EMDYN (0897.565.942): financials and annual accounts

EMDYN

Ghent ·KBO/BCE: BE 0897.565.942

Line	2025	2024	2023	2022	2021	2020	2019	2018	2016	2015	2013	2012	2011	2010	2009
Balance sheet: assets
`20/58`	2.4m	3.1m	2.6m	1.0m	754,290	370,991	602,374	304,978	244,248	236,221	192,601	225,659	230,898	220,625	41,971
`20`	107,681	140,278	73,881	-	-	-	-	-	-	-	-	-	-	-	-
`21/28`	1.8m	1.5m	1.1m	516,070	622,367	245,211	260,469	217,465	68,756	72,590	90,517	129,077	165,756	172,595	26,853
`21`	1.3m	1.4m	1.1m	493,584	343,108	162,762	171,840	193,604	10,614	1,418	3,392	2,722	4,052	1,677	2,405
`22/27`	498,943	123,471	22,784	17,382	274,156	77,345	88,141	23,372	57,855	70,884	87,095	126,325	161,674	170,887	24,448
`23`	5,711	9,003	12,383	2,331	208,480	61,825	74,680	22,956	56,954	69,707	85,433	124,386	140,804	144,168	24,448
`24`	475,530	94,283	5,022	8,466	14,423	12,071	13,322	-	-	-	-	-	1,012	704	-
`25`	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-
`26`	17,702	20,186	5,379	6,585	7,388	3,449	139	416	901	1,178	-	-	-	-	-
`28`	1,000	-	0	5,104	5,104	5,104	488	488	288	288	30	30	30	30	-
`29/58`	555,613	1.4m	1.5m	484,952	131,923	125,781	341,904	87,513	175,491	163,631	102,084	96,582	65,141	48,031	15,118
`29`	-	-	-	-	-	-	-	-	87,270	84,270	78,442	75,000	-	-	-
`291`	-	-	-	-	-	-	-	-	87,270	84,270	78,442	75,000	-	-	-
`3`	0	35,608	-	-	-	-	-	-	-	-	-	-	-	-	-
`30/36`	0	35,608	-	-	-	-	-	-	-	-	-	-	-	-	-
`40/41`	48,854	1.3m	1.4m	377,093	96,603	113,891	336,378	87,513	79,727	71,879	10,239	8,899	46,008	14,702	8,230
`40`	13,588	1.3m	1.4m	366,780	28,447	96,970	328,564	78,522	75,770	71,846	10,058	5,145	37,347	12,115	6,138
`41`	35,266	2,611	12,014	10,313	68,156	16,920	7,814	8,991	3,958	34	181	3,754	8,661	2,587	2,092
`54/58`	295,000	30,764	779	77,416	12,727	604	2,016	-	5,465	2,743	6,884	2,595	228	6,931	5,825
`490/1`	211,759	3,583	55,182	30,443	22,593	11,286	3,510	-	3,030	4,739	6,519	10,087	18,906	26,398	1,063
Balance sheet: equity and liabilities
`10/49`	2.4m	3.1m	2.6m	1.0m	754,290	370,991	602,374	304,978	244,248	236,221	192,601	225,659	230,898	220,625	41,971
`10/15`	1.3m	1.1m	425,870	155,839	12,638	67,952	56,490	55,373	42,288	18,203	3,966	3,503	14,550	5,574	9,579
`10/11`	33,862	33,862	33,862	33,862	33,862	33,862	33,862	33,862	33,862	12,462	12,462	12,462	12,462	12,462	12,462
`100`	-	-	-	-	-	-	40,000	40,000	40,000	18,600	18,600	18,600	18,600	18,600	18,600
`101`	-	-	-	-	-	-	6,138	6,138	6,138	6,138	6,138	6,138	6,138	6,138	6,138
`13`	1.2m	1.0m	392,008	121,977	6,542	34,090	22,628	21,511	4,000	1,860	500	500	500	-	-
`130/1`	-	-	-	-	0	4,000	-	-	-	-	-	-	-	-	-
`130`	-	-	-	-	-	-	4,000	4,000	4,000	1,860	500	500	500	-	-
`1311`	-	-	-	-	0	4,000	-	-	-	-	-	-	-	-	-
`132`	6,542	6,542	6,542	6,542	6,542	6,542	6,542	6,542	-	-	-	-	-	-	-
`133`	1.2m	1.0m	385,466	115,435	0	23,548	12,085	10,968	-	-	-	-	-	-	-
`14`	-	-	-	0	-27,766	-	-	-	4,426	3,881	-8,996	-9,459	1,588	-6,888	-2,883
`17/49`	1.2m	2.0m	2.2m	845,183	741,652	303,039	545,884	249,606	201,960	218,018	188,635	222,156	216,348	215,051	32,392
`17`	0	198,964	252,610	412,348	460,206	97,754	161,919	133,057	112,404	120,742	156,394	170,206	109,706	138,875	6,856
`170/4`	0	198,964	252,610	407,244	430,102	42,650	111,919	83,057	62,404	19,347	58,356	72,552	109,706	138,875	6,856
`178/9`	-	-	0	5,104	30,104	55,104	50,000	50,000	50,000	101,395	98,039	97,655	-	-	-
`42/48`	1.2m	1.8m	2.0m	432,468	280,800	204,638	383,966	116,548	86,555	91,666	32,240	51,949	104,799	74,863	25,184
`42`	0	179,813	565,959	80,556	78,759	22,264	41,885	28,039	34,938	23,040	23,351	20,959	27,120	30,315	2,837
`43`	650,000	600,000	571,175	41,407	0	103,000	132,703	26,999	15,464	4,888	-	3,663	6,770	-	-
`430/8`	650,000	600,000	445,000	41,407	-	0	132,703	26,999	15,464	4,888	-	3,663	6,770	-	-
`439`	-	0	126,175	-	0	103,000	-	-	-	-	-	-	-	-	-
`44`	130,145	586,266	715,307	276,022	198,492	68,944	185,100	48,446	32,075	35,241	7,989	3,283	27,860	6,908	9,557
`440/4`	130,145	586,266	715,307	276,022	198,492	68,944	185,100	48,446	32,075	35,241	7,989	3,283	27,860	6,908	9,557
`45`	316,684	430,447	98,631	32,318	779	171	20,418	11,714	1,570	12,114	901	4,063	5,110	2,708	-
`450/3`	316,684	430,447	98,631	32,318	779	171	20,418	11,714	1,570	12,114	901	4,063	5,110	2,708	-
`47/48`	63,837	2,466	14,517	2,165	2,770	10,260	3,860	1,351	2,508	16,383	-	19,981	37,938	34,933	12,790
`492/3`	2,627	1,207	1,131	367	646	648	-	-	3,000	5,610	-	-	1,843	1,312	352
Income statement
`76A`	-	-	0	4,682	-	0	995	14,345	-	-	-	3,870	1,329	811	-
`9900`	950,333	1.3m	708,432	331,635	59,940	79,206	56,141	109,105	39,348	55,757	29,392	32,643	59,949	39,708	16,341
`62`	56,667	-	-	-	-	-	-	-	-	363	-	-	-	-	-
`630`	622,161	415,317	336,951	98,440	90,677	44,710	33,898	69,455	21,267	34,331	22,639	35,943	38,172	30,277	17,098
`631/4`	-	-	-	-	-	-	-	-	-	-	-	-	-500	615	-
`640/8`	1,404	1,193	1,662	759	874	356	1,663	958	2,880	1,278	1,180	1,371	1,537	2,645	112
`649`	0	-85,091	-77,895	-	-	-	-	-	-	-	-	-	-	-	-
`66A`	3,972	-	0	18,604	2,291	3,116	4,321	2,291	-	-	-	2,396	-	39	-
`9901`	266,128	968,818	447,715	213,833	-33,901	31,024	16,259	36,400	15,201	19,784	5,573	-4,671	20,740	6,170	-870
`75/76B`	53,641	59	522	388	2,650	176	285	1,359	6,016	6,458	3,233	331	1,193	255	685
`75`	53,641	59	522	388	2,650	176	285	1,359	6,016	6,458	3,233	331	1,193	255	685
`65/66B`	44,006	72,360	79,575	38,716	21,799	19,567	14,805	21,198	13,358	12,001	8,342	8,191	11,633	11,710	2,191
`65`	44,006	72,360	79,575	38,716	21,799	19,567	14,805	21,198	13,358	12,001	8,342	8,191	11,633	11,710	2,191
`9903`	275,764	896,517	368,662	175,505	-53,050	11,633	1,739	16,561	7,859	14,241	464	-11,059	11,629	-4,512	-2,376
`67/77`	73,787	242,599	98,630	32,304	2,264	171	622	3,477	5,173	5	0	-11	2,653	-507	507
`9904`	201,977	653,918	270,031	143,201	-55,314	11,463	1,117	13,084	2,686	14,236	464	-11,047	8,976	-4,005	-2,883
`689`	-	-	-	-	-	-	-	6,542	-	-	-	-	-	-	-
`9905`	201,977	653,918	270,031	143,201	-55,314	11,463	1,117	6,542	2,686	14,236	464	-11,047	8,976	-4,005	-2,883
Appropriation of the result
`9906`	201,977	653,918	270,031	115,435	-55,314	11,463	1,117	10,968	6,566	5,241	-8,996	-9,459	2,088	-6,888	-2,883
`14P`	-	-	0	-27,766	-	-	-	-	-	-	-	-	-	-	-
`791/2`	-	-	-	0	27,548	-	-	-	-	-	-	-	-	-	-
`691/2`	201,977	653,918	270,031	115,435	0	11,463	1,117	10,968	2,140	1,360	-	-	500	-	-
`6920`	-	-	-	-	-	-	-	-	2,140	1,360	-	-	500	-	-
`6921`	201,977	653,918	270,031	115,435	0	11,463	1,117	10,968	-	-	-	-	-	-	-
Social balance sheet
`9087`	0.8	0	0	-	-	-	-	-	-	-	-	-	-	-	-
Hours worked`1013`	1,744	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

Financial year	Type	Filed	Reference	Document
31-12-2025	abbreviated format	29-07-2026	2026-00345956	PDF
31-12-2024	abbreviated format	03-07-2025	2025-00222660	PDF
31-12-2023	abbreviated format	20-03-2024	2024-00046235	PDF
30-06-2022	abbreviated format	07-10-2022	2022-20453930	PDF
30-06-2021	abbreviated format	25-02-2022	2022-06400404	PDF
30-06-2020	abbreviated format	26-02-2021	2021-06500283	PDF
30-06-2019	abbreviated format	06-01-2020	2020-00300035	PDF
30-06-2018	micro format	25-01-2019	2019-02500041	PDF
30-09-2016	abbreviated format	28-03-2017	2017-07300060	PDF
30-09-2015	abbreviated format	31-03-2016	2016-08100025	PDF
31-12-2013	abbreviated format	18-04-2014	2014-09300393	PDF
31-12-2012	abbreviated format	30-08-2013	2013-50400241	PDF
31-12-2011	abbreviated format	28-06-2012	2012-24500113	PDF
31-12-2010	abbreviated format	27-06-2011	2011-21400107	PDF
31-12-2009	abbreviated format	08-07-2010	2010-28600130	PDF

2025	2024	2023	2022	2021	2020	2019	2018	2016	2015	2013	2012	2011	2010	2009
888,289	1.4m	784,666	312,273	56,776	75,734	50,157	105,856	36,468	54,115	28,212	31,272	58,912	36,448	16,228
824,138	1.1m	606,982	241,640	35,363	56,173	35,015	82,540	23,953	48,567	23,102	24,896	47,148	26,272	14,215
844,309	814,031	935,553	320,004	470,125	40,106	98,223	237,523	18,289	15,871	2,330	24,103	31,505	177,724	43,951
264,236	29,985	-76,637	64,688	12,123	-1,412	-	-	2,722	-	4,288	2,368	-6,703	1,106	-
-605,053	-391,310	-507,852	52,484	-148,877	-78,857	-42,061	-29,035	88,936	71,965	69,844	44,632	-39,658	-26,832	-10,067
52.4%	35.1%	16.1%	15.6%	1.7%	18.3%	9.4%	18.2%	17.3%	7.7%	2.1%	1.6%	6.3%	2.5%	22.8%
0.48	0.78	0.74	1.12	0.47	0.61	0.89	0.75	2.03	1.79	3.17	1.86	0.62	0.64	0.60
0.48	0.76	0.74	1.12	0.47	0.61	0.89	0.75	2.03	1.79	3.17	1.86	0.62	0.64	0.60
0.91	1.85	5.21	5.42	58.68	4.46	9.66	4.51	4.78	11.98	47.56	63.42	14.87	38.58	3.38
15.8%	60.6%	63.4%	91.9%	-437.7%	16.9%	2.0%	23.6%	6.4%	78.2%	11.7%	-315.4%	61.7%	-71.8%	-30.1%
8.3%	21.2%	10.2%	14.3%	-7.3%	3.1%	0.2%	4.3%	1.1%	6.0%	0.2%	-4.9%	3.9%	-1.8%	-6.9%
20.19	19.13	9.86	8.07	-	-	-	-	-	-	-	-	-	-	-

Item	31-12-2025
Employees at the balance-sheet date	1
full-time	1
part-time	0
in full-time equivalents	1
	0.8
On a permanent contract	1
Joined	1
Left	0

Item	2025	2024	2023	30-06-2022
Debts secured on the company's own assets	€650,000	€760,555	-	€63,681
Debts guaranteed by Belgian public bodies	-	-	€612,423	-
	€300,000	€810,000	€335,000	-
Mandates to pledge the business	-	-	-	€125,000

EMDYN

Annual accounts 2025

Balance sheet

in €m

in euro

Position in the sector

52.4%

0.48

8.3%

Staff

€70,834

+1 person

Filed annual accounts

Filings

Subsidies and aid

Flemish government 2025, 1 entry, €528 awarded, €528 paid

Key figures and ratios

Social balance sheet

Securities and guarantees

Investments

Insights on EMDYN

Next steps

Item	2025	2024	2023	30-06-2022
Tangible fixed assets	€474,876	€115,991	€16,919	€77,196
Intangible fixed assets	€368,433	€698,040	€918,633	€242,809
Financial fixed assets	€1,000	-	-	-
	€622,161	€415,317	€336,951	€98,440

Annual accounts 2025

Balance sheet

Change in equityin €m

Change in cashin euro

Position in the sector

Solvency52.4%

Current ratio0.48

Return on assets8.3%

Staff

Staff cost per FTE€70,834

Joined and left+1 person

Filed annual accounts

Filings

Subsidies and aid

Flemish government 2025, 1 entry, €528 awarded, €528 paid

Key figures and ratios

Social balance sheet

Securities and guarantees

Investments

Insights on EMDYN

Next steps

in €m

in euro

52.4%

0.48

8.3%

€70,834

+1 person