DERPATECH
ActiveSummary
DERPATECH has been active since 2013 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €825,178 and a net result of €34,681. Equity is growing by about 36% per year across the filed financial years. Its solvency ranks better than 56% of 382 sector peers (NACE 28, financial year 2025). The computed 12-month bankruptcy probability is 0.3% (very low).
Financials · financial year 2025, full format
In the rankings
#10 employer in Walloon Brabant, Machinery and equipment sector
Turnover
€4.3m▲ 6.7%
2024 · €4.1m
EBIT margin
2.2%▼ 1.1pp
2024 · 3.3%
Net result
€34,681▼ 55.9%
2024 · €78,726
Working capital
€921,272▼ 4.4%
2024 · €964,177
Trend over the years
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result has fallen two years in a row; 2025 is 30% below 2024 and is 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.
Turnover€4.3m
2025
Operating result€0.09m
2025
Net result€0.03m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€1.8m
2025
Equity€0.8m
2025
Debt€1.0m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€0.9m
2025
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
EBIT margin2.2%
2025
Return on assets (ROA)1.9%
2025
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency45.1%
2025
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio2.13
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)20.9
2025
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 28, Manufacture of machinery and equipment not elsewhere classified: 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
Turnover€1.2m€2.7m▲ 128%€3.3m▲ 23.4%€3.4m▲ 3.2%€5.2m▲ 52.7%€4.1m▼ 21.2%€4.3m▲ 6.7%
Operating result-€0.02m-€0.08m€0.08m▲ 3.8%€0.1m▲ 72.8%€0.2m▲ 45.6%€0.4m▲ 106%€0.1m▼ 67.2%€0.09m▼ 29.7%
Net result-€0.03m-€0.06m€0.04mwithin the sector's middle half▼ 29.9%€0.1mwithin the sector's middle half▲ 161%€0.2mwithin the sector's middle half▲ 50.1%€0.3mwithin the sector's middle half▲ 60.0%€0.08mwithin the sector's middle half▼ 70.4%€0.03mwithin the sector's middle half▼ 55.9%
EBIT margin6.5%3.0%▼ 3.5pp4.1%▲ 1.2pp5.8%▲ 1.7pp7.9%▲ 2.0pp3.3%▼ 4.6pp2.2%▼ 1.1pp
Equity-€0.07m-€0.1m€0.2mbelow the sector's middle half▲ 33.4%€0.3mbelow the sector's middle half▲ 65.2%€0.4mbelow the sector's middle half▲ 59.3%€0.7mwithin the sector's middle half▲ 59.5%€0.8mwithin the sector's middle half▲ 11.1%€0.8mwithin the sector's middle half▲ 4.4%
Total assets€0.4m-€1.2m▲ 234%€1.5mwithin the sector's middle half▲ 25.0%€1.6mwithin the sector's middle half▲ 7.1%€1.6mbelow the sector's middle half▲ 0.6%€2.2mwithin the sector's middle half▲ 32.8%€1.7mbelow the sector's middle half▼ 21.1%€1.8mbelow the sector's middle half▲ 7.4%
Debt€0.4m-€1.1m▲ 148%€1.3m▲ 24.0%€1.3m▼ 0.3%€1.2m▼ 11.7%€1.4m▲ 22.7%€0.9m▼ 36.9%€1.0m▲ 10.0%
Working capital-€0.06m-€0.4m€0.7mwithin the sector's middle half▲ 65.4%€0.7mwithin the sector's middle half▲ 0.1%€0.7mwithin the sector's middle half▲ 5.3%€1.2mwithin the sector's middle half▲ 67.2%€1.0mwithin the sector's middle half▼ 16.9%€0.9mwithin the sector's middle half▼ 4.4%
Solvency-20.3%-10.5%▲ 30.8pp11.2%below the sector's middle half▲ 0.7pp17.3%below the sector's middle half▲ 6.1pp27.5%within the sector's middle half▲ 10.1pp33.0%within the sector's middle half▲ 5.5pp46.4%within the sector's middle half▲ 13.4pp45.1%within the sector's middle half▼ 1.3pp
Current ratio0.78-1.76▲ 0.982.00within the sector's middle half▲ 0.241.81within the sector's middle half▼ 0.181.87within the sector's middle half▲ 0.052.31within the sector's middle half▲ 0.452.54above the sector's middle half▲ 0.232.13within the sector's middle half▼ 0.41
Return on assets (ROA)-7.8%-5.0%▲ 12.8pp2.8%within the sector's middle half▼ 2.2pp6.8%within the sector's middle half▲ 4.0pp10.2%above the sector's middle half▲ 3.4pp12.3%above the sector's middle half▲ 2.1pp4.6%within the sector's middle half▼ 7.7pp1.9%within the sector's middle half▼ 2.7pp
Staff (FTE)7.2-6.5▼ 9.7%19.4within the sector's middle half▲ 198%21.1within the sector's middle half▲ 8.8%21.1within the sector's middle half=20.6within the sector's middle half▼ 2.4%22.3within the sector's middle half▲ 8.3%20.9within the sector's middle half▼ 6.3%
above
within
below
the middle half of NACE 28, Manufacture of machinery and equipment not elsewhere classified: 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.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €1.8m
Fixed assets
€91,675 ▼ 18.4%
Current assets
€1.7m ▲ 9.2%
Equity and liabilities €1.8m
Equity
€825,178 ▲ 4.4%
Debt
€1.0m ▲ 10.0%
Debt's share of the balance-sheet total rises from 53.6% to 54.9%. Equity and debt are higher.
Key figures and ratios
EBITDA
€106,634▼
2024 · €144,934
Cash flow
€47,676▼
2024 · €90,368
Quick ratio
1.64▲
2024 · 1.62
Debt to equity
1.22▲
2024 · 1.16
ROE
4.2%▼
2024 · 10.0%
Interest coverage
5.28▼
2024 · 7.17
Debt ≤ 1 year
€816,958▲
2024 · €627,061
Debt > 1 year
€185,242▼
2024 · €284,317
Income taxes
€24,497▼
2024 · €38,432
Staff costs
€1.2m▼
2024 · €1.3m
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Peer companies
Historical observationOf the 6,049 companies that looked in July 2024 the way this one looks now, 0.4% went bankrupt within 24 months and 95.9% are still going.
- Small
- 10 to 20 years old
- solvency 30% or more
- a profit under 5% of the balance sheet
0.4%
went bankrupt
3.6%
stopped otherwise
95.9%
still going
For this company itself Checked computes a bankruptcy probability of 0.3% 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 497,472 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 6,049 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.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Operating income70/76A | - | - | - | €3.5m | €3.5m | €5.3m | €4.1m | €4.2m | ▲ 2.6% |
| Turnover70 | - | €1.2m | €2.7m | €3.3m | €3.4m | €5.2m | €4.1m | €4.3m | ▲ 6.7% |
| Change in stocks of work in progress, finished goods and contracts in progress71 | - | - | - | €0.1m | €0.04m | €0.05m | €0.006m | -€0.2m | - |
| Own construction capitalised72 | - | - | - | - | €0.02m | - | - | - | - |
| Other operating income74 | - | - | - | €0.1m | €0.1m | €0.1m | €0.07m | €0.08m | ▲ 5.4% |
| Operating charges60/66A | - | - | - | €3.4m | €3.4m | €4.9m | €4.0m | €4.2m | ▲ 3.6% |
| Goods for resale, raw materials and consumables60 | - | - | - | €1.4m | €1.2m | €2.2m | €1.5m | €1.6m | ▲ 2.8% |
| Purchases600/8 | - | - | - | €1.4m | €1.2m | €2.3m | €1.5m | €1.6m | ▲ 3.9% |
| Change in stocks: decrease (increase)609 | - | - | - | -€0.006m | €0.004m | -€0.06m | €0.03m | €0.01m | ▼ 59.6% |
| Services and other goods61 | - | - | - | €0.9m | €0.9m | €1.2m | €1.2m | €1.4m | ▲ 16.3% |
| Remuneration, social security and pensions62 | - | - | - | €1.0m | €1.1m | €1.3m | €1.3m | €1.2m | ▼ 6.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.03m | €0.04m | €0.06m | €0.05m | €0.05m | €0.04m | €0.01m | €0.01m | ▲ 11.6% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | €0.02m | - | €0.008m | €0 | ▼ 100% |
| Other operating charges640/8 | - | - | - | €0.02m | €0.01m | €0.01m | €0.02m | €0.02m | ▲ 4.0% |
| Non-recurring operating charges66A | - | - | - | - | €0.005m | €0.2m | - | - | - |
| Gross operating margin9900 | €0.3m | - | - | - | - | - | - | - | - |
| Operating profit (loss)9901 | -€0.02m | €0.08m | €0.08m | €0.1m | €0.2m | €0.4m | €0.1m | €0.09m | ▼ 29.7% |
| Financial income75/76B | - | - | - | €0.005m | €0.001m | €0.001m | €0.02m | €441 | ▼ 97.5% |
| Recurring financial income75 | €234 | €0.001m | €0.003m | €0.005m | €0.001m | €0.001m | €0.02m | €441 | ▼ 97.5% |
| Other financial income752/9 | - | - | - | €0.005m | €0.001m | €0.001m | €0.02m | €441 | ▼ 97.5% |
| Financial charges65/66B | - | - | - | €0.03m | €0.03m | €0.05m | €0.03m | €0.03m | ▲ 4.2% |
| Recurring financial charges65 | €0.01m | €0.02m | €0.04m | €0.03m | €0.03m | €0.05m | €0.03m | €0.03m | ▲ 4.2% |
| Debt charges650 | - | €0.009m | €0.02m | €0.003m | - | - | €0.02m | €0.02m | ▼ 0.1% |
| Other financial charges652/9 | - | - | - | €0.03m | €0.03m | €0.05m | €0.01m | €0.01m | ▲ 10.9% |
| Profit (loss) for the period before taxes9903 | -€0.03m | €0.06m | €0.04m | €0.1m | €0.2m | €0.4m | €0.1m | €0.06m | ▼ 49.5% |
| Income taxes67/77 | €167 | €220 | €0.001m | €0.001m | €0.001m | €0.1m | €0.04m | €0.02m | ▼ 36.3% |
| Taxes670/3 | - | - | - | €0.001m | €0.001m | €0.1m | €0.04m | €0.04m | = |
| Tax adjustments and reversals of tax provisions77 | - | - | - | - | - | €0.004m | €0.002m | €0.02m | ▲ 889% |
| Profit (loss) for the period9904 | -€0.03m | €0.06m | €0.04m | €0.1m | €0.2m | €0.3m | €0.08m | €0.03m | ▼ 55.9% |
| Profit (loss) for the period to be appropriated9905 | -€0.03m | €0.06m | €0.04m | €0.1m | €0.2m | €0.3m | €0.08m | €0.03m | ▼ 55.9% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €0.4m | €1.2m | €1.5m | €1.6m | €1.6m | €2.2m | €1.7m | €1.8m | ▲ 7.4% |
| Fixed assets21/28 | €0.2m | €0.3m | €0.2m | €0.1m | €0.1m | €0.1m | €0.1m | €0.09m | ▼ 18.4% |
| Intangible fixed assets21 | €0.09m | €0.1m | €0.07m | €0.04m | €0.02m | - | - | - | - |
| Tangible fixed assets22/27 | €0.07m | €0.08m | €0.05m | €0.04m | €0.05m | €0.05m | €0.06m | €0.04m | ▼ 39.7% |
| Plant, machinery and equipment23 | - | - | - | €0.002m | €0.009m | €0.008m | €0.005m | €0.008m | ▲ 53.8% |
| Furniture and vehicles24 | - | - | - | €0.04m | €0.05m | €0.04m | €0.05m | €0.03m | ▼ 49.1% |
| Financial fixed assets28 | - | €0.1m | €0.06m | €0.06m | €0.06m | €0.06m | €0.05m | €0.06m | ▲ 5.5% |
| Other financial fixed assets284/8 | - | - | - | €0.06m | €0.06m | €0.06m | €0.05m | €0.06m | ▲ 5.5% |
| Amounts receivable and cash guarantees285/8 | - | - | - | €0.06m | €0.06m | €0.06m | €0.05m | €0.06m | ▲ 5.5% |
| Current assets29/58 | €0.2m | €0.9m | €1.3m | €1.5m | €1.5m | €2.0m | €1.6m | €1.7m | ▲ 9.2% |
| Stocks and contracts in progress3 | €0.08m | €0.2m | €0.2m | €0.4m | €0.5m | €0.6m | €0.6m | €0.4m | ▼ 30.4% |
| Stocks30/36 | - | - | - | €0.2m | €0.2m | €0.3m | €0.3m | €0.3m | ▼ 4.1% |
| Raw materials and consumables30/31 | - | - | - | €0.2m | €0.2m | €0.3m | €0.3m | €0.3m | ▼ 4.1% |
| Goods purchased for resale34 | - | - | - | €0.06m | - | - | - | - | - |
| Contracts in progress37 | - | - | - | €0.2m | €0.2m | €0.3m | €0.3m | €0.1m | ▼ 53.9% |
| Amounts receivable within one year40/41 | €0.1m | €0.6m | €0.9m | €1.0m | €0.9m | €1.3m | €0.9m | €1.3m | ▲ 39.0% |
| Trade receivables40 | - | - | - | €1.0m | €0.9m | €1.3m | €0.8m | €1.1m | ▲ 32.0% |
| Other amounts receivable41 | - | - | - | €0.008m | €0.008m | €0.07m | €0.1m | €0.2m | ▲ 100% |
| Cash at bank and in hand54/58 | €0.001m | €0.03m | €0.08m | €0.04m | €0.09m | €0.06m | €0.08m | €0.04m | ▼ 53.5% |
| Deferred charges and accrued income490/1 | - | - | - | €0.002m | €0.003m | €0.04m | €0.01m | €0.01m | ▲ 16.7% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €0.4m | €1.2m | €1.5m | €1.6m | €1.6m | €2.2m | €1.7m | €1.8m | ▲ 7.4% |
| Equity10/15 | -€0.07m | €0.1m | €0.2m | €0.3m | €0.4m | €0.7m | €0.8m | €0.8m | ▲ 4.4% |
| Contributions10/11 | €0.5m | €0.6m | €0.6m | €0.6m | €0.6m | €0.6m | €0.6m | €0.6m | = |
| Capital10 | - | - | - | €0.6m | €0.6m | €0.6m | €0.6m | €0.6m | = |
| Issued capital100 | - | - | - | €0.6m | €0.6m | €0.6m | €0.6m | €0.6m | = |
| Reserves13 | - | - | - | - | - | €0.004m | €0.008m | €0.009m | ▲ 23.0% |
| Non-distributable reserves130/1 | - | - | - | - | - | €0.004m | €0.008m | €0.009m | ▲ 23.0% |
| Legal reserve130 | - | - | - | - | - | €0.004m | €0.008m | €0.009m | ▲ 23.0% |
| Profit (loss) carried forward14 | -€0.6m | -€0.5m | -€0.5m | -€0.4m | -€0.2m | €0.07m | €0.1m | €0.2m | ▲ 23.0% |
| Amounts payable17/49 | €0.4m | €1.1m | €1.3m | €1.3m | €1.2m | €1.4m | €0.9m | €1.0m | ▲ 10.0% |
| Amounts payable after more than one year17 | €0.2m | €0.6m | €0.7m | €0.5m | €0.4m | €0.4m | €0.3m | €0.2m | ▼ 34.8% |
| Financial debts170/4 | - | - | - | €0.5m | €0.4m | €0.4m | €0.3m | €0.2m | ▼ 34.8% |
| Subordinated loans170 | - | - | - | €0.1m | €0.1m | €0.3m | €0.2m | €0.2m | ▼ 16.7% |
| Other loans174 | - | - | - | €0.4m | €0.3m | €0.2m | €0.1m | €0.04m | ▼ 66.2% |
| Amounts payable within one year42/48 | €0.3m | €0.5m | €0.7m | €0.8m | €0.8m | €0.9m | €0.6m | €0.8m | ▲ 30.3% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.2m | €0.1m | €0.1m | €0.1m | €0.07m | ▼ 45.7% |
| Financial debts43 | - | - | - | - | €0.02m | €0.1m | €0.04m | €0.1m | ▲ 205% |
| Credit institutions430/8 | - | - | - | - | €0.02m | €0.1m | €0.04m | €0.1m | ▲ 205% |
| Trade debts44 | €0.1m | €0.3m | €0.3m | €0.5m | €0.5m | €0.5m | €0.3m | €0.5m | ▲ 57.0% |
| Suppliers440/4 | - | - | - | €0.5m | €0.5m | €0.5m | €0.3m | €0.5m | ▲ 57.0% |
| Taxes, remuneration and social security45 | - | - | - | €0.2m | €0.1m | €0.1m | €0.1m | €0.1m | ▼ 17.4% |
| Taxes450/3 | - | - | - | €0.02m | €0.02m | €0.02m | €0.01m | €0.01m | ▲ 0.9% |
| Remuneration and social security454/9 | - | - | - | €0.2m | €0.1m | €0.1m | €0.1m | €0.09m | ▼ 19.4% |
| Other amounts payable47/48 | - | - | - | €0.01m | €0.02m | €0.01m | €0.002m | €93 | ▼ 94.9% |
| Accrued charges and deferred income492/3 | - | - | - | €0.009m | €0.006m | €0.1m | €0.002m | €0.003m | ▲ 53.5% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€28,189 | €60,532 | €42,443 | €110,624 | €166,016 | €265,571 | €78,726 | €34,681 | ▼ 55.9% |
| + Depreciation and write-downs630 | €32,360 | €39,985 | €55,913 | €54,994 | €54,100 | €43,124 | €11,642 | €12,995 | ▲ 11.6% |
| Operating cash flow (approximation) | €4,172 | €100,518 | €98,356 | €165,617 | €220,116 | €308,695 | €90,368 | €47,676 | ▼ 47.2% |
| Investment in fixed assets (approximation) | - | -€166,558 | €37,288 | -€10,916 | -€35,965 | -€27,553 | -€10,617 | €7,613 | - |
| Change in cash | - | €26,127 | €55,464 | -€37,424 | €41,640 | -€29,841 | €22,943 | -€42,599 | - |
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 12 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | full format | 30-07-2026 | 2026-00357806 |
| 31-12-2024 | full format | 23-07-2025 | 2025-00299657 |
| 31-12-2023 | full format | 05-08-2024 | 2024-00331538 |
| 31-12-2022 | full format | 18-07-2023 | 2023-00256539 |
| 31-12-2021 | full format | 30-08-2022 | 2022-20383096 |
| 31-12-2020 | full format | 27-07-2021 | 2021-41100525 |
| 31-12-2019 | full format | 17-07-2020 | 2020-31300145 |
| 31-12-2018 | full format | 28-06-2019 | 2019-24700398 |
| 31-12-2017 | full format | 30-08-2018 | 2018-56100108 |
| 31-12-2016 | full format | 18-07-2017 | 2017-34700576 |
Similar companies · same sector, comparable size
MECA-FLUID
BE 0568.484.633
Herve · equity €825,881
Beniferro
BE 0838.224.708
Boortmeerbeek · equity €824,345
VELINO INVEST
BE 0402.923.845
Malle · equity €807,544
WELD - TOORTS
BE 0461.605.479
Duffel · equity €799,541
ARTIMPEX
BE 0418.472.846
Gent · equity €869,419
Of the 341 active companies whose main activity is manufacture of machinery and equipment not elsewhere classified (NACE 28990), figures are known for 277. 191 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Public contracts
3 awards · 2024 to 2026
Accord-cadre mono-attributaire de fourniture de matériel labosciences: MP CMEC 70 - 3
Accord - cadre de fournitures relatif à la fourniture et pose de mobilier de laboratoire (paillasses et hottes chimiques): 2024/06-67240-Eubc - Lot 2
campus Geel - Renovatie onderzoeksruimte P2xx: TMK/OP/2024-001 - 2
Source: TED (Tenders Electronic Daily), Publications Office of the European Union. Values as the buyer published them; for a framework agreement, a ceiling.