DEULIN
ActiveFinancials · financial year 2025, full format
2025 annual accounts filed 27 days after the deadline Filed on 27 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00433406.
Annual accounts 2025 filed on 27-08-2026 at the NBB all 49 filings
Turnover
≈ €410,000
Estimated: probably between €200,000 and €600,000
EBIT margin
Not included in this filing
Net result
€25,290▼ 12.4%
2024 · €28,854
Working capital
€195,501▲ 7.8%
2024 · €181,408
In the rankings
#1 oldest company in Hotton
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€35,838
▼ 17.9%
2025
20182025
Net result
€25,290
▼ 12.4%
2025
middle half of the sector
20182025
Equity
€243,296
▲ 8.4%
2025
middle half of the sector
20182025
Total assets
€294,472
▼ 1.9%
2025
lowest quarter of the sector
20182025
Debt
€51,177
▼ 32.3%
2025
20182025
Working capital
€195,501
▲ 7.8%
2025
middle half of the sector
20182025
Solvency
82.6%
▲ 7.8pp
2025
highest quarter of the sector
20182025
Current ratio
5.05
▲ 1.53
2025
highest quarter of the sector
20182025
Return on assets (ROA)
8.6%
▼ 1.0pp
2025
middle half of the sector
20182025
Staff (FTE)
0.4
=
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€31,080-€16,236▼ 47.8%€3,936▼ 75.8%€40,676▲ 933%€71,170▲ 75.0%€46,646▼ 34.5%€43,671▼ 6.4%€35,838▼ 17.9%
Net result€29,255-€13,474▼ 53.9%€2,489within the sector's middle half▼ 81.5%€39,839within the sector's middle half▲ 16×€54,696within the sector's middle half▲ 37.3%€29,877within the sector's middle half▼ 45.4%€28,854within the sector's middle half▼ 3.4%€25,290within the sector's middle half▼ 12.4%
Equity€55,276-€68,750▲ 24.4%€71,239within the sector's middle half▲ 3.6%€111,078within the sector's middle half▲ 55.9%€165,775within the sector's middle half▲ 49.2%€195,652within the sector's middle half▲ 18.0%€224,506within the sector's middle half▲ 14.7%€243,296within the sector's middle half▲ 8.4%
Total assets€216,226-€209,981▼ 2.9%€212,270below the sector's middle half▲ 1.1%€248,710below the sector's middle half▲ 17.2%€280,246below the sector's middle half▲ 12.7%€292,546below the sector's middle half▲ 4.4%€300,142below the sector's middle half▲ 2.6%€294,472below the sector's middle half▼ 1.9%
Debt€160,949-€141,231▼ 12.3%€141,031▼ 0.1%€137,632▼ 2.4%€114,471▼ 16.8%€96,894▼ 15.4%€75,636▼ 21.9%€51,177▼ 32.3%
Working capital€43,449-€36,388▼ 16.3%€43,465within the sector's middle half▲ 19.4%€84,075within the sector's middle half▲ 93.4%€124,824within the sector's middle half▲ 48.5%€153,031within the sector's middle half▲ 22.6%€181,408within the sector's middle half▲ 18.5%€195,501within the sector's middle half▲ 7.8%
Solvency25.6%-32.7%▲ 7.2pp33.6%within the sector's middle half▲ 0.8pp44.7%within the sector's middle half▲ 11.1pp59.2%above the sector's middle half▲ 14.5pp66.9%above the sector's middle half▲ 7.7pp74.8%above the sector's middle half▲ 7.9pp82.6%above the sector's middle half▲ 7.8pp
Current ratio1.31-1.26▼ 0.051.31within the sector's middle half▲ 0.051.68within the sector's middle half▲ 0.372.18within the sector's middle half▲ 0.512.84above the sector's middle half▲ 0.663.52above the sector's middle half▲ 0.685.05above the sector's middle half▲ 1.53
Return on assets (ROA)13.5%-6.4%▼ 7.1pp1.2%within the sector's middle half▼ 5.2pp16.0%above the sector's middle half▲ 14.8pp19.5%above the sector's middle half▲ 3.5pp10.2%above the sector's middle half▼ 9.3pp9.6%within the sector's middle half▼ 0.6pp8.6%within the sector's middle half▼ 1.0pp
Staff (FTE)0.4-0.4=0.4below the sector's middle half=0.4below the sector's middle half=0.4below the sector's middle half=0.4below the sector's middle half=0.4below the sector's middle half=0.4below the sector's middle half=
above
within
below
The sector band is the middle half of the companies in Retail trade (NACE 47). 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 18% lower than in 2024 and the lowest since 2021. It is the third fall in a row.
The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €294,472
Fixed assets
€50,710 ▲ 8.2%
Current assets
€243,763 ▼ 3.8%
Equity and liabilities €294,472
Equity
€243,296 ▲ 8.4%
Debt
€51,177 ▼ 32.3%
Debt's share of the balance-sheet total falls from 25.2% to 17.4%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€44,827▼
2024 · €58,045
Cash flow
€34,279▼
2024 · €43,227
Quick ratio
1.59▲
2024 · 0.93
Debt to equity
0.21▼
2024 · 0.34
ROE
10.4%▼
2024 · 12.9%
Interest coverage
37.04▲
2024 · 14.95
Debt ≤ 1 year
€48,261▼
2024 · €71,873
Debt > 1 year
€2,915▼
2024 · €3,763
Income taxes
€9,347▼
2024 · €11,253
Staff costs
€30,421▲
2024 · €29,478
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 | 1 | 1 |
| part-time | 1 | 1 | 1 | 1 | 1 |
| in full-time equivalents | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Average over the year, in full-time equivalents | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| On a permanent contract | 1 | 1 | 1 | 1 | 1 |
Source: social balance sheet in the 2021 to 2025 annual accounts
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €19,845 | €18,413 | €18,000 | €4,790 | €20,865 |
| Depreciation and write-downs of the year | €7,466 | €8,530 | €11,593 | €14,373 | €8,989 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €4,150 | €9,500 | - | €2,400 | - | - |
| Remuneration, social security and pensions62 | - | - | - | €21,454 | €24,917 | €28,945 | €29,478 | €30,421 | ▲ 3.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €9,155 | €8,747 | €6,924 | €7,466 | €8,530 | €11,593 | €14,373 | €8,989 | ▼ 37.5% |
| Other operating charges640/8 | - | - | - | €1,676 | €5,533 | €2,212 | €2,090 | €1,324 | ▼ 36.6% |
| Non-recurring operating charges66A | - | - | - | - | - | - | €2,400 | €8,027 | ▲ 234% |
| Gross operating margin9900 | €62,224 | €48,824 | €25,813 | €71,272 | €110,149 | €89,396 | €92,013 | €84,600 | ▼ 8.1% |
| Operating profit (loss)9901 | €31,080 | €16,236 | €3,936 | €40,676 | €71,170 | €46,646 | €43,671 | €35,838 | ▼ 17.9% |
| Financial income75/76B | - | - | - | €3 | €1 | - | €320 | €9 | ▼ 97.1% |
| Recurring financial income75 | €3 | €47 | - | €3 | €1 | - | €320 | €9 | ▼ 97.1% |
| Financial charges65/66B | - | - | - | €840 | €3,865 | €4,311 | €3,884 | €1,210 | ▼ 68.8% |
| Recurring financial charges65 | €1,827 | €2,809 | €1,447 | €840 | €3,865 | €4,311 | €3,884 | €1,210 | ▼ 68.8% |
| Profit (loss) for the period before taxes9903 | €29,255 | €13,474 | €2,489 | €39,839 | €67,306 | €42,335 | €40,107 | €34,637 | ▼ 13.6% |
| Income taxes67/77 | - | - | - | - | €12,610 | €12,458 | €11,253 | €9,347 | ▼ 16.9% |
| Profit (loss) for the period9904 | €29,255 | €13,474 | €2,489 | €39,839 | €54,696 | €29,877 | €28,854 | €25,290 | ▼ 12.4% |
| Profit (loss) for the period to be appropriated9905 | €29,255 | €13,474 | €2,489 | €39,839 | €54,696 | €29,877 | €28,854 | €25,290 | ▼ 12.4% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €216,226 | €209,981 | €212,270 | €248,710 | €280,246 | €292,546 | €300,142 | €294,472 | ▼ 1.9% |
| Fixed assets21/28 | €32,651 | €32,362 | €27,774 | €40,154 | €50,037 | €56,445 | €46,861 | €50,710 | ▲ 8.2% |
| Tangible fixed assets22/27 | €32,651 | €32,362 | €27,774 | €40,154 | €50,037 | €56,445 | €46,861 | €50,710 | ▲ 8.2% |
| Plant, machinery and equipment23 | - | - | - | €839 | €368 | €276 | €184 | €1,007 | ▲ 448% |
| Furniture and vehicles24 | - | - | - | - | - | €13,693 | €9,498 | €930 | ▼ 90.2% |
| Other tangible fixed assets26 | - | - | - | €39,315 | €49,670 | €42,475 | €37,180 | €48,773 | ▲ 31.2% |
| Current assets29/58 | €183,575 | €177,619 | €184,496 | €208,556 | €230,209 | €236,101 | €253,281 | €243,763 | ▼ 3.8% |
| Stocks and contracts in progress3 | €163,228 | €165,867 | €164,210 | €185,600 | €182,018 | €186,581 | €186,316 | €167,122 | ▼ 10.3% |
| Stocks30/36 | - | - | - | €185,600 | €182,018 | €186,581 | €186,316 | €167,122 | ▼ 10.3% |
| Amounts receivable within one year40/41 | €5,325 | €6,538 | €7,290 | €7,863 | €19,550 | €33,011 | €16,520 | €33,207 | ▲ 101% |
| Trade receivables40 | - | - | - | €7,863 | €19,550 | €33,011 | €16,520 | €26,320 | ▲ 59.3% |
| Other amounts receivable41 | - | - | - | - | - | - | - | €6,887 | - |
| Cash at bank and in hand54/58 | €15,022 | €4,685 | €12,996 | €15,093 | €28,065 | €15,934 | €50,445 | €42,591 | ▼ 15.6% |
| Deferred charges and accrued income490/1 | - | - | - | - | €575 | €575 | - | €843 | - |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €216,226 | €209,981 | €212,270 | €248,710 | €280,246 | €292,546 | €300,142 | €294,472 | ▼ 1.9% |
| Equity10/15 | €55,276 | €68,750 | €71,239 | €111,078 | €165,775 | €195,652 | €224,506 | €243,296 | ▲ 8.4% |
| Contributions10/11 | €61,973 | €61,973 | €61,973 | €61,973 | €61,973 | €61,973 | €61,973 | €61,973 | = |
| Capital10 | - | - | - | €61,973 | €61,973 | €61,973 | €61,973 | €61,973 | = |
| Issued capital100 | - | - | - | €61,973 | €61,973 | €61,973 | €61,973 | €61,973 | = |
| Reserves13 | €6,197 | €6,197 | €6,197 | €6,197 | €6,197 | €6,197 | €6,197 | €6,197 | = |
| Non-distributable reserves130/1 | - | - | - | €6,197 | €6,197 | €6,197 | €6,197 | €6,197 | = |
| Legal reserve130 | - | - | - | €6,197 | €6,197 | €6,197 | €6,197 | €6,197 | = |
| Profit (loss) carried forward14 | -€12,894 | €579 | €3,069 | €42,908 | €97,604 | €127,481 | €156,335 | €175,125 | ▲ 12.0% |
| Amounts payable17/49 | €160,949 | €141,231 | €141,031 | €137,632 | €114,471 | €96,894 | €75,636 | €51,177 | ▼ 32.3% |
| Amounts payable after more than one year17 | - | - | - | €13,150 | €9,086 | €13,824 | €3,763 | €2,915 | ▼ 22.5% |
| Financial debts170/4 | - | - | - | €13,150 | €9,086 | €13,824 | €3,763 | €2,915 | ▼ 22.5% |
| Amounts payable within one year42/48 | €140,126 | €141,231 | €141,031 | €124,481 | €105,385 | €83,070 | €71,873 | €48,261 | ▼ 32.9% |
| Current portion of amounts payable after more than one year42 | - | - | - | €3,985 | €4,064 | €9,637 | €10,061 | €12,109 | ▲ 20.4% |
| Trade debts44 | €10,395 | €4,436 | €8,335 | €7,088 | €14,950 | €4,864 | €11,373 | €8,497 | ▼ 25.3% |
| Suppliers440/4 | - | - | - | €7,088 | €14,950 | €4,864 | €11,373 | €8,497 | ▼ 25.3% |
| Advances received on contracts in progress46 | - | - | - | €6,000 | - | - | - | - | - |
| Taxes, remuneration and social security45 | - | - | - | €15,187 | €32,629 | €38,809 | €43,937 | €23,105 | ▼ 47.4% |
| Taxes450/3 | - | - | - | €10,459 | €25,104 | €30,296 | €35,187 | €18,679 | ▼ 46.9% |
| Remuneration and social security454/9 | - | - | - | €4,728 | €7,525 | €8,513 | €8,750 | €4,427 | ▼ 49.4% |
| Other amounts payable47/48 | - | - | - | €92,222 | €53,742 | €29,759 | €6,503 | €4,550 | ▼ 30.0% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €29,255 | €13,474 | €2,489 | €39,839 | €54,696 | €29,877 | €28,854 | €25,290 | ▼ 12.4% |
| + Depreciation and write-downs630 | €9,155 | €8,747 | €6,924 | €7,466 | €8,530 | €11,593 | €14,373 | €8,989 | ▼ 37.5% |
| Operating cash flow (approximation) | €38,411 | €22,220 | €9,413 | €47,305 | €63,226 | €41,470 | €43,227 | €34,279 | ▼ 20.7% |
| Investment in fixed assets (approximation) | - | -€8,458 | -€2,337 | -€19,845 | -€18,413 | -€18,000 | -€4,790 | -€12,838 | ▼ 168% |
| Change in cash | - | -€10,338 | €8,311 | €2,098 | €12,972 | -€12,131 | €34,511 | -€7,854 | - |
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, 31,368 companies had the same profile as DEULIN has now. Two years later, 93.5% were still going and 0.5% had gone bankrupt.
- Micro
- 20 years or older
- solvency 30% or more
- a profit of 5% of the balance sheet or more
93.5%
was still going
5.9%
stopped otherwise
0.5%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of DEULIN itself: < 0.1% 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 31,368 companies, not a prediction for DEULIN. 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.
Latest 10 of 49 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | full format | 27-08-2026 | 2026-00433406 | |
| 31-12-2024 | full format | 11-07-2025 | 2025-00267415 | |
| 31-12-2023 | full format | 29-08-2024 | 2024-00392451 | |
| 31-12-2022 | full format | 16-08-2023 | 2023-00333027 | |
| 31-12-2021 | full format | 31-08-2022 | 2022-20363694 | |
| 31-12-2020 | full format | 27-08-2021 | 2021-55500412 | |
| 31-12-2019 | full format | 27-08-2020 | 2020-45600407 | |
| 31-12-2018 | full format | 30-08-2019 | 2019-57700024 | |
| 31-12-2017 | full format | 26-07-2018 | 2018-39000332 | |
| 31-12-2016 | full format | 16-08-2017 | 2017-44000484 |