ELLIMAC DEVELOPMENT
ActiveFrom the official registers: KBO 20 annual accounts at the National Bank publications in the Belgian Official Gazette
Summary
The computed 12-month bankruptcy probability of ELLIMAC DEVELOPMENT is 2.3% (moderate). The 2025 annual accounts show equity of €41,987 and a net result of -€31,855. Equity is growing by about 24% per year across the filed financial years. Its solvency ranks better than 35% of 9,380 sector peers (NACE 41, financial year 2025). The company has been active since 2005 and the Belgian Official Gazette contains no insolvency or warning signals.
Financials · financial year 2025, micro format
2025 annual accounts filed late (2 days) Filed on 2 February 2026, deadline 31 January 2026 (7 months after the close on 30 June 2025, Companies Code art. 3:10). Source: NBB, 2026-00034144.
Annual accounts 2025
- Financial year ended
- 30-06-2025
- Filed on
- 02-02-2026
- Format
- micro format
- Reference
- 2026-00034144
2021 to 2025, 5 financial years 2019 to 2025, 7 financial years
The operating result turns negative in 2025: a loss of €27,211 after €18,365 in 2024, 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.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 41, Construction of residential and non-residential buildings: 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).
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €2,368 | €1,829 | €510 | €917 | €3,161 | €3,795 | €3,483 | ▼ 8.2% |
| Other operating charges640/8 | - | - | - | €7,012 | €1,716 | €2,187 | €3,436 | ▲ 57.1% |
| Gross operating margin9900 | €20,824 | €29,075 | €53,844 | €21,080 | -€15,592 | €24,347 | -€20,293 | - |
| Operating profit (loss)9901 | €11,890 | €25,833 | €51,026 | €13,151 | -€20,468 | €18,365 | -€27,211 | - |
| Financial income75/76B | - | - | - | €16 | €47,651 | €78 | €5 | ▼ 93.9% |
| Recurring financial income75 | €0 | - | €14 | €16 | €47,651 | €78 | €5 | ▼ 93.9% |
| Financial charges65/66B | - | - | - | €3,732 | €3,281 | €3,514 | €4,179 | ▲ 18.9% |
| Recurring financial charges65 | €1,122 | €3,055 | €3,096 | €3,732 | €3,281 | €3,514 | €4,179 | ▲ 18.9% |
| Profit (loss) for the period before taxes9903 | €10,768 | €22,778 | €47,944 | €9,435 | €23,902 | €14,929 | -€31,385 | - |
| Income taxes67/77 | €8,060 | €9,168 | €15,380 | €3,305 | €566 | €322 | €470 | ▲ 46.0% |
| Profit (loss) for the period9904 | €2,708 | €13,610 | €32,564 | €6,130 | €23,335 | €14,607 | -€31,855 | - |
| Profit (loss) for the period to be appropriated9905 | €2,708 | €13,610 | €32,564 | €6,130 | €23,335 | €14,607 | -€31,855 | - |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €140,161 | €191,065 | €215,516 | €309,759 | €290,454 | €161,946 | €145,205 | ▼ 10.3% |
| Fixed assets21/28 | €101,950 | €100,895 | €102,022 | €105,032 | €108,160 | €106,527 | €103,375 | ▼ 3.0% |
| Tangible fixed assets22/27 | €1,900 | €845 | €1,972 | €4,982 | €8,110 | €6,477 | €3,325 | ▼ 48.7% |
| Plant, machinery and equipment23 | - | - | - | €2,909 | €5,053 | €4,336 | €2,694 | ▼ 37.9% |
| Furniture and vehicles24 | - | - | - | €2,072 | €3,057 | €2,142 | €631 | ▼ 70.6% |
| Financial fixed assets28 | €100,050 | €100,050 | €100,050 | €100,050 | €100,050 | €100,050 | €100,050 | = |
| Current assets29/58 | €38,211 | €90,169 | €113,494 | €204,728 | €182,294 | €55,418 | €41,831 | ▼ 24.5% |
| Amounts receivable within one year40/41 | €1,800 | €42,014 | €94,950 | €113,894 | €119,501 | €24,364 | €25,199 | ▲ 3.4% |
| Trade receivables40 | - | - | - | €113,894 | €113,003 | €19,716 | €23,029 | ▲ 16.8% |
| Other amounts receivable41 | - | - | - | - | €6,498 | €4,648 | €2,170 | ▼ 53.3% |
| Cash at bank and in hand54/58 | €23,136 | €47,270 | €17,287 | €89,454 | €60,398 | €29,281 | €15,243 | ▼ 47.9% |
| Deferred charges and accrued income490/1 | - | - | - | €1,379 | €2,396 | €1,773 | €1,389 | ▼ 21.7% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €140,161 | €191,065 | €215,516 | €309,759 | €290,454 | €161,946 | €145,205 | ▼ 10.3% |
| Equity10/15 | €16,044 | €29,654 | €62,219 | €67,540 | €90,068 | €103,842 | €41,987 | ▼ 59.6% |
| Contributions10/11 | €6,200 | - | - | €6,200 | €6,200 | €6,200 | €6,200 | = |
| Reserves13 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Distributable reserves133 | - | - | - | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Profit (loss) carried forward14 | €7,984 | €21,594 | €54,159 | €59,480 | €82,008 | €95,782 | €33,927 | ▼ 64.6% |
| Amounts payable17/49 | €124,117 | €161,410 | €153,297 | €242,219 | €200,387 | €58,104 | €103,218 | ▲ 77.6% |
| Amounts payable after more than one year17 | - | €18,262 | €10,511 | €2,179 | - | - | €18,968 | - |
| Financial debts170/4 | - | - | - | €2,179 | - | - | €18,968 | - |
| Amounts payable within one year42/48 | €124,117 | €143,148 | €142,786 | €110,437 | €200,387 | €58,104 | €84,251 | ▲ 45.0% |
| Current portion of amounts payable after more than one year42 | - | - | - | €8,332 | €2,179 | - | €4,334 | - |
| Trade debts44 | €13,668 | €10,580 | €16,009 | €31,538 | €192,457 | €37,792 | €23,939 | ▼ 36.7% |
| Suppliers440/4 | - | - | - | €31,538 | €192,457 | €37,792 | €23,939 | ▼ 36.7% |
| Taxes, remuneration and social security45 | - | - | - | €4,859 | €1,559 | €2,071 | €11,088 | ▲ 435% |
| Taxes450/3 | - | - | - | €4,859 | €1,559 | €2,071 | €11,088 | ▲ 435% |
| Other amounts payable47/48 | - | - | - | €65,708 | €4,193 | €18,240 | €44,891 | ▲ 146% |
| Accrued charges and deferred income492/3 | - | - | - | €129,603 | - | - | - | - |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €2,708 | €13,610 | €32,564 | €6,130 | €23,335 | €14,607 | -€31,855 | - |
| + Depreciation and write-downs630 | €2,368 | €1,829 | €510 | €917 | €3,161 | €3,795 | €3,483 | ▼ 8.2% |
| Operating cash flow (approximation) | €5,075 | €15,439 | €33,074 | €7,047 | €26,496 | €18,402 | -€28,372 | - |
| Investment in fixed assets (approximation) | - | -€774 | -€1,636 | -€3,927 | -€6,289 | -€2,162 | -€330 | ▲ 84.8% |
| Change in cash | - | €24,135 | -€29,984 | €72,167 | -€29,057 | -€31,117 | -€14,038 | ▲ 54.9% |
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 20 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2025 | micro format | 02-02-2026 | 2026-00034144 | |
| 30-06-2024 | micro format | 30-01-2025 | 2025-00028444 | |
| 30-06-2023 | micro format | 31-01-2024 | 2024-00026239 | |
| 30-06-2022 | micro format | 31-01-2023 | 2023-00018240 | |
| 30-06-2021 | micro format | 12-01-2022 | 2022-00700297 | |
| 30-06-2020 | micro format | 27-01-2021 | 2021-01800287 | |
| 30-06-2019 | micro format | 06-01-2020 | 2020-00200043 | |
| 30-06-2018 | micro format | 29-11-2018 | 2018-73000368 | |
| 30-06-2017 | micro format | 09-01-2018 | 2018-00600089 | |
| 30-06-2016 | full format | 09-01-2017 | 2017-00400412 |
Similar companies · same sector, comparable size
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.