidAnnual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | €71,583 | €67,150 | €84,678 | €85,315 | ▲ 0.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €8,567 | €41,753 | €57,529 | €135,024 | €47,132 | €49,025 | €45,755 | ▼ 6.7% |
| Other operating charges640/8 | - | - | - | €3,965 | €4,940 | €5,456 | €5,381 | ▼ 1.4% |
| Gross operating margin9900 | €2,620 | €242,243 | €147,806 | €244,635 | €239,652 | €187,688 | €287,932 | ▲ 53.4% |
| Operating profit (loss)9901 | -€6,975 | €16,154 | €13,530 | €34,063 | €120,429 | €48,529 | €151,480 | ▲ 212% |
| Financial income75/76B | - | - | - | €884 | €407 | €748 | €680 | ▼ 9.1% |
| Recurring financial income75 | - | €46 | €58 | €884 | €407 | €748 | €680 | ▼ 9.1% |
| Financial charges65/66B | - | - | - | €25,446 | €23,077 | €22,691 | €20,750 | ▼ 8.6% |
| Recurring financial charges65 | €2,137 | €8,558 | €9,761 | €25,446 | €23,077 | €22,691 | €20,750 | ▼ 8.6% |
| Profit (loss) for the period before taxes9903 | -€9,113 | €7,642 | €3,828 | €9,500 | €97,760 | €26,586 | €131,409 | ▲ 394% |
| Income taxes67/77 | - | €7,596 | €0 | - | €24,100 | €7,095 | €35,416 | ▲ 399% |
| Profit (loss) for the period9904 | -€9,113 | €45 | €3,828 | €9,500 | €73,660 | €19,491 | €95,994 | ▲ 393% |
| Profit (loss) for the period to be appropriated9905 | -€9,113 | €45 | €3,828 | €9,500 | €73,660 | €19,491 | €95,994 | ▲ 393% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €0.3m | €1.0m | €1.1m | €2.0m | €1.9m | €1.8m | €1.8m | ▼ 2.8% |
| Fixed assets21/28 | €0.04m | €0.4m | €0.5m | €1.3m | €1.2m | €1.2m | €1.2m | ▼ 3.1% |
| Tangible fixed assets22/27 | €0.04m | €0.4m | €0.5m | €1.3m | €1.2m | €1.2m | €1.1m | ▼ 3.9% |
| Land and buildings22 | - | - | - | €0.9m | €0.9m | €0.9m | €0.8m | ▼ 2.2% |
| Plant, machinery and equipment23 | - | - | - | €0.09m | €0.07m | €0.05m | €0.02m | ▼ 57.4% |
| Other tangible fixed assets26 | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Financial fixed assets28 | - | - | €0.008m | €0.02m | €0.03m | €0.03m | €0.04m | ▲ 29.3% |
| Current assets29/58 | €0.3m | €0.6m | €0.6m | €0.7m | €0.6m | €0.6m | €0.6m | ▼ 2.2% |
| Stocks and contracts in progress3 | €0.01m | €0.5m | €0.6m | €0.6m | €0.5m | €0.5m | €0.5m | ▼ 4.2% |
| Stocks30/36 | - | - | - | €0.6m | €0.5m | €0.5m | €0.5m | ▼ 4.2% |
| Amounts receivable within one year40/41 | €0.3m | €0.07m | €0.05m | €0.1m | €0.1m | €0.1m | €0.1m | ▲ 2.1% |
| Trade receivables40 | - | - | - | €0.1m | €0.1m | €0.1m | €0.1m | ▲ 4.4% |
| Other amounts receivable41 | - | - | - | €0.002m | €0.003m | €0.002m | - | - |
| Cash at bank and in hand54/58 | €0.009m | €0.02m | €0.01m | €0.002m | €0.005m | €189 | €0.006m | ▲ 34× |
| Deferred charges and accrued income490/1 | - | - | - | €0.001m | €0.001m | €0.002m | €0.002m | ▲ 4.1% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €0.3m | €1.0m | €1.1m | €2.0m | €1.9m | €1.8m | €1.8m | ▼ 2.8% |
| Equity10/15 | €0.08m | €0.08m | €0.09m | €0.1m | €0.2m | €0.2m | €0.3m | ▲ 50.3% |
| Contributions10/11 | €0.007m | - | - | €0.007m | €0.007m | €0.007m | €0.007m | = |
| Reserves13 | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | = |
| Distributable reserves133 | - | - | - | €0.002m | €0.002m | €0.002m | €0.002m | = |
| Profit (loss) carried forward14 | €0.08m | €0.08m | €0.08m | €0.09m | €0.2m | €0.2m | €0.3m | ▲ 52.8% |
| Amounts payable17/49 | €0.3m | €0.9m | €1.0m | €1.9m | €1.7m | €1.6m | €1.5m | ▼ 8.9% |
| Amounts payable after more than one year17 | €0.03m | €0.3m | €0.3m | €1.0m | €1.0m | €0.9m | €0.8m | ▼ 6.2% |
| Financial debts170/4 | - | - | - | €1.0m | €1.0m | €0.9m | €0.8m | ▼ 6.2% |
| Amounts payable within one year42/48 | €0.2m | €0.6m | €0.7m | €0.9m | €0.8m | €0.8m | €0.7m | ▼ 11.9% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.06m | €0.08m | €0.07m | €0.06m | ▼ 21.0% |
| Financial debts43 | - | - | - | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Credit institutions430/8 | - | - | - | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Trade debts44 | €0.06m | €0.3m | €0.3m | €0.4m | €0.3m | €0.3m | €0.2m | ▼ 29.9% |
| Suppliers440/4 | - | - | - | €0.4m | €0.3m | €0.3m | €0.2m | ▼ 29.9% |
| Taxes, remuneration and social security45 | - | - | - | €0.01m | €0.02m | €0.01m | €0.04m | ▲ 261% |
| Taxes450/3 | - | - | - | €393 | €0.008m | €249 | €0.03m | ▲ 104× |
| Remuneration and social security454/9 | - | - | - | €0.01m | €0.01m | €0.01m | €0.01m | ▲ 19.9% |
| Other amounts payable47/48 | - | - | - | €0.4m | €0.4m | €0.4m | €0.4m | ▼ 3.6% |
| Accrued charges and deferred income492/3 | - | - | - | €0.001m | €0.001m | €393 | - | - |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€9,113 | €45 | €3,828 | €9,500 | €73,660 | €19,491 | €95,994 | ▲ 393% |
| + Depreciation and write-downs630 | €8,567 | €41,753 | €57,529 | €135,024 | €47,132 | €49,025 | €45,755 | ▼ 6.7% |
| Operating cash flow (approximation) | -€546 | €41,799 | €61,356 | €144,525 | €120,792 | €68,516 | €141,749 | ▲ 107% |
| Investment in fixed assets (approximation) | - | -€436,687 | -€87,994 | -€947,847 | -€16,660 | -€1,941 | -€8,788 | ▼ 353% |
| Change in cash | - | €13,658 | -€12,716 | -€8,319 | €3,043 | -€4,663 | €6,303 | - |
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, 3,818 companies had the same profile as BUCXTALE has now. Two years later, 95.1% were still going and 1.0% had gone bankrupt.
- Micro
- 20 years or older
- solvency 10 to 30%
- a profit of 5% of the balance sheet or more
95.1%
was still going
3.7%
stopped otherwise
1.0%
went bankrupt
Another 0.2% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of BUCXTALE itself: 0.4% 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 3,818 companies, not a prediction for BUCXTALE. 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 23 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2025 | abbreviated format | 24-12-2025 | 2025-00589692 | |
| 30-06-2024 | abbreviated format | 10-01-2025 | 2025-00002824 | |
| 30-06-2023 | micro format | 22-12-2023 | 2023-00535427 | |
| 30-06-2022 | micro format | 30-01-2023 | 2023-00008638 | |
| 30-06-2021 | micro format | 31-01-2022 | 2022-02900284 | |
| 30-06-2020 | micro format | 29-01-2021 | 2021-02400566 | |
| 30-06-2019 | micro format | 18-12-2019 | 2019-76300380 | |
| 30-06-2018 | micro format | 21-12-2018 | 2018-75100287 | |
| 30-06-2017 | micro format | 15-12-2017 | 2017-71800064 | |
| 30-06-2016 | abbreviated format | 02-02-2017 | 2017-03400086 |