EMOS (0898.326.896): financials and annual accounts

EMOS

Brussels ·KBO/BCE: BE 0898.326.896

Line	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2009	2008
Balance sheet: assets
`20/58`	156,566	163,031	128,885	145,038	69,423	98,365	112,050	120,761	112,825	84,040	60,554	66,748	66,758	70,197	33,254	52,624	24,817
`20`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	170	510	680
`21/28`	89,403	115,046	107,285	116,569	43,182	75,306	90,345	98,604	72,670	19,335	26,508	37,161	41,474	51,958	18,087	33,897	7,514
`22/27`	89,288	114,931	107,170	116,454	43,067	75,191	90,230	98,489	72,555	19,220	26,393	37,046	41,359	51,958	17,847	33,318	6,834
`23`	57,679	66,794	73,268	82,226	39,855	55,672	60,234	66,470	56,132	10,857	16,235	25,820	33,263	42,820	135	234	-
`24`	21,699	4,964	9,347	626	-	14,819	23,810	32,019	16,423	8,363	10,158	11,226	8,096	9,138	17,712	33,084	6,834
`25`	9,910	43,173	24,555	33,602	3,212	-	-	-	-	-	-	-	-	-	-	-	-
`28`	115	115	115	115	115	115	115	115	115	115	115	115	115	-	70	69	-
`29/58`	67,163	47,985	21,600	28,469	26,241	23,059	21,705	22,157	40,155	64,705	34,046	29,587	25,284	18,239	15,167	18,727	17,303
`3`	6,100	5,559	2,157	3,758	1,530	4,004	-	-	-	-	-	-	-	-	-	-	-
`30/36`	6,100	5,559	2,157	3,758	1,530	4,004	-	-	-	-	-	-	-	-	-	-	-
`40/41`	51,499	30,145	10,223	8,147	11,937	13,693	7,602	20,782	39,745	53,274	26,505	26,954	25,035	9,000	12,486	-	12,100
`40`	38,713	28,608	9,646	6,014	484	2,703	2,142	13,955	34,491	16,558	11,853	26,954	25,035	6,216	12,486	-	12,100
`41`	12,786	1,537	577	2,133	11,453	10,990	5,460	6,827	5,254	36,716	14,652	-	-	2,784	-	-	-
`54/58`	8,997	10,444	6,456	12,845	12,446	4,324	13,578	13	6	11,086	6,390	1,683	-	9,239	1,425	14,976	5,203
`490/1`	567	1,837	2,764	3,719	328	1,038	525	1,362	404	345	1,151	950	249	-	1,256	3,751	-
Balance sheet: equity and liabilities
`10/49`	156,566	163,031	128,885	145,038	69,423	98,365	112,050	120,761	112,825	84,040	60,554	66,748	66,758	70,197	33,254	52,624	24,817
`10/15`	23,123	32,669	29,186	31,317	29,729	29,509	8,178	29,596	29,591	29,497	26,328	25,729	20,056	15,598	5,136	4,352	7,692
`10/11`	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	6,200	6,200	6,200
`100`	-	-	-	-	-	-	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600
`101`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	12,400	12,400	12,400
`13`	1,860	1,860	1,860	1,860	1,860	1,860	1,860	1,860	1,860	1,860	1,658	984	301	172	173	149	149
`130/1`	1,860	1,860	1,860	1,860	1,860	1,860	-	-	-	-	-	-	-	-	-	-	-
`130`	-	-	-	-	-	-	1,860	1,860	1,860	1,860	1,658	984	301	172	173	149	149
`1311`	1,860	1,860	1,860	1,860	1,860	1,860	-	-	-	-	-	-	-	-	-	-	-
`14`	2,663	12,209	8,726	10,857	9,269	9,049	-12,282	9,136	9,131	9,037	6,070	6,145	1,155	-3,174	-1,237	-1,997	1,343
`17/49`	133,443	130,362	99,699	113,721	39,694	68,856	103,872	91,165	83,234	54,543	34,226	41,019	46,702	54,599	28,118	48,272	17,125
`17`	5,587	35,607	32,040	45,171	-	530	6,896	13,262	721	-	5,207	12,150	-	-	3,125	21,874	-
`170/4`	5,587	35,607	32,040	45,171	-	530	6,896	13,262	721	-	5,207	12,150	-	-	3,125	21,874	-
`42/48`	127,856	94,755	67,659	68,550	39,694	68,326	96,976	77,903	82,513	54,518	29,019	28,859	46,702	54,599	24,993	26,308	17,125
`42`	13,259	17,624	13,130	13,067	530	6,366	6,366	7,807	9,369	5,208	6,943	6,943	-	-	9,374	9,374	-
`43`	-	-	-	-	-	-	8,655	7,553	7,256	-	-	-	1,488	-	-	-	-
`430/8`	-	-	-	-	-	-	8,655	7,553	7,256	-	-	-	1,488	-	-	-	-
`44`	40,330	27,595	19,728	21,973	15,321	19,991	37,069	26,759	29,694	4,112	17,906	9,915	14,945	23,118	7,538	4,806	1,276
`440/4`	40,330	27,595	19,728	21,973	15,321	19,991	37,069	26,759	29,694	4,112	17,906	9,915	14,945	23,118	7,538	4,806	1,276
`46`	-	-	-	-	-	-	-	-	-	18,167	-	-	-	-	-	-	-
`45`	23,278	19,412	13,589	12,797	8,097	4,947	5,727	1,369	6,469	8,516	4,170	12,001	8,711	2,402	8,081	5,347	5,849
`450/3`	4,666	6,740	5,050	2,479	841	-	-	399	5,512	5,153	3,540	7,548	5,232	787	3,890	3,768	5,849
`454/9`	18,612	12,672	8,539	10,318	7,256	4,947	5,727	970	957	3,363	630	4,453	3,479	1,615	4,191	1,579	-
`47/48`	50,989	30,124	21,212	20,713	15,746	37,022	39,159	34,415	29,725	18,515	-	-	21,558	29,079	-	6,781	10,000
`492/3`	-	-	-	-	-	-	-	-	-	25	-	10	-	-	-	90	-
Income statement
`70`	-	-	-	-	-	-	-	-	-	-	-	-	-	43,436	-	-	-
`9900`	60,162	65,086	49,879	37,233	27,601	45,346	24,254	21,826	37,743	44,138	42,203	51,281	44,551	16,094	46,762	10,724	5,795
`60/61`	-	-	-	-	-	-	-	-	-	-	-	-	-	29,782	-	-	-
`62`	39,580	34,220	25,964	17,609	11,262	7,794	19,510	2,559	16,418	24,866	27,578	25,959	21,329	6,474	36,281	3,595	-
`630`	24,452	23,960	19,766	13,951	5,546	15,040	17,086	15,576	14,729	13,870	13,182	10,809	12,621	6,030	8,254	6,032	3,536
`640/8`	1,093	492	2,525	658	6,603	758	2,766	948	5,366	161	330	5,814	3,092	4,641	928	3,001	33
`9901`	-4,963	6,414	1,624	5,015	4,190	21,754	-15,108	2,743	1,230	5,241	1,113	8,699	7,509	-1,051	1,299	-1,904	2,226
`75/76B`	11	-	-	-	-	4	-	1	68	6	923	18	-	15	8	10	-
`75`	11	-	-	-	-	4	-	1	68	6	923	18	-	15	8	10	-
`65/66B`	4,415	1,675	1,721	1,767	1,827	2,772	3,310	1,892	1,204	1,832	1,436	1,335	1,317	801	1,100	1,434	174
`65`	4,415	1,675	1,721	1,767	1,827	2,772	3,310	1,892	1,204	1,832	1,436	1,335	1,317	801	1,100	1,434	174
`9903`	-9,367	4,739	-97	3,248	2,363	18,986	-18,418	852	94	3,415	600	7,382	6,192	-1,837	207	-3,328	2,052
`67/77`	179	1,256	2,034	1,660	2,143	-2,345	3,000	847	-	246	-	1,709	1,734	100	1,653	12	560
`9904`	-9,546	3,483	-2,131	1,588	220	21,331	-21,418	5	94	3,169	600	5,673	4,458	-1,937	-1,446	-3,340	1,492
`9905`	-9,546	3,483	-2,131	1,588	220	21,331	-21,418	5	94	3,169	600	5,673	4,458	-1,937	-1,446	-3,340	1,492
Appropriation of the result
`9906`	2,663	12,209	8,726	10,857	9,269	9,049	-12,282	9,136	9,131	9,239	6,745	6,828	1,283	-3,174	-1,237	-1,997	1,492
`14P`	12,209	8,726	10,857	9,269	9,049	-	-	-	-	-	-	-	-	-	-	-	-
`691/2`	-	-	-	-	-	-	-	-	-	202	675	683	128	-	-	-	149
`6920`	-	-	-	-	-	-	-	-	-	202	675	683	128	-	-	-	149
Social balance sheet
`9087`	2	1.9	1	1	1.5	1.5	-	-	1.2	1	1.1	1.3	1	0.1	-	0.2	-
Hours worked`1013`	1,481	1,285	702	1,029	390	205	1,004	132	1,041	1,505	1,818	2,070	1,816	152	1,756	334	-
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

Financial year	Type	Filed	Reference	Document
31-12-2025	micro format	07-07-2026	2026-00300139	PDF
31-12-2024	micro format	30-06-2025	2025-00210874	PDF
31-12-2023	micro format	17-06-2024	2024-00137723	PDF
31-12-2022	micro format	21-06-2023	2023-00149547	PDF
31-12-2021	micro format	13-06-2022	2022-20062846	PDF
31-12-2020	micro format	14-06-2021	2021-19800349	PDF
31-12-2019	full format	24-06-2020	2020-20300463	PDF
31-12-2018	full format	17-06-2019	2019-19200518	PDF
31-12-2017	full format	13-06-2018	2018-18300122	PDF
31-12-2016	full format	28-08-2017	2017-49800149	PDF
31-12-2015	full format	16-08-2016	2016-43000124	PDF
31-12-2014	full format	29-09-2015	2015-62000003	PDF
31-12-2013	full format	22-08-2014	2014-45500326	PDF
31-12-2012	full format	30-08-2013	2013-55100429	PDF
31-12-2011	full format	31-08-2012	2012-54700101	PDF
31-12-2009	full format	24-08-2010	2010-44600363	PDF
31-12-2008	full format	29-08-2009	2009-70900382	PDF

2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2009	2008
19,489	30,374	21,390	18,966	9,736	36,794	1,978	18,319	15,959	19,111	14,295	19,508	20,130	4,979	9,553	4,128	5,762
14,906	27,443	17,635	15,539	5,766	36,371	-4,332	15,581	14,823	17,039	13,782	16,482	17,079	4,093	6,808	2,692	5,028
412	35,310	12,206	87,341	900	1	8,827	42,177	72,549	6,696	2,529	15,314	2,137	57,163	524	39,249	10,200
-1,447	3,988	-6,389	399	8,122	-9,254	13,565	7	-11,080	4,696	4,707	-	-	7,814	-	9,773	-
-60,693	-46,770	-46,059	-40,081	-13,453	-45,267	-75,271	-55,746	-42,358	10,187	5,027	728	-21,418	-36,360	-9,826	-7,581	178
-	-	-	-	-	-	-	-	-	-	-	-	-	-2.4%	-	-	-
14.8%	20.0%	22.6%	21.6%	42.8%	30.0%	7.3%	24.5%	26.2%	35.1%	43.5%	38.5%	30.0%	22.2%	15.4%	8.3%	31.0%
0.53	0.51	0.32	0.42	0.66	0.34	0.22	0.28	0.49	1.19	1.17	1.03	0.54	0.33	0.61	0.71	1.01
0.48	0.45	0.29	0.36	0.62	0.28	0.22	0.28	0.49	1.19	1.17	1.03	0.54	0.33	0.61	0.71	1.01
5.77	3.99	3.42	3.63	1.34	2.33	12.70	3.08	2.81	1.85	1.30	1.59	2.33	3.50	5.47	11.09	2.23
-41.3%	10.7%	-7.3%	5.1%	0.7%	72.3%	-261.9%	0.0%	0.3%	10.7%	2.3%	22.0%	22.2%	-12.4%	-28.2%	-76.7%	19.4%
-6.1%	2.1%	-1.7%	1.1%	0.3%	21.7%	-19.1%	0.0%	0.1%	3.8%	1.0%	8.5%	6.7%	-2.8%	-4.3%	-6.3%	6.0%
4.41	18.13	12.43	10.73	5.33	-	-	-	-	-	-	-	-	-	-	-	-
-	-	-	-	-	-	-	-	-	-	-	-	-	52 days	-	-	-
-	-	-	-	-	-	-	-	-	-	-	-	-	283 days	-	-	-

Item	31-12-2025	31-12-2024	31-12-2023	31-12-2022	31-12-2021
Employees at the balance-sheet date	2	2	1	1	2
full-time	-	-	-	-	1
part-time	2	2	1	1	1
in full-time equivalents	1	1	0.5	0.5	1.5
	1.3	1	0.5	0.5	1.5
On a permanent contract	-	2	1	-	2
Joined	-	1	-	-	-
Left	-	0	-	-	-

Item	2025	2024	2023	2022	2021
Tangible fixed assets	€412	€35,310	€12,206	€87,341	€900
	€24,452	€23,960	€19,766	€13,951	€5,546

EMOS

Annual accounts 2025

Money flows

Balance sheet

in euro

in euro

Position in the sector

14.8%

0.53

-6.1%

Staff

€19,790

Filed annual accounts

Filings

Key figures and ratios

Social balance sheet

Investments

Insights on EMOS

Next steps

Annual accounts 2025

Money flows

Balance sheet

Change in equityin euro

Change in cashin euro

Position in the sector

Solvency14.8%

Current ratio0.53

Return on assets-6.1%

Staff

Staff cost per FTE€19,790

Joined and left

Filed annual accounts

Filings

Key figures and ratios

Social balance sheet

Investments

Insights on EMOS

Next steps

in euro

in euro

14.8%

0.53

-6.1%

€19,790