CEL MANAGEMENT
ActiveFinancials · financial year 2025, abbreviated format
Annual accounts 2025 filed on 06-07-2026 at the NBB all 3 filings
Every figure per financial year
The operating result for 2025 is 11% higher than in 2024. 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.
Investments
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Tangible fixed assets | €64,426 | €288 | - |
| Depreciation and write-downs of the year | €12,162 | €16,260 | €16,349 |
Source: notes to the 2023 to 2025 annual accounts (statement of fixed assets)
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Goods, raw materials, services and sundry goods60/61 | €59,659 | €59,675 | €68,653 | ▲ 15.0% |
| Remuneration, social security and pensions62 | €1,836 | €1,728 | €2,024 | ▲ 17.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €12,162 | €16,260 | €16,349 | ▲ 0.5% |
| Other operating charges640/8 | €161 | €98 | €101 | ▲ 3.4% |
| Gross operating margin9900 | €38,892 | €39,644 | €42,387 | ▲ 6.9% |
| Operating profit (loss)9901 | €24,733 | €21,558 | €23,912 | ▲ 10.9% |
| Financial income75/76B | - | €170 | €468 | ▲ 175% |
| Recurring financial income75 | - | €170 | €468 | ▲ 175% |
| Financial charges65/66B | €1,680 | €1,940 | €1,650 | ▼ 14.9% |
| Recurring financial charges65 | €1,680 | €1,940 | €1,650 | ▼ 14.9% |
| Profit (loss) for the period before taxes9903 | €23,053 | €19,787 | €22,730 | ▲ 14.9% |
| Income taxes67/77 | - | €5,106 | €4,645 | ▼ 9.0% |
| Profit (loss) for the period9904 | €23,053 | €14,681 | €18,085 | ▲ 23.2% |
| Profit (loss) for the period to be appropriated9905 | €23,053 | €14,681 | €18,085 | ▲ 23.2% |
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Assets | ||||
| Total assets20/58 | €97,867 | €107,557 | €110,727 | ▲ 2.9% |
| Fixed assets21/28 | €52,265 | €36,293 | €19,944 | ▼ 45.0% |
| Tangible fixed assets22/27 | €52,265 | €36,293 | €19,944 | ▼ 45.0% |
| Land and buildings22 | €0 | - | - | - |
| Plant, machinery and equipment23 | €369 | €472 | €197 | ▼ 58.3% |
| Furniture and vehicles24 | €51,896 | €35,821 | €19,747 | ▼ 44.9% |
| Current assets29/58 | €45,602 | €71,264 | €90,783 | ▲ 27.4% |
| Amounts receivable within one year40/41 | €5,326 | €13,928 | €847 | ▼ 93.9% |
| Trade receivables40 | €4,840 | €11,798 | - | - |
| Other amounts receivable41 | €486 | €2,131 | €847 | ▼ 60.2% |
| Cash at bank and in hand54/58 | €39,677 | €56,740 | €89,936 | ▲ 58.5% |
| Deferred charges and accrued income490/1 | €599 | €595 | - | - |
| Equity and liabilities | ||||
| Total equity and liabilities10/49 | €97,867 | €107,557 | €110,727 | ▲ 2.9% |
| Equity10/15 | €30,553 | €45,235 | €63,319 | ▲ 40.0% |
| Contributions10/11 | €7,500 | €7,500 | €7,500 | = |
| Capital10 | €7,500 | €7,500 | €7,500 | = |
| Issued capital100 | €7,500 | €7,500 | €7,500 | = |
| Reserves13 | €23,053 | €37,735 | €55,819 | ▲ 47.9% |
| Distributable reserves133 | €23,053 | €37,735 | €55,819 | ▲ 47.9% |
| Amounts payable17/49 | €67,314 | €62,322 | €47,407 | ▼ 23.9% |
| Amounts payable after more than one year17 | €49,092 | €40,563 | €31,735 | ▼ 21.8% |
| Financial debts170/4 | €49,092 | €40,563 | €31,735 | ▼ 21.8% |
| Amounts payable within one year42/48 | €18,222 | €21,759 | €15,673 | ▼ 28.0% |
| Current portion of amounts payable after more than one year42 | €8,238 | €8,528 | €8,829 | ▲ 3.5% |
| Trade debts44 | €2,782 | €8,456 | €2,035 | ▼ 75.9% |
| Suppliers440/4 | €2,782 | €8,456 | €2,035 | ▼ 75.9% |
| Taxes, remuneration and social security45 | €7,202 | €4,774 | €4,809 | ▲ 0.7% |
| Taxes450/3 | €4,898 | €4,774 | €4,809 | ▲ 0.7% |
| Remuneration and social security454/9 | €2,304 | - | - | - |
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Profit (loss) for the period9904 | €23,053 | €14,681 | €18,085 | ▲ 23.2% |
| + Depreciation and write-downs630 | €12,162 | €16,260 | €16,349 | ▲ 0.5% |
| Operating cash flow (approximation) | €35,215 | €30,942 | €34,434 | ▲ 11.3% |
| Investment in fixed assets (approximation) | - | -€288 | €0 | - |
| Change in cash | - | €17,063 | €33,195 | ▲ 94.5% |
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 CEL MANAGEMENT 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.
The bankruptcy probability of CEL MANAGEMENT itself is lower: < 0.1% within 12 months. It rests on far more data about CEL MANAGEMENT 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 39,278 companies, not a prediction for CEL MANAGEMENT. 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.