Equity
Equity fell by 57% in 2 years.
Equity fell by 57% in 2 years.
From profit to loss in 2024, after a profit of €6.1m in 2023.
Green is investment, beige is depreciation.
Short-term debts fell from €3.4m to €2.5m.
The 2022 accounts came 11 days late. The other nine of the last ten were filed on time.
Merger with B.G. Pipe. Merger on 16-12-2024.
CYNERPRO reached its highest turnover since 2010 in 2022: €60.7m. A year later it was €25.9m.
Equity fell from €16.5m in 2022 to €7.1m in 2024.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Not in that year's accounts.
Staff costs divided by the average number of full-time equivalents.
| Line | Trend | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||||||
20/58 |
11.8m | 16.7m | 24.5m | 17.9m | 17.9m | 16.4m | 13.7m | 13.8m | 13.2m | 11.9m | 10.6m | 10.1m | 9.0m | 6.9m | 4.4m | 4.0m | 3.8m | 3.2m | 3.0m | |
20 |
57,587 | 69,707 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
21/28 |
2.3m | 10.0m | 10.3m | 9.1m | 10.0m | 7.2m | 2.9m | 3.1m | 3.5m | 3.9m | 4.2m | 3.1m | 1.9m | 1.1m | 1.0m | 911,115 | 872,006 | 870,711 | 970,240 | |
21 |
- | - | - | - | - | - | 4,167 | 8,333 | 150,000 | 291,000 | 291,000 | 249,000 | 159,000 | 171,000 | 60,000 | 60,000 | 2,840 | 6,680 | 24,853 | |
22/27 |
2.3m | 2.5m | 2.7m | 1.6m | 1.5m | 1.6m | 1.8m | 2.0m | 3.1m | 3.4m | 3.6m | 2.7m | 1.6m | 727,393 | 783,677 | 851,065 | 869,116 | 863,981 | 945,337 | |
22 |
2.1m | 2.2m | 2.5m | 1.2m | 1.4m | 1.6m | 1.7m | 1.9m | 2.9m | 3.2m | 3.5m | 2.0m | 562,929 | 601,340 | 644,018 | 691,439 | 744,129 | 802,674 | 867,723 | |
23 |
155,354 | 161,045 | 196,151 | 121,749 | 87,351 | 14,391 | 19,401 | 35,750 | 56,065 | 79,863 | 81,848 | 59,413 | 57,424 | 54,158 | 52,569 | 62,586 | 11,996 | 17,270 | 21,688 | |
24 |
69,642 | 89,732 | 44,253 | 42,307 | 52,012 | 28,074 | 41,724 | 56,282 | 86,917 | 99,640 | 97,243 | 87,046 | 99,502 | 71,895 | 87,090 | 97,039 | 112,991 | 44,038 | 55,926 | |
27 |
- | - | - | 191,250 | - | - | - | - | - | - | - | 513,873 | 880,000 | - | - | - | - | - | - | |
28 |
- | 7.5m | 7.5m | 7.5m | 8.4m | 5.6m | 1.1m | 1.1m | 269,217 | 269,217 | 269,217 | 220,050 | 182,550 | 182,550 | 182,550 | 50 | 50 | 50 | 50 | |
280/1 |
- | 7.5m | 7.5m | 7.5m | 8.4m | 5.6m | 1.1m | 1.1m | 269,167 | - | - | - | - | - | - | - | - | - | - | |
280 |
- | 7.5m | 7.5m | 7.5m | 7.5m | 200,000 | 286,667 | 286,667 | 269,167 | - | - | - | - | - | - | - | - | - | - | |
281 |
- | - | - | - | 908,521 | 5.4m | 840,000 | 840,000 | - | - | - | - | - | - | - | - | - | - | - | |
284/8 |
- | - | - | - | - | - | 50 | 50 | 50 | - | - | - | - | - | - | - | - | - | - | |
285/8 |
- | - | - | - | - | - | 50 | 50 | 50 | - | - | - | - | - | - | - | - | - | - | |
29/58 |
9.5m | 6.7m | 14.3m | 8.8m | 7.9m | 9.1m | 10.8m | 10.6m | 9.7m | 8.0m | 6.4m | 7.0m | 7.1m | 5.8m | 3.4m | 3.1m | 2.9m | 2.3m | 2.1m | |
29 |
- | - | - | - | - | - | - | - | 880,000 | 880,000 | 880,000 | 630,000 | 630,000 | 430,000 | 40,000 | 40,000 | - | - | - | |
291 |
- | - | - | - | - | - | - | - | 880,000 | 880,000 | 880,000 | 630,000 | 630,000 | 430,000 | 40,000 | 40,000 | - | - | - | |
3 |
4.2m | 3.0m | 2.8m | 2.8m | 2.2m | 2.6m | 2.7m | 2.2m | 1.5m | 774,070 | 517,394 | 420,429 | 439,723 | 290,083 | 235,574 | 213,254 | 234,093 | 166,948 | 139,571 | |
30/36 |
4.2m | 3.0m | 2.8m | 2.8m | 2.2m | 2.6m | 2.7m | 2.2m | 1.5m | 774,070 | 517,394 | 420,429 | 439,723 | 290,083 | 235,574 | 213,254 | 234,093 | 166,948 | 139,571 | |
34 |
4.2m | 3.0m | 2.8m | 2.8m | 2.2m | 2.6m | 2.7m | 2.2m | 1.5m | - | - | - | - | - | - | - | - | - | - | |
40/41 |
3.8m | 3.2m | 11.3m | 4.9m | 3.7m | 5.0m | 5.6m | 5.6m | 4.8m | 5.2m | 4.2m | 5.2m | 5.0m | 4.3m | 2.2m | 1.8m | 1.1m | 1.7m | 1.5m | |
40 |
3.2m | 2.8m | 10.2m | 4.5m | 3.7m | 5.0m | 5.6m | 5.6m | 4.8m | 5.2m | 4.2m | 5.2m | 5.0m | 4.3m | 2.1m | 1.7m | 1.1m | 1.7m | 1.5m | |
41 |
551,064 | 371,586 | 1.1m | 420,586 | 29,685 | 523 | 8,119 | 8,119 | 8,119 | 9,156 | 9,840 | 11,273 | 13,356 | 19,696 | 128,841 | 28,951 | 1,713 | 31,713 | 13,030 | |
50/53 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 250,000 | - | - | - | - | - | |
54/58 |
1.5m | 470,996 | 231,401 | 1.1m | 2.0m | 1.6m | 2.5m | 2.8m | 2.5m | 1.1m | 760,636 | 730,761 | 972,495 | 555,709 | 914,574 | 1.1m | 1.6m | 456,811 | 458,717 | |
490/1 |
- | 57,923 | 1,039 | - | 6,393 | - | - | - | 29,003 | - | - | 1,500 | 11,888 | - | - | - | - | - | 3,490 | |
| Balance sheet: equity and liabilities | ||||||||||||||||||||
10/49 |
11.8m | 16.7m | 24.5m | 17.9m | 17.9m | 16.4m | 13.7m | 13.8m | 13.2m | 11.9m | 10.6m | 10.1m | 9.0m | 6.9m | 4.4m | 4.0m | 3.8m | 3.2m | 3.0m | |
10/15 |
7.1m | 11.1m | 16.5m | 11.2m | 9.0m | 13.7m | 10.7m | 9.4m | 9.4m | 6.4m | 5.7m | 5.1m | 3.8m | 2.8m | 2.5m | 2.2m | 2.1m | 1.7m | 1.4m | |
10/11 |
100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | |
10 |
100,000 | 100,000 | 100,000 | 100,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
100 |
100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | |
13 |
11.0m | 11.0m | 831,738 | 831,738 | 831,738 | 5.8m | 6.2m | 4.9m | 5.4m | 5.8m | 5.0m | 4.3m | 3.0m | 2.2m | 2.1m | 2.1m | 1.9m | 1.6m | 1.3m | |
130/1 |
10,000 | 10,000 | 10,000 | 10,000 | 10,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | |
132 |
18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 390,750 | 390,750 | 840,750 | 1.3m | 918,750 | 768,750 | 468,750 | 288,750 | 168,750 | 168,750 | 18,750 | 18,750 | 18,750 | |
133 |
10.9m | 10.9m | 802,988 | 802,988 | 802,988 | 5.8m | 5.8m | 4.5m | 4.5m | 4.5m | 4.1m | 3.5m | 2.5m | 1.9m | 1.9m | 1.9m | 1.9m | 1.6m | 1.2m | |
14 |
-4.0m | - | 15.5m | 10.3m | 8.1m | 7.7m | 4.4m | 4.4m | 3.9m | 474,130 | 601,309 | 675,068 | 705,716 | 499,484 | 342,796 | 8,743 | 31,184 | 12,240 | 7,834 | |
16 |
- | - | - | - | - | - | - | - | 105,029 | 153,000 | - | - | - | - | - | - | - | - | - | |
160/5 |
- | - | - | - | - | - | - | - | 105,029 | - | - | - | - | - | - | - | - | - | - | |
161 |
- | - | - | - | - | - | - | - | 105,029 | - | - | - | - | - | - | - | - | - | - | |
168 |
- | - | - | - | - | - | - | - | - | 153,000 | - | - | - | - | - | - | - | - | - | |
17/49 |
4.8m | 5.7m | 8.1m | 6.7m | 8.9m | 2.7m | 3.0m | 4.4m | 3.7m | 5.4m | 4.9m | 5.1m | 5.2m | 4.1m | 1.9m | 1.8m | 1.8m | 1.5m | 1.7m | |
17 |
2.1m | 2.2m | 4.3m | 4.7m | 6.1m | - | - | - | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | - | - | 216,667 | 316,667 | 100,000 | |
170/4 |
2.1m | 2.2m | 4.3m | 4.7m | 1.6m | - | - | - | - | - | - | - | - | - | - | - | 216,667 | 316,667 | 100,000 | |
174 |
2.1m | 2.2m | 4.3m | 4.7m | 1.6m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
178/9 |
- | - | - | - | 4.5m | - | - | - | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | - | - | - | - | - | |
42/48 |
2.5m | 3.4m | 3.8m | 2.0m | 2.8m | 2.7m | 2.9m | 4.3m | 2.9m | 4.4m | 4.0m | 4.2m | 4.3m | 3.2m | 1.8m | 1.8m | 1.5m | 1.1m | 1.5m | |
42 |
- | - | 400,000 | 400,000 | 400,000 | - | - | - | - | - | - | - | - | - | - | - | 100,000 | 100,000 | - | |
43 |
- | - | - | - | - | - | 209,103 | 20,861 | - | 958,304 | 791,861 | 300,000 | 900,000 | 600,000 | - | - | - | 34,077 | - | |
430/8 |
- | - | - | - | - | - | 209,103 | 20,861 | - | 958,304 | 791,861 | 300,000 | 900,000 | 600,000 | - | - | - | 34,077 | - | |
44 |
1.7m | 2.3m | 2.2m | 1.1m | 1.8m | 2.2m | 2.4m | 2.5m | 1.3m | 1.5m | 1.1m | 1.6m | 1.6m | 1.6m | 935,798 | 853,526 | 630,892 | 382,848 | 1.2m | |
440/4 |
1.7m | 2.3m | 2.2m | 1.1m | 1.8m | 2.2m | 2.4m | 2.5m | 1.3m | 1.5m | 1.1m | 1.6m | 1.6m | 1.6m | 935,798 | 853,526 | 630,892 | 382,848 | 1.2m | |
45 |
815,263 | 906,434 | 1.3m | 493,702 | 555,108 | 508,586 | 336,214 | 1.7m | 1.6m | 505,951 | 767,457 | 669,799 | 605,082 | 419,539 | 111,213 | 110,469 | 131,997 | 44,403 | 145,877 | |
450/3 |
711,477 | 733,473 | 1.0m | 355,559 | 410,856 | 367,598 | 150,494 | 1.6m | 1.5m | 345,429 | 630,361 | 515,700 | 486,615 | 325,176 | 37,720 | 49,866 | 83,899 | 19,463 | 124,040 | |
454/9 |
103,786 | 172,961 | 211,449 | 138,143 | 144,251 | 140,989 | 185,720 | 139,068 | 144,926 | 160,522 | 137,096 | 154,098 | 118,467 | 94,363 | 73,492 | 60,603 | 48,098 | 24,940 | 21,837 | |
47/48 |
11,832 | 219,729 | 577 | - | - | 2,000 | 2,000 | 2,000 | - | 1.5m | 1.4m | 1.6m | 1.2m | 611,146 | 768,331 | 819,532 | 675,471 | 498,369 | 117,620 | |
492/3 |
60,768 | 18,434 | 12,500 | 20,833 | 57,333 | 36,501 | 44,239 | 108,777 | 14,313 | 131,514 | 79,746 | 73,377 | 80,226 | 113,918 | 111,005 | 51,121 | 3,636 | 84,771 | 65,348 | |
| Income statement | ||||||||||||||||||||
70/76A |
26.1m | 25.9m | 60.8m | 30.4m | 27.8m | 28.8m | 32.4m | 32.1m | 30.7m | - | - | - | - | - | - | - | - | - | - | |
70 |
26.0m | 25.9m | 60.7m | 30.3m | 27.7m | 28.7m | 32.2m | 31.2m | 30.5m | - | - | - | - | - | 13.9m | - | - | - | - | |
74 |
76,758 | 45,915 | 79,544 | 97,653 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
76A |
41,641 | - | - | - | 1.0m | 1,272 | 68,895 | 812,769 | - | - | - | 6,235 | 110,058 | 78,130 | - | 4,000 | - | - | - | |
9900 |
- | - | - | - | - | - | - | - | - | 4.5m | 3.6m | 4.5m | 3.3m | 3.2m | 1.8m | 1.3m | 1.5m | 1.3m | 1.1m | |
60/66A |
29.3m | 25.1m | 54.4m | 27.5m | 25.1m | 24.7m | 27.6m | 26.4m | 26.4m | - | - | - | - | - | - | - | - | - | - | |
60/61 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.2m | - | - | - | - | |
60 |
19.9m | 21.2m | 49.4m | 24.0m | 21.7m | 21.9m | 24.7m | 23.8m | 24.1m | - | - | - | - | - | - | - | - | - | - | |
600/8 |
21.2m | 21.4m | 49.3m | 24.5m | 21.3m | 21.8m | 25.3m | 24.6m | 24.8m | - | - | - | - | - | - | - | - | - | - | |
609 |
-1.3m | -206,438 | 97,911 | -545,285 | 411,379 | 43,452 | -610,354 | -745,977 | -714,588 | - | - | - | - | - | - | - | - | - | - | |
61 |
2.1m | 2.0m | 3.5m | 2.2m | 2.2m | 1.6m | 1.5m | 1.2m | 1.1m | - | - | - | - | - | - | - | - | - | - | |
62 |
1.1m | 1.4m | 1.3m | 1.0m | 965,034 | 952,181 | 933,279 | 901,344 | 850,870 | 797,551 | 819,049 | 804,854 | 644,008 | 620,788 | 456,261 | 366,596 | 354,899 | 266,205 | 220,599 | |
630 |
270,616 | 336,323 | 283,772 | 212,906 | 194,906 | 196,416 | 219,054 | 250,646 | 350,193 | 363,913 | 430,344 | 211,741 | 89,536 | 88,921 | 89,595 | 91,257 | 89,802 | 110,940 | 119,923 | |
631/4 |
7,003 | 29,441 | -121,765 | 24,477 | -40,795 | 39,136 | 186,254 | 169,687 | - | 3,995 | - | 994 | - | 8,861 | - | - | - | - | - | |
635/8 |
- | - | - | - | - | - | - | -105,029 | - | - | - | - | - | - | - | - | - | - | -59,729 | |
640/8 |
26,940 | 25,678 | 25,795 | 14,091 | 16,764 | 15,116 | 17,198 | 25,951 | 20,476 | 41,574 | 20,520 | 44,498 | 32,691 | 17,655 | 209,187 | 12,820 | 5,874 | 6,124 | 98,477 | |
66A |
5.9m | 1,478 | - | - | 122,232 | - | - | 141,000 | 129,000 | - | 1,191 | -75 | 87,481 | 77,280 | - | 8,786 | 350 | - | - | |
9901 |
-3.2m | 836,761 | 6.4m | 2.9m | 2.7m | 4.2m | 4.8m | 5.6m | 4.3m | 3.3m | 2.4m | 3.4m | 2.6m | 2.4m | 1.0m | 813,660 | 1.0m | 904,785 | 748,882 | |
75/76B |
68,875 | 5.9m | 1.0m | 516,169 | 1.7m | 141,942 | 24,229 | 34,175 | 589,181 | 529,335 | 508,510 | 619,795 | 561,481 | 517,957 | 334,059 | 256,074 | 328,063 | 258,007 | 269,944 | |
75 |
68,875 | 5.9m | 1.0m | 516,169 | 620,850 | 33,609 | 24,229 | 34,175 | 589,181 | 529,335 | 508,510 | 619,795 | 561,481 | 517,957 | 334,059 | 256,074 | 328,063 | 258,007 | 269,944 | |
750 |
8,258 | 5.7m | - | 15,873 | 130,465 | 25,125 | - | 4,200 | - | - | - | - | - | - | - | - | - | - | - | |
751 |
- | - | - | - | - | - | 20,024 | 11 | - | - | - | - | - | - | - | - | - | - | - | |
752/9 |
60,617 | 186,407 | 1.0m | 500,296 | 490,385 | 8,484 | 4,206 | 29,964 | 589,181 | - | - | - | - | - | - | - | - | - | - | |
76B |
- | - | - | - | 1.0m | 108,333 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
65/66B |
248,985 | 359,572 | 414,463 | 458,335 | 203,496 | 13,334 | 49,103 | 61,395 | 311,442 | 194,734 | 138,474 | 143,460 | 135,855 | 72,225 | 19,469 | 21,615 | 29,324 | 37,848 | 18,829 | |
65 |
248,985 | 359,572 | 414,463 | 451,943 | 203,404 | 13,334 | 49,103 | 61,395 | 182,442 | 194,734 | 138,474 | 143,460 | 135,855 | 72,225 | 19,469 | 21,615 | 29,324 | 37,848 | 18,829 | |
650 |
188,501 | 300,716 | 275,316 | 347,674 | 80,576 | 370 | 1,330 | 37,179 | 49,647 | - | - | - | - | - | - | - | - | - | - | |
652/9 |
60,484 | 58,856 | 139,147 | 104,269 | 122,829 | 12,964 | 47,773 | 24,216 | 132,795 | - | - | - | - | - | - | - | - | - | - | |
66B |
- | - | - | 6,393 | 91 | - | - | - | 129,000 | - | - | - | - | - | - | - | - | - | - | |
9903 |
-3.4m | 6.4m | 7.0m | 3.0m | 4.1m | 4.3m | 4.8m | 5.6m | 4.6m | 3.6m | 2.7m | 3.9m | 3.0m | 2.9m | 1.4m | 1.0m | 1.3m | 1.1m | 999,997 | |
67/77 |
638,867 | 225,363 | 1.8m | 781,954 | 770,315 | 1.3m | 1.5m | 2.1m | 1.6m | 1.2m | 709,524 | 1.0m | 826,001 | 770,651 | 303,962 | 196,243 | 333,667 | 282,169 | 281,092 | |
670/3 |
663,947 | 225,363 | 1.8m | 781,954 | 800,000 | 1.4m | 1.5m | 2.1m | 1.8m | - | - | - | - | - | - | - | - | - | - | |
77 |
25,080 | - | - | - | 29,685 | 55,766 | 1,360 | - | 153,000 | - | - | - | - | - | - | - | - | - | - | |
9904 |
-4.0m | 6.1m | 5.2m | 2.2m | 3.4m | 2.9m | 3.3m | 3.5m | 3.0m | 2.5m | 2.0m | 2.9m | 2.2m | 2.1m | 1.1m | 847,091 | 1.0m | 842,775 | 718,905 | |
789 |
- | - | - | - | - | 372,000 | - | 450,000 | 450,000 | - | - | - | - | - | - | - | - | - | - | |
689 |
- | - | - | - | - | - | - | - | - | 372,000 | 150,000 | 300,000 | 180,000 | 120,000 | - | 150,000 | - | - | - | |
9905 |
-4.0m | 6.1m | 5.2m | 2.2m | 3.4m | 3.3m | 3.3m | 4.0m | 3.4m | 2.1m | 1.9m | 2.6m | 2.0m | 2.0m | 1.1m | 697,091 | 1.0m | 842,775 | 718,905 | |
| Appropriation of the result | ||||||||||||||||||||
9906 |
-4.0m | 21.6m | 15.5m | 10.3m | 11.1m | 7.7m | 7.7m | 7.9m | 3.9m | 2.7m | 2.6m | 3.3m | 2.5m | 2.3m | 1.1m | 728,275 | 1.0m | 850,609 | 725,454 | |
14P |
- | 15.5m | 10.3m | 8.1m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
791/2 |
- | - | - | - | 5.0m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
792 |
- | - | - | - | 5.0m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
691/2 |
- | 10.1m | - | - | - | - | 1.3m | - | - | 400,000 | 600,000 | 1.0m | 600,000 | - | - | 460,000 | 313,000 | 340,000 | 600,000 | |
691 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 460,000 | - | - | - | |
6921 |
- | 10.1m | - | - | - | - | 1.3m | - | - | 400,000 | 600,000 | 1.0m | 600,000 | - | - | - | 313,000 | 340,000 | 600,000 | |
694/7 |
- | 11.5m | - | - | 8.0m | - | 2.0m | 3.5m | - | 1.8m | 1.3m | 1.6m | 1.2m | 1.8m | 719,331 | 259,532 | 675,471 | 498,369 | 117,620 | |
694 |
- | 11.5m | - | - | 8.0m | - | 2.0m | 3.5m | - | 1.2m | 939,922 | 1.1m | 806,800 | 1.2m | 443,740 | - | 403,400 | 262,210 | - | |
695 |
- | - | - | - | - | - | - | - | - | 573,925 | 410,013 | 520,742 | 405,569 | 611,146 | 275,591 | 259,532 | 272,071 | 236,159 | 117,620 | |
| Social balance sheet | ||||||||||||||||||||
9087 |
17.7 | 18.5 | 18.2 | 14.8 | 14.2 | 14.3 | 13.8 | 14 | 13.1 | 13.3 | 13.7 | 13.1 | 12.7 | 11.5 | 9.3 | 6.8 | 6.8 | 5.8 | 4.9 | |
Men (FTE)1003 |
- | 10.8 | 9.1 | 5.7 | 4.2 | 4 | 4 | 4 | 3.8 | - | - | - | - | - | - | - | - | - | - | |
Women (FTE)1003 |
- | 7.7 | 9.1 | 9.1 | 10 | 10.3 | 9.8 | 10 | 9.3 | - | - | - | - | - | - | - | - | - | - | |
Agency workers1501 |
- | 1.4 | 2.9 | 1 | 1.1 | 0.1 | 0.6 | 2 | 2.4 | - | - | - | - | - | - | - | - | - | - | |
Hours worked1013 |
- | 27,331 | 28,189 | 25,131 | 22,866 | 23,997 | 22,463 | 21,763 | 21,662 | 21,396 | 23,662 | 22,539 | 18,572 | 18,183 | 15,375 | 11,639 | 11,953 | 10,019 | 7,687 | |
| Document | ||||||||||||||||||||
The accounts for 9 older financial years (1997-2005) were filed as documents without figures as data, scans for example.
The notes to these accounts have 57 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).
Source: Annual accounts 2024 (PDF), filed on 31-07-2025.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2024 | full format | 31-07-2025 | 2025-00350620 | |
| 31-12-2023 | full format | 04-07-2024 | 2024-00222559 | |
| 31-12-2022 | full format | 11-08-2023 | 2023-00332742 | |
| 31-12-2021 | full format | 29-06-2022 | 2022-20106035 | |
| 31-12-2020 | full format | 14-07-2021 | 2021-35600411 | |
| 31-12-2019 | full format | 16-07-2020 | 2020-30800557 | |
| 31-12-2018 | full format | 18-07-2019 | 2019-34400381 | |
| 31-12-2017 | full format | 28-06-2018 | 2018-26600114 | |
| 31-12-2016 | full format | 29-06-2017 | 2017-24600450 | |
| 31-12-2015 | abbreviated format | 31-05-2016 | 2016-13800220 | |
| 31-12-2014 | abbreviated format | 06-07-2015 | 2015-26400382 | |
| 31-12-2013 | abbreviated format | 30-06-2014 | 2014-22900378 | |
| 31-12-2012 | abbreviated format | 02-07-2013 | 2013-24400220 | |
| 31-12-2011 | abbreviated format | 05-06-2012 | 2012-15400186 | |
| 31-12-2010 | abbreviated format | 30-06-2011 | 2011-23400419 | |
| 31-12-2009 | abbreviated format | 10-06-2010 | 2010-16400362 | |
| 31-12-2008 | abbreviated format | 01-07-2009 | 2009-32500195 | |
| 31-12-2007 | abbreviated format | 28-05-2008 | 2008-16300359 | |
| 31-12-2006 | abbreviated format | 25-06-2007 | 2007-26600264 | |
| 31-12-2005 | abbreviated format | 16-06-2006 | 2006-26103948 | |
| 31-12-2004 | abbreviated format | 26-05-2005 | 2005-17303081 | |
| 31-12-2003 | abbreviated format | 27-05-2004 | 2004-17302091 | |
| 31-12-2002 | abbreviated format | 20-05-2003 | 2003-15403753 | |
| 31-12-2001 | abbreviated format | 17-06-2002 | 2002-23204962 | |
| 31-12-2000 | abbreviated format | 16-07-2001 | 2001-38601227 | |
| 31-12-1999 | abbreviated format | 28-08-2000 | 2000-53201666 | |
| 31-12-1998 | abbreviated format | 06-07-1999 | 1999-30502461 | |
| 31-12-1997 | abbreviated format | 24-06-1998 | 1998-21803860 |
| Line | Trend | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -2.9m | 1.2m | 6.7m | 3.1m | 2.9m | 4.3m | 5.1m | 5.9m | 4.7m | 3.7m | 2.8m | 3.6m | 2.7m | 2.5m | 1.1m | 904,917 | 1.1m | 1.0m | 868,805 | ||
| -3.8m | 6.5m | 5.5m | 2.4m | 3.6m | 3.1m | 3.5m | 3.8m | 3.3m | 2.8m | 2.5m | 3.1m | 2.3m | 2.2m | 1.1m | 938,348 | 1.1m | 953,715 | 838,828 | ||
| 74,943 | 100,658 | 1.4m | 272,342 | 7.7m | 4.5m | 0 | 34,198 | 46,301 | 87,416 | 1.5m | 1.4m | 986,422 | 152,636 | 204,707 | 139,152 | 91,096 | 11,410 | 975,177 | ||
| 985,604 | 239,595 | -868,349 | -899,075 | 426,453 | -951,955 | -255,652 | 259,109 | 1.5m | 297,511 | 29,875 | -241,735 | 416,787 | -358,866 | -167,340 | -561,135 | 1.2m | -1,906 | - | ||
| 6.9m | 3.2m | 10.5m | 6.8m | 5.2m | 6.5m | 7.8m | 6.4m | 6.8m | 3.5m | 2.4m | 2.8m | 2.7m | 2.6m | 1.6m | 1.3m | 1.4m | 1.3m | 578,692 | ||
| -12.3% | 3.2% | 10.6% | 9.6% | 9.6% | 14.5% | 15.0% | 18.0% | 14.2% | - | - | - | - | - | 7.5% | - | - | - | - | ||
| 59.7% | 66.1% | 67.1% | 62.6% | 50.4% | 83.5% | 78.3% | 68.3% | 70.8% | 53.6% | 54.1% | 50.0% | 42.0% | 40.4% | 56.7% | 54.4% | 53.9% | 54.2% | 45.4% | ||
| 3.71 | 1.94 | 3.75 | 4.42 | 2.88 | 3.42 | 3.68 | 2.50 | 3.31 | 1.80 | 1.60 | 1.67 | 1.63 | 1.82 | 1.88 | 1.74 | 1.92 | 2.19 | 1.39 | ||
| 2.05 | 1.08 | 3.02 | 3.04 | 2.08 | 2.45 | 2.77 | 1.97 | 2.81 | 1.62 | 1.47 | 1.57 | 1.53 | 1.73 | 1.76 | 1.62 | 1.76 | 2.03 | 1.29 | ||
| 0.67 | 0.51 | 0.49 | 0.60 | 0.99 | 0.20 | 0.28 | 0.46 | 0.40 | 0.84 | 0.85 | 1.00 | 1.38 | 1.48 | 0.76 | 0.84 | 0.85 | 0.85 | 1.20 | ||
| -57.1% | 55.3% | 31.8% | 19.6% | 37.2% | 21.5% | 30.8% | 37.3% | 31.9% | 38.5% | 35.4% | 56.7% | 58.1% | 75.0% | 41.8% | 38.7% | 48.9% | 48.8% | 52.0% | ||
| -34.1% | 36.6% | 21.3% | 12.3% | 18.8% | 18.0% | 24.1% | 25.4% | 22.6% | 20.7% | 19.1% | 28.4% | 24.4% | 30.3% | 23.7% | 21.1% | 26.4% | 26.4% | 23.6% | ||
| -15.58 | 3.90 | 24.31 | 9.01 | 35.50 | over 100 | over 100 | over 100 | 94.23 | - | - | - | - | - | - | - | - | - | - | ||
| 45 days | 40 days | 61 days | 54 days | 49 days | 63 days | 63 days | 66 days | 57 days | - | - | - | - | - | 55 days | - | - | - | - | ||
| 29 days | 36 days | 15 days | 15 days | 28 days | 34 days | 33 days | 36 days | 19 days | - | - | - | - | - | 28 days | - | - | - | - |
A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.
| Item | 31-12-2023 | 31-12-2022 | 31-12-2021 |
|---|---|---|---|
| Employees at the balance-sheet date | 16 | 20 | 14 |
| full-time | 12 | 14 | 7 |
| part-time | 4 | 6 | 7 |
| in full-time equivalents | 15.4 | 18.9 | 12.6 |
| 18.5 | 18.2 | 14.8 | |
| On a permanent contract | 16 | 20 | 14 |
| Joined | 8 | 10 | 4 |
| Left | 12 | 4 | 6 |
| Agency workers, average number | 1.4 | 2.9 | 1 |
Source: social balance sheet in the 2021 to 2023 annual accounts
| Item | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Tangible fixed assets | €74,943 | €100,658 | €1.4m | €272,342 |
| €270,616 | €336,323 | €283,772 | €212,906 |
Source: notes to the 2021 to 2024 annual accounts (statement of fixed assets)
| Item | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Fee for the audit | €25,000 | €19,600 | €18,610 | €16,913 |
Source: notes to the 2021 to 2024 annual accounts (relations with the auditor)
Source: TED (Tenders Electronic Daily), Publications Office of the European Union. The values are as the buyer published them. For a framework agreement, the value is a ceiling.
The operating result for 2024 is a loss of €3.2m, after a profit of €836,761 in 2023. It is the lowest result since 2006.
Debt's share of the balance-sheet total rises from 33.9% to 40.3%. Equity and debt are lower.
Source: parent in its own accounts, lists of holdings in the owners' accounts
Source: list of holdings in its own 2023 accounts. Every holding stands with its own latest accounts.
| EVODIS via Amadys Belgium, at CYNERPRO until 2025 · Managing director · deed of 23-04-2020 founded in 1997 · group Constantia HoldCo |
39 FTE (2025) |
| INFRATECH via Amadys Belgium, at CYNERPRO until 2025 · Director · deed of 26-03-2020 founded in 2001 · group Constantia HoldCo |
21 FTE (2025) |
| REGAIN via MAP INDUSTRY, at CYNERPRO until 2020 · Director (not named in the articles) · deed of 12-11-2021 founded in 1987 |
2.2 FTE (2025) |
| MARVEST FACTORY via MAP INDUSTRY, at CYNERPRO until 2020 · Director · deed of 01-02-2023 founded in 2023 |
total assets €64,232 (2025) |
| TPIM via MAP INDUSTRY, at CYNERPRO until 2020 · Director · deed of 26-03-2020 No longer active |
2.6 FTE (2019) |
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
deed of 16-12-2024 (in Dutch)
CYNERPRO is no longer in the KBO register. EVODIS took it over in a merger by absorption, published in the Belgian Official Gazette on 19 May 2025.
If something looks wrong or is missing, please tell us.