CELMI
ActiveSummary
The annual accounts of CELMI for financial year 2025 show a net loss of 64% of the equity at the start of that year. The 2025 annual accounts show equity of €40,253 and a net result of -€70,924. The figures fluctuate too strongly year-on-year for a reliable trend projection. The company has been active since 2017 and the Belgian Official Gazette contains no insolvency or warning signals. The computed 12-month bankruptcy probability is 1.3% (low).
Financials · financial year 2025, abbreviated format
2025 annual accounts filed late (41 days) Filed on 10 September 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00511461.
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result turns negative in 2025: a loss of €47,353 after €30,191 in 2024, the lowest 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.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Use the arrow keys on the chart for the figures per year.
- 2024 Net result -97% on 2023. The accounts now follow the abbreviated format, last year the micro format.
Peer companies
Historical observationOf the 819 companies that looked in July 2024 the way this one looks now, 1.8% went bankrupt within 24 months and 94.7% are still going.
- Small
- 5 to 10 years old
- solvency under 10%
- a small loss
A further 0.2% stopped, but we cannot tell whether within those 24 months.
For this company itself Checked computes a bankruptcy probability of 1.3% 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 497,445 companies of July 2024 its group's bankruptcy share. Expected: 1.6%; actually bankrupt within 24 months: 1.7%.
| 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 819 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.
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | €36,717 | - | - | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €61,643 | €111,212 | €178,464 | €61,052 | €57,210 | €69,506 | €69,506 | €69,506 | = |
| Other operating charges640/8 | - | - | - | €35,351 | €59,811 | €16,294 | €79,308 | €52,035 | ▼ 34.4% |
| Gross operating margin9900 | €33,394 | €80,910 | €109,160 | €158,837 | €185,507 | €283,975 | €179,005 | €74,188 | ▼ 58.6% |
| Operating profit (loss)9901 | -€32,784 | -€40,381 | -€72,894 | €62,434 | €68,486 | €198,175 | €30,191 | -€47,353 | - |
| Financial income75/76B | - | - | - | €1 | - | - | - | - | - |
| Recurring financial income75 | - | €1 | €1 | €1 | - | - | - | - | - |
| Financial charges65/66B | - | - | - | €28,306 | €33,382 | €26,031 | €23,112 | €23,571 | ▲ 2.0% |
| Recurring financial charges65 | €9,454 | €13,289 | €16,781 | €28,306 | €33,382 | €26,031 | €23,112 | €23,571 | ▲ 2.0% |
| Profit (loss) for the period before taxes9903 | -€42,238 | -€53,669 | -€89,674 | €34,129 | €35,104 | €172,144 | €7,078 | -€70,924 | - |
| Income taxes67/77 | - | - | - | - | - | €14,901 | €1,997 | - | - |
| Profit (loss) for the period9904 | -€42,238 | -€53,669 | -€89,674 | €34,129 | €35,104 | €157,243 | €5,081 | -€70,924 | - |
| Transfer from tax-exempt reserves789 | - | - | - | - | €287 | €36,431 | - | - | - |
| Transfer to tax-exempt reserves689 | - | - | - | - | €36,717 | - | - | - | - |
| Profit (loss) for the period to be appropriated9905 | -€42,238 | -€53,669 | -€89,674 | €34,129 | -€1,326 | €193,674 | €5,081 | -€70,924 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €0.3m | €0.9m | €1.9m | €2.0m | €2.3m | €2.2m | €2.1m | €2.1m | ▼ 3.3% |
| Fixed assets21/28 | €0.3m | €0.9m | €1.9m | €2.0m | €2.3m | €2.2m | €2.1m | €2.1m | ▼ 3.3% |
| Tangible fixed assets22/27 | €0.3m | €0.9m | €1.9m | €2.0m | €2.3m | €2.2m | €2.1m | €2.1m | ▼ 3.3% |
| Land and buildings22 | - | - | - | €1.8m | €2.1m | €2.1m | €2.0m | €2.0m | ▼ 2.7% |
| Plant, machinery and equipment23 | - | - | - | €0.1m | €0.1m | €0.1m | €0.1m | €0.09m | ▼ 14.8% |
| Current assets29/58 | €0.02m | €0.02m | €0.03m | €0.03m | €0.007m | €0.001m | €141 | €5 | ▼ 96.3% |
| Cash at bank and in hand54/58 | €0.02m | €0.02m | €0.03m | €0.03m | €412 | €426 | €141 | €5 | ▼ 96.3% |
| Deferred charges and accrued income490/1 | - | - | - | €160 | €0.007m | €199 | - | - | - |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €0.3m | €0.9m | €1.9m | €2.0m | €2.3m | €2.2m | €2.1m | €2.1m | ▼ 3.3% |
| Equity10/15 | €0.02m | -€0.03m | -€0.1m | -€0.09m | -€0.05m | €0.1m | €0.1m | €0.04m | ▼ 63.8% |
| Contributions10/11 | €0.07m | €0.07m | €0.07m | €0.07m | €0.07m | €0.07m | €0.07m | €0.07m | = |
| Capital10 | - | - | - | €0.07m | €0.07m | €0.07m | €0.07m | €0.07m | = |
| Issued capital100 | - | - | - | €0.07m | €0.07m | €0.07m | €0.07m | €0.07m | = |
| Reserves13 | - | - | - | - | €0.04m | - | - | - | - |
| Tax-exempt reserves132 | - | - | - | - | €0.04m | - | - | - | - |
| Profit (loss) carried forward14 | -€0.04m | -€0.1m | -€0.2m | -€0.2m | -€0.2m | €0.04m | €0.05m | -€0.02m | - |
| Amounts payable17/49 | €0.3m | €0.9m | €2.0m | €2.1m | €2.3m | €2.1m | €2.0m | €2.0m | ▲ 0.1% |
| Amounts payable after more than one year17 | €0.2m | €0.6m | €1.3m | €1.2m | €1.4m | €1.3m | €1.2m | €1.0m | ▼ 10.7% |
| Financial debts170/4 | - | - | - | €1.2m | €1.4m | €1.3m | €1.2m | €1.0m | ▼ 10.7% |
| Amounts payable within one year42/48 | €0.1m | €0.3m | €0.7m | €0.9m | €0.9m | €0.8m | €0.8m | €1.0m | ▲ 14.9% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.1m | €0.1m | €0.1m | €0.2m | €0.3m | ▲ 87.3% |
| Trade debts44 | €0.003m | €0.003m | €300 | €0.03m | €0.2m | €0.09m | €0.2m | €0.2m | ▲ 30.0% |
| Suppliers440/4 | - | - | - | €0.03m | €0.2m | €0.09m | €0.2m | €0.2m | ▲ 30.0% |
| Taxes, remuneration and social security45 | - | - | - | - | - | €0.01m | €0.02m | €0.02m | ▲ 0.7% |
| Taxes450/3 | - | - | - | - | - | €0.01m | €0.02m | €0.02m | ▲ 0.7% |
| Other amounts payable47/48 | - | - | - | €0.7m | €0.6m | €0.6m | €0.5m | €0.4m | ▼ 16.3% |
| Accrued charges and deferred income492/3 | - | - | - | €0.01m | €0.001m | - | - | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€0.04m | -€0.05m | -€0.09m | €0.03m | €0.04m | €0.2m | €0.005m | -€0.07m | - |
| + Depreciation and write-downs630 | €0.06m | €0.1m | €0.2m | €0.06m | €0.06m | €0.07m | €0.07m | €0.07m | = |
| Operating cash flow (approximation) | €0.02m | €0.06m | €0.09m | €0.1m | €0.09m | €0.2m | €0.07m | -€0.001m | - |
| Investment in fixed assets (approximation) | - | -€0.7m | -€1.2m | -€0.1m | -€0.4m | €0 | €0 | €0 | - |
| Change in cash | - | €431 | €0.007m | -€0.003m | -€0.03m | €14 | -€285 | -€136 | ▲ 52.3% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Filings with the National Bank (8)
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | abbreviated format | 10-09-2026 | 2026-00511461 |
| 31-12-2024 | abbreviated format | 10-09-2026 | 2026-00511321 |
| 31-12-2023 | micro format | 30-08-2024 | 2024-00425224 |
| 31-12-2022 | micro format | 15-12-2023 | 2023-00529688 |
| 31-12-2021 | micro format | 04-07-2022 | 2022-20140684 |
| 31-12-2020 | micro format | 30-08-2021 | 2021-57100462 |
| 31-12-2019 | micro format | 25-06-2020 | 2020-20900404 |
| 31-12-2018 | micro format | 21-06-2019 | 2019-21200578 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.