ELCOMET
ActiveFinancials · financial year 2025, abbreviated format
Annual accounts 2025 filed on 27-07-2026 at the NBB all 33 filings
Turnover
≈ €1.7m
Estimated: probably between €1.0m and €2.8m
Total assets
€1.2m▲ 1.1%
2024 · €1.2m
Net result
€79,528▲ 44.9%
2024 · €54,893
Working capital
€356,694▲ 7.6%
2024 · €331,480
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€123,835
▲ 58.4%
2025
20182025
Net result
€79,528
▲ 44.9%
2025
middle half of the sector
20182025
Equity
€651,449
▲ 10.5%
2025
middle half of the sector
20182025
Total assets
€1.2m
▲ 1.1%
2025
middle half of the sector
20182025
Debt
€520,983
▼ 8.7%
2025
20182025
Working capital
€356,694
▲ 7.6%
2025
middle half of the sector
20182025
Solvency
55.6%
▲ 4.7pp
2025
middle half of the sector
20182025
Current ratio
1.90
▼ 0.03
2025
middle half of the sector
20182025
Return on assets (ROA)
6.8%
▲ 2.1pp
2025
middle half of the sector
20182025
Staff (FTE)
7.7
▲ 4.1%
2025
middle half of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€0.05m-€0.02m▼ 58.0%€0.004m▼ 80.0%€0.03m▲ 592%€0.06m▲ 106%€0.1m▲ 81.0%€0.08m▼ 30.1%€0.1m▲ 58.4%
Net result€0.04m-€0.02m▼ 55.0%€0.003mbelow the sector's middle half▼ 85.5%€0.02mwithin the sector's middle half▲ 606%€0.05mwithin the sector's middle half▲ 195%€0.08mwithin the sector's middle half▲ 53.4%€0.05mwithin the sector's middle half▼ 33.0%€0.08mwithin the sector's middle half▲ 44.9%
Equity€0.4m-€0.5m▲ 4.0%€0.4mwithin the sector's middle half▼ 7.1%€0.4mwithin the sector's middle half▲ 4.2%€0.5mwithin the sector's middle half▲ 9.7%€0.6mwithin the sector's middle half▲ 15.5%€0.6mwithin the sector's middle half▲ 4.5%€0.7mwithin the sector's middle half▲ 10.5%
Total assets€0.8m-€0.9m▲ 12.1%€0.8mwithin the sector's middle half▼ 5.8%€0.7mbelow the sector's middle half▼ 9.6%€1.0mwithin the sector's middle half▲ 35.2%€1.1mwithin the sector's middle half▲ 7.8%€1.2mwithin the sector's middle half▲ 8.5%€1.2mwithin the sector's middle half▲ 1.1%
Debt€0.3m-€0.4m▲ 23.0%€0.4m▼ 4.4%€0.3m▼ 25.0%€0.5m▲ 74.7%€0.5m▲ 0.4%€0.6m▲ 13.0%€0.5m▼ 8.7%
Working capital€0.4m-€0.4m▲ 0.2%€0.3mwithin the sector's middle half▼ 8.5%€0.3mwithin the sector's middle half▼ 19.3%€0.3mwithin the sector's middle half▲ 15.1%€0.3mwithin the sector's middle half▲ 3.2%€0.3mwithin the sector's middle half▲ 1.6%€0.4mwithin the sector's middle half▲ 7.6%
Solvency57.5%-53.4%▼ 4.1pp52.7%within the sector's middle half▼ 0.7pp60.7%within the sector's middle half▲ 8.0pp49.3%within the sector's middle half▼ 11.5pp52.8%within the sector's middle half▲ 3.5pp50.8%within the sector's middle half▼ 1.9pp55.6%within the sector's middle half▲ 4.7pp
Current ratio2.43-2.31▼ 0.122.18within the sector's middle half▼ 0.132.13within the sector's middle half▼ 0.041.99within the sector's middle half▼ 0.141.84within the sector's middle half▼ 0.151.93within the sector's middle half▲ 0.091.90within the sector's middle half▼ 0.03
Return on assets (ROA)5.1%-2.1%▼ 3.1pp0.3%below the sector's middle half▼ 1.7pp2.5%within the sector's middle half▲ 2.2pp5.4%within the sector's middle half▲ 2.9pp7.7%within the sector's middle half▲ 2.3pp4.7%within the sector's middle half▼ 2.9pp6.8%within the sector's middle half▲ 2.1pp
Staff (FTE)8.3-8▼ 3.6%7.5within the sector's middle half▼ 6.3%7within the sector's middle half▼ 6.7%6.1within the sector's middle half▼ 12.9%7.3within the sector's middle half▲ 19.7%7.4within the sector's middle half▲ 1.4%7.7within the sector's middle half▲ 4.1%
above
within
below
The sector band is the middle half of the companies in Manufacture of machinery and equipment not elsewhere classified (NACE 28). 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 58% higher than in 2024 and the highest since 2021. It is a recovery after the fall in 2024.
Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €1.2m
Fixed assets
€419,594 ▼ 11.1%
Current assets
€752,837 ▲ 9.4%
Equity and liabilities €1.2m
Equity
€651,449 ▲ 10.5%
Debt
€520,983 ▼ 8.7%
Debt's share of the balance-sheet total falls from 49.2% to 44.4%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€246,696▲
2024 · €177,270
Cash flow
€202,389▲
2024 · €153,990
Quick ratio
1.59▲
2024 · 1.59
Debt to equity
0.80▼
2024 · 0.97
ROE
12.2%▲
2024 · 9.3%
Interest coverage
23.87▲
2024 · 17.77
Debt ≤ 1 year
€396,143▲
2024 · €356,679
Debt > 1 year
€114,011▼
2024 · €208,922
Income taxes
€36,942▲
2024 · €17,551
Staff costs
€453,568▲
2024 · €427,280
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 | 7 | 8 | 8 | 8 | 9 |
| full-time | 6 | 7 | 6 | 6 | 7 |
| part-time | 1 | 1 | 2 | 2 | 2 |
| in full-time equivalents | 6.1 | 7.1 | 6.9 | 6.9 | 7.9 |
| Average over the year, in full-time equivalents | 7 | 6.1 | 7.3 | 7.4 | 7.7 |
| On a permanent contract | 7 | 7 | 8 | 8 | 9 |
| Joined | 8 | 17 | 14 | 17 | 12 |
| Left | 10 | 16 | 14 | 17 | 11 |
| Training hours | - | - | - | - | 24 |
Source: social balance sheet in the 2021 to 2025 annual accounts
Securities and guarantees
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Debts secured on the company's own assets | €90,527 | €260,692 | €181,501 | €301,672 | €208,922 |
| Mortgages, amount registered | €19,665 | €19,665 | €19,665 | €19,665 | €19,665 |
| Pledge on the business | €54,466 | €54,466 | €54,466 | €54,466 | €54,466 |
| Pledge on other assets, amount secured | - | €264,356 | - | - | €264,356 |
| Carrying value of the other pledged assets | €32,425 | €220,311 | - | - | €246,078 |
Source: notes to the 2021 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €106,045 | €226,570 | €95,439 | €218,421 | €70,372 |
| Depreciation and write-downs of the year | €71,045 | €86,930 | €97,531 | €99,097 | €122,861 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Subsidies and aid
Flemish government
2022 to 2025 · 7 entries · €36,546 awarded · €36,398 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2025 | 2 | €8,292 | €8,292 |
| 2024 | 2 | €11,807 | €11,659 |
| 2023 | 2 | €14,395 | €14,395 |
| 2022 | 1 | €2,052 | €2,052 |
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | €13,000 | - | €1,653 | - |
| Remuneration, social security and pensions62 | - | - | - | €353,692 | €318,027 | €390,863 | €427,280 | €453,568 | ▲ 6.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €96,978 | €82,171 | €79,489 | €71,045 | €86,930 | €97,531 | €99,097 | €122,861 | ▲ 24.0% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | -€394 | -€75,934 | -€2,979 | - | - | - |
| Other operating charges640/8 | - | - | - | €6,705 | €86,315 | €9,993 | €6,803 | €5,674 | ▼ 16.6% |
| Non-recurring operating charges66A | - | - | - | - | - | €420 | - | - | - |
| Gross operating margin9900 | €597,603 | €476,341 | €444,723 | €461,005 | €477,120 | €607,627 | €611,353 | €705,937 | ▲ 15.5% |
| Operating profit (loss)9901 | €51,735 | €21,704 | €4,332 | €29,957 | €61,782 | €111,799 | €78,173 | €123,835 | ▲ 58.4% |
| Financial income75/76B | - | - | - | €2,700 | €2,549 | €3,064 | €4,247 | €2,971 | ▼ 30.1% |
| Recurring financial income75 | €2,650 | €2,126 | €2,106 | €2,700 | €2,549 | €3,064 | €4,247 | €2,971 | ▼ 30.1% |
| Financial charges65/66B | - | - | - | €1,705 | €3,678 | €4,221 | €9,977 | €10,335 | ▲ 3.6% |
| Recurring financial charges65 | €4,201 | €3,508 | €2,471 | €1,705 | €3,678 | €4,221 | €9,977 | €10,335 | ▲ 3.6% |
| Profit (loss) for the period before taxes9903 | €50,184 | €20,321 | €3,967 | €30,952 | €60,653 | €110,642 | €72,444 | €116,470 | ▲ 60.8% |
| Income taxes67/77 | €10,782 | €2,608 | €1,406 | €12,866 | €7,220 | €28,698 | €17,551 | €36,942 | ▲ 110% |
| Profit (loss) for the period9904 | €39,402 | €17,714 | €2,561 | €18,086 | €53,433 | €81,944 | €54,893 | €79,528 | ▲ 44.9% |
| Transfer from tax-exempt reserves789 | - | - | - | €37,710 | - | - | - | - | - |
| Profit (loss) for the period to be appropriated9905 | €39,402 | €17,714 | €2,561 | €55,796 | €53,433 | €81,944 | €54,893 | €79,528 | ▲ 44.9% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €0.8m | €0.9m | €0.8m | €0.7m | €1.0m | €1.1m | €1.2m | €1.2m | ▲ 1.1% |
| Fixed assets21/28 | €0.1m | €0.2m | €0.2m | €0.2m | €0.4m | €0.4m | €0.5m | €0.4m | ▼ 11.1% |
| Tangible fixed assets22/27 | €0.1m | €0.2m | €0.2m | €0.2m | €0.4m | €0.4m | €0.5m | €0.4m | ▼ 11.1% |
| Plant, machinery and equipment23 | - | - | - | €0.1m | €0.3m | €0.2m | €0.3m | €0.3m | ▼ 11.3% |
| Furniture and vehicles24 | - | - | - | €0.04m | €0.02m | €0.09m | €0.1m | €0.1m | ▼ 9.6% |
| Other tangible fixed assets26 | - | - | - | €0.05m | €0.04m | €0.03m | €0.03m | €0.02m | ▼ 15.0% |
| Current assets29/58 | €0.6m | €0.7m | €0.6m | €0.5m | €0.6m | €0.7m | €0.7m | €0.8m | ▲ 9.4% |
| Stocks and contracts in progress3 | €0.04m | €0.05m | €0.04m | €0.08m | €0.1m | €0.07m | €0.1m | €0.1m | ▲ 1.3% |
| Stocks30/36 | - | - | - | €0.04m | €0.05m | €0.05m | €0.04m | €0.05m | ▲ 8.8% |
| Contracts in progress37 | - | - | - | €0.04m | €0.07m | €0.03m | €0.08m | €0.08m | ▼ 2.8% |
| Amounts receivable within one year40/41 | €0.4m | €0.2m | €0.3m | €0.4m | €0.3m | €0.4m | €0.3m | €0.3m | ▼ 12.5% |
| Trade receivables40 | - | - | - | €0.3m | €0.3m | €0.4m | €0.3m | €0.2m | ▼ 14.6% |
| Other amounts receivable41 | - | - | - | €0.06m | €0.07m | €0.06m | €0.07m | €0.07m | ▼ 4.7% |
| Cash at bank and in hand54/58 | €0.2m | €0.2m | €0.2m | €0.05m | €0.2m | €0.2m | €0.2m | €0.3m | ▲ 49.3% |
| Deferred charges and accrued income490/1 | - | - | - | - | €0.005m | €0.002m | €0.01m | €0 | ▼ 100% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €0.8m | €0.9m | €0.8m | €0.7m | €1.0m | €1.1m | €1.2m | €1.2m | ▲ 1.1% |
| Equity10/15 | €0.4m | €0.5m | €0.4m | €0.4m | €0.5m | €0.6m | €0.6m | €0.7m | ▲ 10.5% |
| Contributions10/11 | €0.02m | €0.02m | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Reserves13 | €0.4m | €0.4m | €0.4m | €0.4m | €0.5m | €0.5m | €0.6m | €0.6m | ▲ 10.8% |
| Non-distributable reserves130/1 | - | - | - | €0.002m | €0.002m | - | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €0.002m | €0.002m | - | - | - | - |
| Distributable reserves133 | - | - | - | €0.4m | €0.5m | €0.5m | €0.6m | €0.6m | ▲ 10.8% |
| Profit (loss) carried forward14 | - | - | - | - | - | - | - | €0 | - |
| Amounts payable17/49 | €0.3m | €0.4m | €0.4m | €0.3m | €0.5m | €0.5m | €0.6m | €0.5m | ▼ 8.7% |
| Amounts payable after more than one year17 | €0.06m | €0.1m | €0.09m | €0.04m | €0.2m | €0.1m | €0.2m | €0.1m | ▼ 45.4% |
| Financial debts170/4 | - | - | - | €0.04m | €0.2m | €0.1m | €0.2m | €0.1m | ▼ 45.4% |
| Amounts payable within one year42/48 | €0.3m | €0.3m | €0.3m | €0.2m | €0.3m | €0.4m | €0.4m | €0.4m | ▲ 11.1% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.05m | €0.08m | €0.07m | €0.09m | €0.09m | ▲ 2.3% |
| Trade debts44 | €0.2m | €0.2m | €0.1m | €0.1m | €0.2m | €0.2m | €0.1m | €0.2m | ▲ 17.4% |
| Suppliers440/4 | - | - | - | €0.1m | €0.2m | €0.2m | €0.1m | €0.2m | ▲ 17.4% |
| Taxes, remuneration and social security45 | - | - | - | €0.05m | €0.08m | €0.09m | €0.08m | €0.1m | ▲ 40.6% |
| Taxes450/3 | - | - | - | €0.003m | €0.03m | €0.03m | €0.02m | €0.04m | ▲ 52.7% |
| Remuneration and social security454/9 | - | - | - | €0.05m | €0.05m | €0.06m | €0.06m | €0.08m | ▲ 35.3% |
| Other amounts payable47/48 | - | - | - | €0.01m | €0.01m | €0.05m | €0.04m | €0.01m | ▼ 59.0% |
| Accrued charges and deferred income492/3 | - | - | - | €0.002m | €0.002m | €0.003m | €0.005m | €0.01m | ▲ 116% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €39,402 | €17,714 | €2,561 | €18,086 | €53,433 | €81,944 | €54,893 | €79,528 | ▲ 44.9% |
| + Depreciation and write-downs630 | €96,978 | €82,171 | €79,489 | €71,045 | €86,930 | €97,531 | €99,097 | €122,861 | ▲ 24.0% |
| Operating cash flow (approximation) | €136,380 | €99,885 | €82,051 | €89,131 | €140,363 | €179,474 | €153,990 | €202,389 | ▲ 31.4% |
| Investment in fixed assets (approximation) | - | -€149,854 | -€56,398 | -€106,045 | -€226,570 | -€95,019 | -€218,421 | -€70,372 | ▲ 67.8% |
| Change in cash | - | €36,206 | -€15,496 | -€149,967 | €134,821 | €12,412 | €37,080 | €114,427 | ▲ 209% |
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 ELCOMET 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 ELCOMET 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 ELCOMET. 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 33 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 27-07-2026 | 2026-00348345 | |
| 31-12-2024 | abbreviated format | 22-07-2025 | 2025-00292962 | |
| 31-12-2023 | abbreviated format | 24-07-2024 | 2024-00294007 | |
| 31-12-2022 | abbreviated format | 26-07-2023 | 2023-00277447 | |
| 31-12-2021 | abbreviated format | 25-07-2022 | 2022-20242274 | |
| 31-12-2020 | abbreviated format | 29-07-2021 | 2021-45500458 | |
| 31-12-2019 | abbreviated format | 30-07-2020 | 2020-36700482 | |
| 31-12-2018 | abbreviated format | 25-07-2019 | 2019-39700509 | |
| 31-12-2017 | abbreviated format | 26-07-2018 | 2018-37600499 | |
| 31-12-2016 | abbreviated format | 27-07-2017 | 2017-37700575 |