Climo
ActiveFinancials · financial year 2025, abbreviated format
Annual accounts 2025 filed on 26-05-2026 PDF all 9 filings
Turnover
≈ €540,000
Estimated: probably between €330,000 and €1.0m
Total assets
€786,850▲ 9.1%
2024 · €721,334
Net result
€27,588▼ 59.8%
2024 · €68,611
Working capital
€2,851
2024 · -€5,567
In the rankings
#10 company by total assets in Hulshout, Manufacturing sector
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€67,538
▼ 41.3%
2025
20182025
Net result
€27,588
▼ 59.8%
2025
middle half of the sector
20182025
Equity
€89,923
▲ 44.3%
2025
lowest quarter of the sector
20182025
Total assets
€786,850
▲ 9.1%
2025
middle half of the sector
20182025
Debt
€696,927
▲ 5.8%
2025
20182025
Working capital
€2,851
2025
lowest quarter of the sector
20182025
Solvency
11.4%
▲ 2.8pp
2025
lowest quarter of the sector
20182025
Current ratio
1.01
▲ 0.03
2025
lowest quarter of the sector
20182025
Return on assets (ROA)
3.5%
▼ 6.0pp
2025
middle half of the sector
20182025
Staff (FTE)
1.4
▲ 55.6%
2025
lowest quarter of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€0.02m-€0.06m▲ 285%€0.03m▼ 58.6%€0.09m▲ 253%-€0.1m-€0.07m▲ 31.3%€0.1m€0.07m▼ 41.3%
Net result€0.01m-€0.04m▲ 341%€0.02mwithin the sector's middle half▼ 60.5%€0.07mabove the sector's middle half▲ 337%-€0.1mbelow the sector's middle half-€0.1mbelow the sector's middle half▲ 6.7%€0.07mwithin the sector's middle half€0.03mwithin the sector's middle half▼ 59.8%
Equity€0.07m-€0.1m▲ 59.0%€0.1mwithin the sector's middle half▲ 14.6%€0.2mwithin the sector's middle half▲ 55.8%€0.1mwithin the sector's middle half▼ 53.3%-€0.006mbelow the sector's middle half€0.06mbelow the sector's middle half€0.09mbelow the sector's middle half▲ 44.3%
Total assets€0.2m-€0.3m▲ 35.7%€0.4mwithin the sector's middle half▲ 9.9%€1.1mabove the sector's middle half▲ 226%€0.9mabove the sector's middle half▼ 19.5%€0.8mwithin the sector's middle half▼ 13.9%€0.7mbelow the sector's middle half▼ 9.1%€0.8mwithin the sector's middle half▲ 9.1%
Debt€0.2m-€0.2m▲ 25.1%€0.2m▲ 7.2%€0.9m▲ 332%€0.8m▼ 11.9%€0.8m▼ 2.9%€0.7m▼ 17.6%€0.7m▲ 5.8%
Working capital€0.04m-€0.1m▲ 174%€0.1mwithin the sector's middle half▲ 0.8%€0.5mabove the sector's middle half▲ 325%€0.03mwithin the sector's middle half▼ 93.9%-€0.04mbelow the sector's middle half-€0.006mbelow the sector's middle half▲ 84.2%€0.003mbelow the sector's middle half
Solvency31.3%-36.7%▲ 5.4pp38.2%within the sector's middle half▲ 1.6pp18.3%below the sector's middle half▼ 20.0pp10.6%below the sector's middle half▼ 7.7pp-0.8%below the sector's middle half▼ 11.4pp8.6%below the sector's middle half▲ 9.4pp11.4%below the sector's middle half▲ 2.8pp
Current ratio2.31-2.90▲ 0.593.34within the sector's middle half▲ 0.443.74above the sector's middle half▲ 0.401.08below the sector's middle half▼ 2.670.90below the sector's middle half▼ 0.180.98below the sector's middle half▲ 0.081.01below the sector's middle half▲ 0.03
Return on assets (ROA)4.2%-13.6%▲ 9.4pp4.9%within the sector's middle half▼ 8.7pp6.5%within the sector's middle half▲ 1.7pp-12.1%below the sector's middle half▼ 18.6pp-13.1%below the sector's middle half▼ 1.0pp9.5%within the sector's middle half▲ 22.6pp3.5%within the sector's middle half▼ 6.0pp
Staff (FTE)0.7-1▲ 42.9%1.4within the sector's middle half▲ 40.0%1.8▲ 28.6%1▼ 44.4%0.2below the sector's middle half▼ 80.0%0.9below the sector's middle half▲ 350%1.4below the sector's middle half▲ 55.6%
above
within
below
The sector band is the middle half of the companies in Manufacture of machinery and equipment not elsewhere classified (NACE 28). 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 41% lower than 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 €786,850
Fixed assets
€429,472 ▼ 8.0%
Current assets
€357,378 ▲ 40.3%
Equity and liabilities €786,850
Equity
€89,923 ▲ 44.3%
Debt
€696,927 ▲ 5.8%
Debt's share of the balance-sheet total falls from 91.4% to 88.6%. Equity and debt are higher.
Key figures and ratios
EBITDA
€104,320▼
2024 · €155,256
Cash flow
€64,370▼
2024 · €108,839
Quick ratio
0.77▲
2024 · 0.63
Debt to equity
7.75▼
2024 · 10.57
ROE
30.7%▼
2024 · 110.1%
Interest coverage
2.50▼
2024 · 3.30
Debt ≤ 1 year
€354,527▲
2024 · €260,296
Debt > 1 year
€341,682▼
2024 · €398,503
Income taxes
€251▼
2024 · €405
Staff costs
€74,640▲
2024 · €40,929
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 31-12-2021 | 31-12-2022 | 31-12-2023 | 31-12-2024 | 31-12-2025 |
|---|---|---|---|---|---|
| Employees at the balance-sheet date | 1 | 1 | 1 | 2 | 2 |
| full-time | 1 | 1 | 0 | 1 | 2 |
| part-time | - | - | 1 | 1 | 0 |
| in full-time equivalents | 1 | 1 | 0.5 | 1.5 | 2 |
| Average over the year, in full-time equivalents | 1.8 | 1 | 0.2 | 0.9 | 1.4 |
| On a permanent contract | 1 | 1 | 1 | 2 | 2 |
| Joined | 1 | - | 1 | 1 | 1 |
| Left | 2 | - | 1 | 0 | 1 |
| Training hours | - | - | 0 | - | - |
Source: social balance sheet in the 2021 to 2025 annual accounts
Securities and guarantees
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Debts secured on the company's own assets | - | - | - | - | €51,883 |
| Mortgages, amount registered | - | - | €185,000 | €185,000 | €185,000 |
| Mortgage mandates | - | - | €230,000 | €230,000 | €230,000 |
| Carrying value of the mortgaged assets | - | - | €459,280 | - | - |
| Pledge on the business | - | - | €210,000 | €210,000 | €210,000 |
| Mandates to pledge the business | - | - | €50,000 | €50,000 | €50,000 |
| Pledge on other assets, amount secured | - | - | - | €50,000 | €50,000 |
Source: notes to the 2021 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €325,802 | €59,943 | €25,793 | €17,218 | €1,480 |
| Intangible fixed assets | - | €4,705 | - | - | - |
| Depreciation and write-downs of the year | €35,754 | €38,776 | €38,296 | €40,229 | €36,782 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Subsidies and aid
Flemish government
2023 to 2024 · 2 entries · €2,831 awarded · €2,831 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2024 | 1 | €795 | €795 |
| 2023 | 1 | €2,036 | €2,036 |
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €1,000 | €1,221 | €23,300 | €0 | €4,169 | - |
| Remuneration, social security and pensions62 | - | - | - | €86,333 | €8,383 | €8,631 | €40,929 | €74,640 | ▲ 82.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €28,772 | €27,897 | €27,809 | €35,754 | €38,776 | €38,296 | €40,229 | €36,782 | ▼ 8.6% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | - | - | - | -€6,224 | - |
| Other operating charges640/8 | - | - | - | €7,210 | €6,190 | €7,794 | €4,254 | €10,807 | ▲ 154% |
| Non-recurring operating charges66A | - | - | - | €1,366 | €12,519 | €14,020 | €0 | €28,485 | - |
| Gross operating margin9900 | €71,346 | €139,016 | €122,524 | €225,531 | -€29,892 | €2,916 | €200,439 | €212,028 | ▲ 5.8% |
| Operating profit (loss)9901 | €16,849 | €64,875 | €26,849 | €94,868 | -€95,761 | -€65,825 | €115,027 | €67,538 | ▼ 41.3% |
| Financial income75/76B | - | - | - | €216 | €912 | €2,974 | €1,005 | €1,960 | ▲ 95.1% |
| Recurring financial income75 | €124 | €384 | €465 | €216 | €912 | €2,974 | €1,005 | €1,960 | ▲ 95.1% |
| Financial charges65/66B | - | - | - | €5,704 | €16,230 | €40,549 | €47,016 | €41,660 | ▼ 11.4% |
| Recurring financial charges65 | €3,568 | €3,699 | €4,306 | €5,704 | €16,230 | €40,549 | €47,016 | €41,660 | ▼ 11.4% |
| Profit (loss) for the period before taxes9903 | €13,404 | €61,560 | €23,008 | €89,381 | -€111,079 | -€103,400 | €69,016 | €27,839 | ▼ 59.7% |
| Income taxes67/77 | €3,557 | €18,162 | €5,884 | €14,525 | €290 | €475 | €405 | €251 | ▼ 38.2% |
| Profit (loss) for the period9904 | €9,847 | €43,397 | €17,124 | €74,856 | -€111,369 | -€103,874 | €68,611 | €27,588 | ▼ 59.8% |
| Profit (loss) for the period to be appropriated9905 | €9,847 | €43,397 | €17,124 | €74,856 | -€111,369 | -€103,874 | €68,611 | €27,588 | ▼ 59.8% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €0.2m | €0.3m | €0.4m | €1.1m | €0.9m | €0.8m | €0.7m | €0.8m | ▲ 9.1% |
| Fixed assets21/28 | €0.2m | €0.1m | €0.2m | €0.5m | €0.5m | €0.5m | €0.5m | €0.4m | ▼ 8.0% |
| Intangible fixed assets21 | €247 | €160 | €73 | - | €0.004m | €0.003m | €0.003m | €0.002m | ▼ 36.9% |
| Tangible fixed assets22/27 | €0.2m | €0.1m | €0.2m | €0.5m | €0.5m | €0.5m | €0.5m | €0.4m | ▼ 7.8% |
| Land and buildings22 | - | - | - | €0.4m | €0.5m | €0.5m | €0.4m | €0.4m | ▼ 6.8% |
| Plant, machinery and equipment23 | - | - | - | €0.005m | €0.005m | €0.002m | €0.001m | €0.001m | ▼ 51.4% |
| Furniture and vehicles24 | - | - | - | €0.02m | €0.01m | €0.01m | €0.01m | €0.006m | ▼ 39.1% |
| Other tangible fixed assets26 | - | - | - | €0.01m | €0.01m | €0.01m | €0.009m | €0.007m | ▼ 19.6% |
| Current assets29/58 | €0.07m | €0.2m | €0.2m | €0.7m | €0.4m | €0.3m | €0.3m | €0.4m | ▲ 40.3% |
| Stocks and contracts in progress3 | - | - | €0.07m | €0.1m | €0.2m | €0.07m | €0.09m | €0.08m | ▼ 7.5% |
| Stocks30/36 | - | - | - | €0.1m | €0.1m | €0.07m | €0.07m | €0.08m | ▲ 13.2% |
| Contracts in progress37 | - | - | - | - | €0.04m | €0 | €0.02m | €0.002m | ▼ 87.9% |
| Amounts receivable within one year40/41 | €0.05m | €0.09m | €0.08m | €0.5m | €0.2m | €0.2m | €0.1m | €0.2m | ▲ 66.5% |
| Trade receivables40 | - | - | - | €0.5m | €0.2m | €0.2m | €0.1m | €0.2m | ▲ 51.2% |
| Other amounts receivable41 | - | - | - | €0.03m | €0.03m | €0.02m | €0.007m | €0.03m | ▲ 374% |
| Cash at bank and in hand54/58 | €0.02m | €0.06m | €0.01m | - | €0.03m | €0.02m | €0.02m | €0.03m | ▲ 36.0% |
| Deferred charges and accrued income490/1 | - | - | - | €0.05m | €0.02m | €0.007m | €0.005m | €0.01m | ▲ 221% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €0.2m | €0.3m | €0.4m | €1.1m | €0.9m | €0.8m | €0.7m | €0.8m | ▲ 9.1% |
| Equity10/15 | €0.07m | €0.1m | €0.1m | €0.2m | €0.1m | -€0.006m | €0.06m | €0.09m | ▲ 44.3% |
| Contributions10/11 | €0.01m | €0.01m | - | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Reserves13 | €0.06m | €0.1m | €0.1m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | = |
| Non-distributable reserves130/1 | - | - | - | €0.002m | €0.002m | €0 | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €0.002m | €0.002m | €0 | - | - | - |
| Distributable reserves133 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | = |
| Profit (loss) carried forward14 | - | - | - | - | -€0.1m | -€0.2m | -€0.1m | -€0.1m | ▲ 18.8% |
| Amounts payable17/49 | €0.2m | €0.2m | €0.2m | €0.9m | €0.8m | €0.8m | €0.7m | €0.7m | ▲ 5.8% |
| Amounts payable after more than one year17 | €0.1m | €0.1m | €0.1m | €0.4m | €0.4m | €0.5m | €0.4m | €0.3m | ▼ 14.3% |
| Financial debts170/4 | - | - | - | €0.4m | €0.4m | €0.5m | €0.4m | €0.3m | ▼ 14.3% |
| Amounts payable within one year42/48 | €0.03m | €0.06m | €0.05m | €0.2m | €0.4m | €0.3m | €0.3m | €0.4m | ▲ 36.2% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.03m | €0.04m | €0.05m | €0.06m | €0.06m | ▲ 3.1% |
| Financial debts43 | - | - | - | €0.04m | €0.1m | €0.2m | €0.2m | €0.2m | = |
| Credit institutions430/8 | - | - | - | €0.04m | €0.1m | €0.2m | €0.2m | €0.2m | = |
| Trade debts44 | €0.01m | €0.005m | €0.001m | €0.08m | €0.2m | €0.1m | €0.05m | €0.1m | ▲ 181% |
| Suppliers440/4 | - | - | - | €0.08m | €0.2m | €0.1m | €0.05m | €0.1m | ▲ 181% |
| Taxes, remuneration and social security45 | - | - | - | €0.02m | €0.02m | €0.001m | €0.006m | €0.009m | ▲ 49.8% |
| Taxes450/3 | - | - | - | €0.02m | €0.02m | €475 | €0.001m | €0.001m | ▼ 25.5% |
| Remuneration and social security454/9 | - | - | - | - | - | €0.001m | €0.005m | €0.008m | ▲ 63.5% |
| Other amounts payable47/48 | - | - | - | €0.003m | - | €0.002m | €0 | - | - |
| Accrued charges and deferred income492/3 | - | - | - | €0.4m | €0.04m | €0.007m | €200 | €0.001m | ▲ 258% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €9,847 | €43,397 | €17,124 | €74,856 | -€111,369 | -€103,874 | €68,611 | €27,588 | ▼ 59.8% |
| + Depreciation and write-downs630 | €28,772 | €27,897 | €27,809 | €35,754 | €38,776 | €38,296 | €40,229 | €36,782 | ▼ 8.6% |
| Operating cash flow (approximation) | €38,619 | €71,295 | €44,933 | €110,610 | -€72,594 | -€65,579 | €108,839 | €64,370 | ▼ 40.9% |
| Investment in fixed assets (approximation) | - | -€10,814 | -€69,566 | -€325,802 | -€64,648 | -€25,793 | -€17,218 | €351 | - |
| Change in cash | - | €33,509 | -€45,502 | - | - | -€13,035 | €1,798 | €7,968 | ▲ 343% |
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, 3,274 companies had the same profile as Climo has now. Two years later, 94.7% were still going and 2.5% had gone bankrupt.
- Micro
- 5 to 10 years old
- solvency 10 to 30%
- a profit under 5% of the balance sheet
94.7%
was still going
2.5%
stopped otherwise
2.5%
went bankrupt
Another 0.3% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of Climo itself: 0.8% 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 3,274 companies, not a prediction for Climo. 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 (9)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 26-05-2026 | 2026-00119877 | |
| 31-12-2024 | abbreviated format | 21-02-2025 | 2025-00037335 | |
| 31-12-2023 | abbreviated format | 24-07-2024 | 2024-00280218 | |
| 31-12-2022 | micro format | 30-08-2023 | 2023-00411036 | |
| 31-12-2021 | micro format | 04-08-2022 | 2022-20282940 | |
| 31-12-2020 | micro format | 30-07-2021 | 2021-45100032 | |
| 31-12-2019 | micro format | 25-09-2020 | 2020-55400009 | |
| 31-12-2018 | micro format | 28-08-2019 | 2019-52900256 | |
| 31-12-2017 | micro format | 29-08-2018 | 2018-51700141 |