Delta Source
ActiveSummary
Delta Source has been active since 2015 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €864,285 and a net result of €87,665. Equity is growing by about 26% per year across the filed financial years. Its solvency ranks better than 49% of 3,369 sector peers (NACE 62, financial year 2025). The computed 12-month bankruptcy probability is 0.1% (very low).
Financials · financial year 2025, abbreviated format
In the rankings
#4 company by total assets in Aartselaar, Telecoms and IT sector#5 company by equity in Aartselaar, Telecoms and IT sector
Equity
€864,285▲ 11.3%
2024 · €776,621
Total assets
€1.9m▼ 5.7%
2024 · €2.0m
Net result
€87,665▲ 34.8%
2024 · €65,028
Working capital
-€134,957▼ 63.1%
2024 · -€82,748
Trend over the years
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result recovers in 2025; 2025 is 22% above 2024.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€0.1m
2025
Net result€0.09m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€1.9m
2025
Equity€0.9m
2025
Debt€1.1m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€0.1m
2025
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
Return on assets (ROA)4.6%
2025
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency45.0%
2025
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio0.78
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)2.5
2025
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 62, Computer programming, consultancy and related 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).
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€0.02m-€0.1m▲ 541%€0.2m▲ 116%€0.2m▼ 1.8%€0.2m▼ 10.2%€0.1m▼ 42.1%€0.1m▼ 3.3%€0.1m▲ 22.0%
Net result€0.01m-€0.09m▲ 805%€0.2mabove the sector's middle half▲ 107%€0.2mabove the sector's middle half▼ 8.4%€0.1mabove the sector's middle half▼ 18.9%€0.2mabove the sector's middle half▲ 10.8%€0.07mwithin the sector's middle half▼ 59.6%€0.09mabove the sector's middle half▲ 34.8%
Equity€0.09m-€0.1m▲ 34.4%€0.2mwithin the sector's middle half▲ 95.0%€0.4mwithin the sector's middle half▲ 73.8%€0.6mwithin the sector's middle half▲ 34.1%€0.7mabove the sector's middle half▲ 29.2%€0.8mabove the sector's middle half▲ 9.1%€0.9mabove the sector's middle half▲ 11.3%
Total assets€0.4m-€0.5m▲ 23.4%€0.7mwithin the sector's middle half▲ 62.8%€0.8mwithin the sector's middle half▲ 6.1%€1.9mabove the sector's middle half▲ 142%€1.9mabove the sector's middle half▼ 3.1%€2.0mabove the sector's middle half▲ 9.0%€1.9mabove the sector's middle half▼ 5.7%
Debt€0.3m-€0.3m▲ 19.9%€0.5m▲ 51.3%€0.4m▼ 25.1%€1.4m▲ 258%€1.2m▼ 16.0%€1.3m▲ 8.9%€1.1m▼ 16.2%
Working capital€0.04m-€0.04m▲ 2.6%€0.02mwithin the sector's middle half▼ 53.0%€0.1mwithin the sector's middle half▲ 591%-€0.03mbelow the sector's middle half-€0.03mbelow the sector's middle half▼ 1.8%-€0.08mbelow the sector's middle half▼ 214%-€0.1mbelow the sector's middle half▼ 63.1%
Solvency24.2%-26.3%▲ 2.2pp31.6%within the sector's middle half▲ 5.2pp51.7%within the sector's middle half▲ 20.1pp28.6%within the sector's middle half▼ 23.1pp38.1%within the sector's middle half▲ 9.5pp38.2%within the sector's middle half=45.0%within the sector's middle half▲ 6.9pp
Current ratio1.16-1.21▲ 0.061.05below the sector's middle half▼ 0.161.55within the sector's middle half▲ 0.500.95below the sector's middle half▼ 0.610.94below the sector's middle half▼ 0.010.88below the sector's middle half▼ 0.060.78below the sector's middle half▼ 0.10
Return on assets (ROA)2.8%-20.5%▲ 17.7pp26.1%above the sector's middle half▲ 5.6pp22.5%above the sector's middle half▼ 3.6pp7.5%within the sector's middle half▼ 15.0pp8.6%within the sector's middle half▲ 1.1pp3.2%within the sector's middle half▼ 5.4pp4.6%within the sector's middle half▲ 1.4pp
Staff (FTE)1-1.7▲ 70.0%2.7within the sector's middle half▲ 58.8%2.7within the sector's middle half=2.4within the sector's middle half▼ 11.1%3.7within the sector's middle half▲ 54.2%3.4within the sector's middle half▼ 8.1%2.5within the sector's middle half▼ 26.5%
above
within
below
the middle half of NACE 62, Computer programming, consultancy and related 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.
Turnover and EBIT margin not published: the abbreviated format does not require them.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €1.9m
Fixed assets
€1.4m ▼ 0.2%
Current assets
€483,731 ▼ 19.0%
Equity and liabilities €1.9m
Equity
€864,285 ▲ 11.3%
Debt
€1.1m ▼ 16.2%
Debt's share of the balance-sheet total falls from 61.8% to 55.0%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€168,718▲
2024 · €141,849
Cash flow
€109,302▲
2024 · €86,291
Debt to equity
1.22▼
2024 · 1.62
ROE
10.1%▲
2024 · 8.4%
Interest coverage
6.52▲
2024 · 4.73
Debt ≤ 1 year
€618,687▼
2024 · €679,629
Debt > 1 year
€423,892▼
2024 · €566,397
Income taxes
€33,570▲
2024 · €25,552
Staff costs
€223,485▼
2024 · €291,605
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | - | €2,961 | - | - |
| Remuneration, social security and pensions62 | - | - | - | €165,481 | €123,056 | €248,780 | €291,605 | €223,485 | ▼ 23.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €2,618 | €8,568 | €9,455 | €16,959 | €18,559 | €23,982 | €21,263 | €21,637 | ▲ 1.8% |
| Other operating charges640/8 | - | - | - | €960 | €1,246 | €1,684 | €1,166 | €1,110 | ▼ 4.8% |
| Non-recurring operating charges66A | - | - | - | - | - | - | €1,723 | - | - |
| Gross operating margin9900 | €84,159 | €264,016 | €448,824 | €423,586 | €358,501 | €399,211 | €436,344 | €393,313 | ▼ 9.9% |
| Operating profit (loss)9901 | €17,663 | €113,282 | €244,712 | €240,186 | €215,640 | €124,765 | €120,587 | €147,081 | ▲ 22.0% |
| Financial income75/76B | - | - | - | €1,028 | €17 | €90,125 | €13 | €38 | ▲ 203% |
| Recurring financial income75 | €254 | €291 | €0 | €1,028 | €17 | €90,125 | €13 | €38 | ▲ 203% |
| Financial charges65/66B | - | - | - | €4,357 | €18,893 | €26,224 | €30,020 | €25,884 | ▼ 13.8% |
| Recurring financial charges65 | €1,875 | €3,342 | €4,595 | €4,357 | €18,893 | €26,224 | €30,020 | €25,884 | ▼ 13.8% |
| Profit (loss) for the period before taxes9903 | €16,042 | €110,232 | €240,117 | €236,857 | €196,765 | €188,666 | €90,579 | €121,235 | ▲ 33.8% |
| Income taxes67/77 | €5,620 | €15,887 | €44,717 | €57,847 | €51,524 | €27,729 | €25,552 | €33,570 | ▲ 31.4% |
| Profit (loss) for the period9904 | €10,422 | €94,344 | €195,401 | €179,011 | €145,241 | €160,937 | €65,028 | €87,665 | ▲ 34.8% |
| Profit (loss) for the period to be appropriated9905 | €10,422 | €94,344 | €195,401 | €179,011 | €145,241 | €160,937 | €65,028 | €87,665 | ▲ 34.8% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €0.4m | €0.5m | €0.7m | €0.8m | €1.9m | €1.9m | €2.0m | €1.9m | ▼ 5.7% |
| Fixed assets21/28 | €0.05m | €0.2m | €0.3m | €0.4m | €1.5m | €1.5m | €1.4m | €1.4m | ▼ 0.2% |
| Intangible fixed assets21 | - | - | - | - | - | €0.005m | €0.003m | €0.001m | ▼ 69.9% |
| Tangible fixed assets22/27 | €0.004m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 7.8% |
| Land and buildings22 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 7.0% |
| Plant, machinery and equipment23 | - | - | - | €0.008m | €0.005m | €0.01m | €0.01m | €0.006m | ▼ 42.6% |
| Furniture and vehicles24 | - | - | - | €0.001m | €0.003m | €0.01m | €0.002m | €0.004m | ▲ 72.5% |
| Financial fixed assets28 | €0.04m | €0.05m | €0.2m | €0.2m | €1.2m | €1.2m | €1.2m | €1.2m | ▲ 1.2% |
| Current assets29/58 | €0.3m | €0.3m | €0.4m | €0.4m | €0.5m | €0.4m | €0.6m | €0.5m | ▼ 19.0% |
| Amounts receivable within one year40/41 | €0.2m | €0.2m | €0.3m | €0.2m | €0.2m | €0.2m | €0.3m | €0.3m | ▲ 16.7% |
| Trade receivables40 | - | - | - | €0.2m | €0.2m | €0.2m | €0.3m | €0.3m | ▲ 16.9% |
| Other amounts receivable41 | - | - | - | - | €55 | €0.001m | €455 | €79 | ▼ 82.7% |
| Cash at bank and in hand54/58 | €0.2m | €0.07m | €0.2m | €0.3m | €0.3m | €0.2m | €0.3m | €0.2m | ▼ 50.0% |
| Deferred charges and accrued income490/1 | - | - | - | €0.003m | €0.02m | €0.05m | €0.02m | €0.02m | ▼ 29.3% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €0.4m | €0.5m | €0.7m | €0.8m | €1.9m | €1.9m | €2.0m | €1.9m | ▼ 5.7% |
| Equity10/15 | €0.09m | €0.1m | €0.2m | €0.4m | €0.6m | €0.7m | €0.8m | €0.9m | ▲ 11.3% |
| Contributions10/11 | €0.02m | €0.02m | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Reserves13 | €0.07m | €0.1m | €0.2m | €0.4m | €0.5m | €0.7m | €0.8m | €0.8m | ▲ 11.6% |
| Non-distributable reserves130/1 | - | - | - | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | = |
| Reserves not available under the articles1311 | - | - | - | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | = |
| Distributable reserves133 | - | - | - | €0.4m | €0.5m | €0.7m | €0.8m | €0.8m | ▲ 11.6% |
| Amounts payable17/49 | €0.3m | €0.3m | €0.5m | €0.4m | €1.4m | €1.2m | €1.3m | €1.1m | ▼ 16.2% |
| Amounts payable after more than one year17 | - | €0.1m | €0.1m | €0.1m | €0.9m | €0.7m | €0.6m | €0.4m | ▼ 25.2% |
| Financial debts170/4 | - | - | - | €0.1m | €0.9m | €0.7m | €0.6m | €0.4m | ▼ 25.2% |
| Amounts payable within one year42/48 | €0.3m | €0.2m | €0.4m | €0.3m | €0.5m | €0.4m | €0.7m | €0.6m | ▼ 9.0% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.03m | €0.1m | €0.1m | €0.1m | €0.1m | ▼ 4.9% |
| Financial debts43 | - | - | - | €0.001m | €0.001m | €0.001m | €0.001m | €324 | ▼ 36.5% |
| Credit institutions430/8 | - | - | - | €0.001m | €0.001m | €0.001m | €0.001m | €324 | ▼ 36.5% |
| Trade debts44 | €0.3m | €0.1m | €0.2m | €0.2m | €0.3m | €0.2m | €0.4m | €0.4m | ▼ 14.3% |
| Suppliers440/4 | - | - | - | €0.2m | €0.3m | €0.2m | €0.4m | €0.4m | ▼ 14.3% |
| Taxes, remuneration and social security45 | - | - | - | €0.04m | €0.06m | €0.1m | €0.1m | €0.09m | ▼ 7.9% |
| Taxes450/3 | - | - | - | €0.03m | €0.05m | €0.07m | €0.07m | €0.05m | ▼ 30.7% |
| Remuneration and social security454/9 | - | - | - | €0.01m | €0.01m | €0.03m | €0.02m | €0.04m | ▲ 62.1% |
| Other amounts payable47/48 | - | - | - | €0.005m | €0.01m | €0.02m | €0.01m | €0.03m | ▲ 96.7% |
| Accrued charges and deferred income492/3 | - | - | - | €0.002m | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.01m | €0.09m | €0.2m | €0.2m | €0.1m | €0.2m | €0.07m | €0.09m | ▲ 34.8% |
| + Depreciation and write-downs630 | €0.003m | €0.009m | €0.009m | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | ▲ 1.8% |
| Operating cash flow (approximation) | €0.01m | €0.1m | €0.2m | €0.2m | €0.2m | €0.2m | €0.09m | €0.1m | ▲ 26.7% |
| Investment in fixed assets (approximation) | - | -€0.2m | -€0.1m | -€0.08m | -€1.1m | -€0.04m | €0.007m | -€0.02m | - |
| Change in cash | - | -€0.09m | €0.1m | €0.09m | €0.01m | -€0.08m | €0.1m | -€0.2m | - |
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 11 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | abbreviated format | 12-05-2026 | 2026-00109349 |
| 31-12-2024 | abbreviated format | 10-04-2025 | 2025-00069948 |
| 31-12-2023 | abbreviated format | 02-07-2024 | 2024-00193710 |
| 31-12-2022 | abbreviated format | 25-05-2023 | 2023-00096658 |
| 31-12-2021 | abbreviated format | 02-05-2022 | 2022-20015368 |
| 31-12-2020 | abbreviated format | 09-07-2021 | 2021-35900409 |
| 31-12-2019 | abbreviated format | 24-07-2020 | 2020-34100084 |
| 31-12-2018 | abbreviated format | 24-06-2019 | 2019-22400512 |
| 31-12-2017 | micro format | 24-07-2018 | 2018-37700516 |
| 31-12-2016 | micro format | 29-08-2017 | 2017-53600022 |
Similar companies · same sector, comparable size
Nicolas LOUIS
BE 0567.794.052
Burdinne · equity €865,171
Stitchd
BE 0677.416.326
Kontich · equity €862,841
Ticketmatic België
BE 0628.770.925
Leuven · equity €866,540
ALC GROUP
BE 0480.227.303
Landen · equity €867,236
Yteria
BE 0840.559.339
Heist-op-den-Berg · equity €867,297
Of the 29,878 active companies whose main activity is computer consultancy and computer facilities management (NACE 62200), figures are known for 18,812. 9,355 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Subsidies and aid
Flemish government
2022 · 1 entry · €248 awarded · €248 paidPublic contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.