Skip to content

CDNN

Active
Private limited companyfounded 2021active for 5 yearsAllée des Cygnes(LOV) 1, 6280 Gerpinnes, BelgiumKBO/BCE: BE 0767.405.897
Summary

CDNN has been active since 2021 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €25,692 and a net result of €69,695. Equity remains stable across the filed financial years (±0.4% per year). The computed 12-month bankruptcy probability is 0.6% (low).

Financials · financial year 2025, micro format

Turnover
€2,965
EBIT margin
Not meaningful: turnover is only a small part of operating income
Net result
€69,695▼ 0.5%
2024 · €70,069
Working capital
-€34,190▲ 48.6%
2024 · -€66,555
Trend over the years

2021 to 2025, 5 financial years

The operating result has risen four years in a row; 2025 is 2% above 2024 and is the highest 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.

Operating result€93,124 2025 Net result€69,695 2025

Use the arrow keys on the chart for the figures per year.

Every figure with its change against the financial year before
favourable unfavourable
Line20212022202320242025
Turnover€2,965
Operating result€23,041-€57,152▲ 148%€65,080▲ 13.9%€91,598▲ 40.7%€93,124▲ 1.7%
Net result€15,646-€42,534▲ 172%€48,748▲ 14.6%€70,069▲ 43.7%€69,695▼ 0.5%
Equity€18,646-€61,179▲ 228%€13,927▼ 77.2%€14,997▲ 7.7%€25,692▲ 71.3%
Total assets€316,171-€305,176▼ 3.5%€304,532▼ 0.2%€230,805▼ 24.2%€180,735▼ 21.7%
Debt€297,525-€243,996▼ 18.0%€290,605▲ 19.1%€215,809▼ 25.7%€155,043▼ 28.2%
Working capital-€126,280--€61,994▲ 50.9%-€88,184▼ 42.2%-€66,555▲ 24.5%-€34,190▲ 48.6%
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €180,735
Fixed assets €90,359 ▼ 34.9%
Current assets €90,376 ▼ 1.7%
Equity and liabilities €180,735
Equity €25,692 ▲ 71.3%
Debt €155,043 ▼ 28.2%
Debt's share of the balance-sheet total falls from 93.5% to 85.8%. Equity is higher and debt is lower.
Key figures and ratios
2025 value · change against 2024
EBITDA
€141,657▲
2024 · €140,132
Cash flow
€118,229▼
2024 · €118,603
Current ratio
0.73▲
2024 · 0.58
Quick ratio
0.58▲
2024 · 0.48
Debt to equity
6.03▼
2024 · 14.39
ROE
271.3%▼
2024 · 467.2%
ROA
38.6%▲
2024 · 30.4%
Interest coverage
76.12▲
2024 · 61.90
Debt ≤ 1 year
€124,566▼
2024 · €158,468
Debt > 1 year
€30,477▼
2024 · €57,340
Income taxes
€21,586▲
2024 · €19,265
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.

Peer companies

Historical observation

Of the 6,713 companies that looked in July 2024 the way this one looks now, 1.8% went bankrupt within 24 months and 95.8% are still going.

  • Micro
  • 5 to 10 years old
  • solvency 10 to 30%
  • a profit of 5% of the balance sheet or more
1.8% went bankrupt
2.2% stopped otherwise
95.8% still going

A further 0.2% stopped, but we cannot tell whether within those 24 months.

For this company itself Checked computes a bankruptcy probability of 0.6% over twelve months; the group does not contradict it.

How reliable is this rule?

Tested on the year before, without using that year itself: the groups of July 2023 gave each of the 497,475 companies of July 2024 its group's bankruptcy share. Expected: 1.6%; actually bankrupt within 24 months: 1.7%.

The companies in ten equal groups, from lowest to highest expected share.
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%

The rule ranks well: a company that went bankrupt got a higher share than one that kept going in 74.5% of comparisons. The level follows the economy: in a year with more bankruptcies, the actual share is higher than the year before.

An observation about 6,713 comparable companies, not a prediction for this company. The sector does not count: the register keeps no sector for companies that stopped, so it would make the outcome look better than it was.

Annual accounts
Filed annual accounts As filed with the NBB · 2025 against 2024 · 45 lines
Balance sheet Code20242025
Assets
Total assets20/58€230,805€180,735▼
Fixed assets21/28€138,892€90,359▼
Intangible fixed assets21€93,956€65,385▼
Tangible fixed assets22/27€44,936€24,974▼
Furniture and vehicles24€13,464€3,713▼
Leasing and similar rights25€25,183€15,973▼
Other tangible fixed assets26€6,288€5,288▼
Current assets29/58€91,913€90,376▼
Stocks and contracts in progress3€15,744€17,825▲
Stocks30/36€15,744€17,825▲
Amounts receivable within one year40/41€700€1,414▲
Trade receivables40€700-
Other amounts receivable41-€1,414
Cash at bank and in hand54/58€73,981€69,847▼
Deferred charges and accrued income490/1€1,489€1,290▼
Equity and liabilities
Total equity and liabilities10/49€230,805€180,735▼
Equity10/15€14,997€25,692▲
Contributions10/11€3,000€3,000=
Profit (loss) carried forward14€11,997€22,692▲
Amounts payable17/49€215,809€155,043▼
Amounts payable after more than one year17€57,340€30,477▼
Financial debts170/4€57,340€30,477▼
Amounts payable within one year42/48€158,468€124,566▼
Current portion of amounts payable after more than one year42€29,297€28,205▼
Trade debts44€47,040€21,381▼
Suppliers440/4€47,040€21,381▼
Taxes, remuneration and social security45€4,032-
Taxes450/3€4,032-
Other amounts payable47/48€78,100€74,980▼
Income statement Code20242025
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€48,533€48,533=
Other operating charges640/8€2,316€2,353▲
Gross operating margin9900€142,448€144,010▲
Operating profit (loss)9901€91,598€93,124▲
Financial income75/76B-€18
Recurring financial income75-€18
Financial charges65/66B€2,264€1,861▼
Recurring financial charges65€2,264€1,861▼
Profit (loss) for the period before taxes9903€89,335€91,281▲
Income taxes67/77€19,265€21,586▲
Profit (loss) for the period9904€70,069€69,695▼
Profit (loss) for the period to be appropriated9905€70,069€69,695▼
Appropriation of the result
Profit (loss) to be appropriated9906€80,997€81,692▲
Profit (loss) brought forward from the previous period14P€10,927€11,997▲
Profit to be distributed694/7€69,000€59,000▼
Return on contributions (dividend)694€69,000€59,000▼

The notes to these accounts (8 items: statements of assets and debts, cost breakdowns, rights and commitments) are not shown here.

Line20212022202320242025Change
Turnover70--€2,965---
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€31,063€48,533€48,533€48,533€48,533=
Other operating charges640/8€2,169€2,328€2,367€2,316€2,353▲ 1.6%
Gross operating margin9900€56,274€108,014€115,981€142,448€144,010▲ 1.1%
Operating profit (loss)9901€23,041€57,152€65,080€91,598€93,124▲ 1.7%
Financial income75/76B-€15€1-€18-
Recurring financial income75-€15€1-€18-
Financial charges65/66B€2,576€3,260€2,965€2,264€1,861▼ 17.8%
Recurring financial charges65€2,576€3,260€2,965€2,264€1,861▼ 17.8%
Profit (loss) for the period before taxes9903€20,465€53,908€62,116€89,335€91,281▲ 2.2%
Income taxes67/77€4,819€11,374€13,368€19,265€21,586▲ 12.0%
Profit (loss) for the period9904€15,646€42,534€48,748€70,069€69,695▼ 0.5%
Profit (loss) for the period to be appropriated9905€15,646€42,534€48,748€70,069€69,695▼ 0.5%
Line20212022202320242025Change
Assets
Total assets20/58€316,171€305,176€304,532€230,805€180,735▼ 21.7%
Fixed assets21/28€284,492€235,959€187,425€138,892€90,359▼ 34.9%
Intangible fixed assets21€179,670€151,099€122,527€93,956€65,385▼ 30.4%
Tangible fixed assets22/27€104,821€84,860€64,898€44,936€24,974▼ 44.4%
Furniture and vehicles24€42,717€32,966€23,215€13,464€3,713▼ 72.4%
Leasing and similar rights25€52,816€43,605€34,394€25,183€15,973▼ 36.6%
Other tangible fixed assets26€9,288€8,288€7,288€6,288€5,288▼ 15.9%
Current assets29/58€31,679€69,217€117,107€91,913€90,376▼ 1.7%
Stocks and contracts in progress3€10,525€16,398€16,820€15,744€17,825▲ 13.2%
Stocks30/36€10,525€16,398€16,820€15,744€17,825▲ 13.2%
Amounts receivable within one year40/41€1,962€10,664-€700€1,414▲ 102%
Trade receivables40€1,962€1,280-€700--
Other amounts receivable41-€9,384--€1,414-
Cash at bank and in hand54/58€17,744€41,047€98,802€73,981€69,847▼ 5.6%
Deferred charges and accrued income490/1€1,448€1,108€1,486€1,489€1,290▼ 13.4%
Equity and liabilities
Total equity and liabilities10/49€316,171€305,176€304,532€230,805€180,735▼ 21.7%
Equity10/15€18,646€61,179€13,927€14,997€25,692▲ 71.3%
Contributions10/11€3,000€3,000€3,000€3,000€3,000=
Profit (loss) carried forward14€15,646€58,179€10,927€11,997€22,692▲ 89.2%
Amounts payable17/49€297,525€243,996€290,605€215,809€155,043▼ 28.2%
Amounts payable after more than one year17€139,566€112,785€85,314€57,340€30,477▼ 46.8%
Financial debts170/4€139,566€112,785€85,314€57,340€30,477▼ 46.8%
Amounts payable within one year42/48€157,959€131,212€205,291€158,468€124,566▼ 21.4%
Current portion of amounts payable after more than one year42€27,768€28,068€28,777€29,297€28,205▼ 3.7%
Trade debts44€125,158€99,739€75,730€47,040€21,381▼ 54.5%
Suppliers440/4€125,158€99,739€75,730€47,040€21,381▼ 54.5%
Taxes, remuneration and social security45€3,319-€368€4,032--
Taxes450/3€3,319-€368€4,032--
Other amounts payable47/48€1,714€3,405€100,416€78,100€74,980▼ 4.0%
Line20212022202320242025Change
Profit (loss) for the period9904€15,646€42,534€48,748€70,069€69,695▼ 0.5%
+ Depreciation and write-downs630€31,063€48,533€48,533€48,533€48,533=
Operating cash flow (approximation)€46,709€91,067€97,281€118,603€118,229▼ 0.3%
Investment in fixed assets (approximation)-€0€0€0€0-
Change in cash-€23,302€57,755-€24,821-€4,134▲ 83.3%

Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.

Download as CSV

Filings with the National Bank (5)
Financial year Type Filed Reference
31-12-2025 micro format 27-06-2026 2026-00208594
31-12-2024 micro format 25-06-2025 2025-00223822
31-12-2023 micro format 30-06-2024 2024-00184456
31-12-2022 micro format 29-06-2023 2023-00174041
31-12-2021 micro format 24-06-2022 2022-20089374

Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.