Copy - Plan
ActiveSummary
Copy - Plan has been active since 1991 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €110,082 and a net result of €16,898. Equity is shrinking by about 6% per year across the filed financial years. Its solvency ranks better than 77% of 1,807 sector peers (NACE 77, financial year 2025). The computed 12-month bankruptcy probability is 0.1% (very low).
Financials · financial year 2025, micro format
Source amounts without an identifiable currency are assumed to be EUR.
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result recovers in 2025; 2025 is 487% 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.
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.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Average staff in full-time equivalents (FTE).
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 77, Rental and leasing activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
Peer companies
Historical observationOf the 31,372 companies that looked in July 2024 the way this one looks now, 0.5% went bankrupt within 24 months and 93.5% are still going.
- Micro
- 20 years or older
- solvency 30% or more
- a profit of 5% of the balance sheet or more
A further 0.1% stopped, but we cannot tell whether within those 24 months.
For this company itself Checked computes a bankruptcy probability of 0.1% 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 497,473 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% | 1.0% |
| 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 31,372 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 |
|---|---|---|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | €10,495 | €14,988 | €14,276 | €13,720 | €14,969 | ▲ 9.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €24,873 | €20,831 | €25,076 | €25,076 | €25,076 | €25,076 | €25,076 | €19,804 | ▼ 21.0% |
| Other operating charges640/8 | - | - | - | €6,709 | €7,171 | €7,414 | €9,696 | €7,631 | ▼ 21.3% |
| Gross operating margin9900 | €80,120 | €99,525 | €55,233 | €21,671 | €30,066 | €67,000 | €52,843 | €67,946 | ▲ 28.6% |
| Operating profit (loss)9901 | €13,819 | €36,081 | -€8,369 | -€20,610 | -€17,170 | €20,234 | €4,350 | €25,542 | ▲ 487% |
| Financial charges65/66B | - | - | - | €8,662 | €7,563 | €8,486 | €8,440 | €8,643 | ▲ 2.4% |
| Recurring financial charges65 | €11,108 | €10,264 | €10,688 | €8,662 | €7,563 | €8,486 | €8,440 | €8,643 | ▲ 2.4% |
| Profit (loss) for the period before taxes9903 | €2,711 | €25,817 | -€19,057 | -€29,271 | -€24,733 | €11,749 | -€4,090 | €16,898 | - |
| Profit (loss) for the period9904 | €2,711 | €25,817 | -€19,057 | -€29,271 | -€24,733 | €11,749 | -€4,090 | €16,898 | - |
| Profit (loss) for the period to be appropriated9905 | €2,711 | €25,817 | -€19,057 | -€29,271 | -€24,733 | €11,749 | -€4,090 | €16,898 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €288,694 | €321,791 | €268,073 | €238,479 | €208,920 | €194,010 | €177,744 | €169,689 | ▼ 4.5% |
| Fixed assets21/28 | €218,924 | €224,457 | €199,381 | €174,304 | €149,228 | €124,152 | €99,076 | €79,272 | ▼ 20.0% |
| Tangible fixed assets22/27 | €218,789 | €224,322 | €199,245 | €174,169 | €149,093 | €124,016 | €98,940 | €79,137 | ▼ 20.0% |
| Land and buildings22 | - | - | - | €158,351 | €138,547 | €118,744 | €98,940 | €79,137 | ▼ 20.0% |
| Furniture and vehicles24 | - | - | - | €15,818 | €10,545 | €5,273 | €0 | €0 | = |
| Financial fixed assets28 | €136 | €136 | €136 | €136 | €136 | €136 | €136 | €136 | = |
| Current assets29/58 | €69,770 | €97,334 | €68,692 | €64,174 | €59,692 | €69,858 | €78,668 | €90,417 | ▲ 14.9% |
| Stocks and contracts in progress3 | €8,036 | €8,350 | €12,590 | €14,655 | €19,687 | €16,668 | €17,482 | €12,156 | ▼ 30.5% |
| Stocks30/36 | - | - | - | €14,655 | €19,687 | €16,668 | €17,482 | €12,156 | ▼ 30.5% |
| Amounts receivable within one year40/41 | €35,141 | €44,213 | €24,028 | €20,749 | €8,063 | €28,786 | €35,564 | €62,678 | ▲ 76.2% |
| Trade receivables40 | - | - | - | €20,749 | €8,063 | €28,786 | €35,564 | €62,678 | ▲ 76.2% |
| Cash at bank and in hand54/58 | €26,593 | €44,771 | €32,074 | €28,769 | €31,942 | €24,405 | €25,621 | €15,582 | ▼ 39.2% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €288,694 | €321,791 | €268,073 | €238,479 | €208,920 | €194,010 | €177,744 | €169,689 | ▼ 4.5% |
| Equity10/15 | €132,770 | €158,587 | €139,530 | €110,258 | €85,525 | €97,274 | €93,184 | €110,082 | ▲ 18.1% |
| Contributions10/11 | €250,000 | €250,000 | - | €250,000 | €250,000 | €250,000 | €250,000 | €250,000 | = |
| Capital10 | - | - | - | €250,000 | €250,000 | €250,000 | €250,000 | €250,000 | = |
| Issued capital100 | - | - | - | €250,000 | €250,000 | €250,000 | €250,000 | €250,000 | = |
| Reserves13 | €638 | €638 | €638 | €638 | €638 | €638 | €638 | €638 | = |
| Non-distributable reserves130/1 | - | - | - | €638 | €638 | €638 | €638 | €638 | = |
| Legal reserve130 | - | - | - | - | €638 | €638 | €638 | €638 | = |
| Reserves not available under the articles1311 | - | - | - | €638 | - | - | - | - | - |
| Profit (loss) carried forward14 | -€117,868 | -€92,052 | -€111,109 | -€140,380 | -€165,113 | -€153,364 | -€157,455 | -€140,556 | ▲ 10.7% |
| Amounts payable17/49 | €155,924 | €163,204 | €128,544 | €128,221 | €123,395 | €96,737 | €84,560 | €59,607 | ▼ 29.5% |
| Amounts payable after more than one year17 | €105,332 | €107,392 | €100,041 | €84,840 | €68,879 | €52,125 | €36,510 | €21,465 | ▼ 41.2% |
| Financial debts170/4 | - | - | - | €84,840 | €68,879 | €52,125 | €36,510 | €21,465 | ▼ 41.2% |
| Amounts payable within one year42/48 | €50,593 | €55,812 | €28,503 | €43,380 | €54,516 | €44,612 | €48,050 | €38,142 | ▼ 20.6% |
| Current portion of amounts payable after more than one year42 | - | - | - | €15,201 | €15,961 | €16,754 | €15,615 | €15,045 | ▼ 3.7% |
| Financial debts43 | - | - | - | €7,353 | €7,420 | €11,122 | €13,331 | - | - |
| Credit institutions430/8 | - | - | - | €7,353 | €7,420 | €11,122 | €13,331 | - | - |
| Trade debts44 | €14,210 | €19,010 | €5,597 | €18,852 | €30,830 | €15,802 | €13,420 | €16,247 | ▲ 21.1% |
| Suppliers440/4 | - | - | - | €18,852 | €30,830 | €15,802 | €13,420 | €16,247 | ▲ 21.1% |
| Taxes, remuneration and social security45 | - | - | - | €1,975 | €305 | €934 | €5,685 | €6,851 | ▲ 20.5% |
| Taxes450/3 | - | - | - | - | €305 | €934 | €5,377 | €5,985 | ▲ 11.3% |
| Remuneration and social security454/9 | - | - | - | €1,975 | - | - | €307 | €866 | ▲ 182% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €2,711 | €25,817 | -€19,057 | -€29,271 | -€24,733 | €11,749 | -€4,090 | €16,898 | - |
| + Depreciation and write-downs630 | €24,873 | €20,831 | €25,076 | €25,076 | €25,076 | €25,076 | €25,076 | €19,804 | ▼ 21.0% |
| Operating cash flow (approximation) | €27,584 | €46,647 | €6,019 | -€4,195 | €343 | €36,825 | €20,986 | €36,702 | ▲ 74.9% |
| Investment in fixed assets (approximation) | - | -€26,363 | €0 | €0 | €0 | €0 | €0 | €0 | - |
| Change in cash | - | €18,178 | -€12,697 | -€3,304 | €3,173 | -€7,537 | €1,217 | -€10,040 | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 31 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | micro format | 13-01-2026 | 2026-00011017 |
| 31-12-2024 | micro format | 28-07-2025 | 2025-00333391 |
| 31-12-2023 | micro format | 02-10-2024 | 2024-00491512 |
| 31-12-2022 | micro format | 11-07-2023 | 2023-00231138 |
| 31-12-2021 | micro format | 22-08-2022 | 2022-20308010 |
| 31-12-2020 | micro format | 31-08-2021 | 2021-60500092 |
| 31-12-2019 | micro format | 25-08-2020 | 2020-44300590 |
| 31-12-2018 | micro format | 28-08-2019 | 2019-52900585 |
| 31-12-2017 | micro format | 31-08-2018 | 2018-59700214 |
| 31-12-2016 | micro format | 09-06-2017 | 2017-15900593 |
Similar companies · same sector, comparable size
Public contracts
Source: TED (Tenders Electronic Daily), Publications Office of the European Union. Values as the buyer published them; for a framework agreement, a ceiling.