EXMAR SHIPMANAGEMENT
ActiveSummary
The computed 12-month bankruptcy probability of EXMAR SHIPMANAGEMENT is 1.9% (moderate). The 2025 annual accounts show equity of €7.2m and a net result of -€6.1m. Equity is growing by about 11% per year across the filed financial years. Its solvency ranks better than 29% of 847 sector peers (NACE 52, financial year 2025). The company has been active since 1990 and the Belgian Official Gazette contains no insolvency or warning signals.
Financials · financial year 2025, full format
Turnover
€9.3m▼ 33.6%
2024 · €14.0m
EBIT margin
-30.7%▼ 26.5pp
2024 · -4.3%
Net result
-€6.1m
2024 · €2.1m
Working capital
-€16.4m▲ 51.8%
2024 · -€34.0m
Trend over the years
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result stays negative: a loss of €2.9m in 2025 against €595,912 in 2024; the loss grows and 2025 has 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.
Turnover€9.3m
2025
Operating result-€2.9m
2025
Net result-€6.1m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€35.5m
2025
Equity€7.2m
2025
Debt€27.3m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€16.4m
2025
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
EBIT margin-30.7%
2025
Return on assets (ROA)-17.3%
2025
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency20.4%
2025
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio0.39
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)63.5
2025
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 52, Warehousing and support activities for transportation: 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), Staff (FTE).
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Turnover€18.3m-€25.9m▲ 41.7%€22.3m▼ 14.1%€18.0m▼ 19.2%€17.6m▼ 2.5%€14.2m▼ 18.9%€14.0m▼ 1.8%€9.3m▼ 33.6%
Operating result-€0.6m-€0.9m€13.4m▲ 1,420%€1.9m▼ 85.9%€0.3m▼ 85.6%-€1.6m-€0.6m▲ 62.7%-€2.9m▼ 379%
Net result€0.5m--€1.1m€7.3mabove the sector's middle half€2.0mabove the sector's middle half▼ 72.8%€1.0mabove the sector's middle half▼ 51.4%-€0.5mbelow the sector's middle half€2.1mabove the sector's middle half-€6.1mbelow the sector's middle half
EBIT margin-3.1%-3.4%▲ 6.5pp60.1%▲ 56.7pp10.5%▼ 49.6pp1.5%▼ 8.9pp-11.2%▼ 12.7pp-4.3%▲ 6.9pp-30.7%▼ 26.5pp
Equity€2.6m-€1.5m▼ 41.0%€8.8mabove the sector's middle half▲ 476%€10.8mabove the sector's middle half▲ 22.5%€11.8mabove the sector's middle half▲ 8.9%€11.3mabove the sector's middle half▼ 4.5%€13.4mabove the sector's middle half▲ 18.8%€7.2mabove the sector's middle half▼ 46.0%
Total assets€14.6m-€16.7m▲ 14.4%€20.7mabove the sector's middle half▲ 24.3%€20.9mwithin the sector's middle half▲ 1.1%€24.2mabove the sector's middle half▲ 15.5%€26.6mabove the sector's middle half▲ 10.1%€60.3mabove the sector's middle half▲ 126%€35.5mabove the sector's middle half▼ 41.2%
Debt€12.0m-€15.1m▲ 26.4%€11.9m▼ 21.5%€10.1m▼ 14.8%€12.4m▲ 22.6%€15.4m▲ 24.0%€46.6m▲ 203%€27.3m▼ 41.5%
Working capital€0.5m-€4.6m▲ 778%€12.2mabove the sector's middle half▲ 163%€12.3mabove the sector's middle half▲ 0.8%€13.2mabove the sector's middle half▲ 6.9%€12.7mabove the sector's middle half▼ 3.6%-€34.0mbelow the sector's middle half-€16.4mbelow the sector's middle half▲ 51.8%
Solvency17.8%-9.2%▼ 8.6pp42.6%within the sector's middle half▲ 33.4pp51.6%within the sector's middle half▲ 9.0pp48.7%within the sector's middle half▼ 2.9pp42.2%within the sector's middle half▼ 6.5pp22.2%within the sector's middle half▼ 20.1pp20.4%within the sector's middle half▼ 1.8pp
Current ratio1.04-1.42▲ 0.372.58above the sector's middle half▲ 1.162.53above the sector's middle half▼ 0.052.26above the sector's middle half▼ 0.271.96within the sector's middle half▼ 0.300.25below the sector's middle half▼ 1.720.39below the sector's middle half▲ 0.14
Return on assets (ROA)3.3%--6.4%▼ 9.7pp35.2%above the sector's middle half▲ 41.6pp9.5%above the sector's middle half▼ 25.7pp4.0%within the sector's middle half▼ 5.5pp-2.0%below the sector's middle half▼ 6.0pp3.5%within the sector's middle half▲ 5.5pp-17.3%below the sector's middle half▼ 20.8pp
Staff (FTE)99.3-104.6▲ 5.3%91.2above the sector's middle half▼ 12.8%69above the sector's middle half▼ 24.3%67.1above the sector's middle half▼ 2.8%71.6above the sector's middle half▲ 6.7%61.9above the sector's middle half▼ 13.5%63.5above the sector's middle half▲ 2.6%
above
within
below
the middle half of NACE 52, Warehousing and support activities for transportation: 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.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €35.5m
Fixed assets
€24.9m ▼ 49.3%
Current assets
€10.6m ▼ 5.4%
Equity and liabilities €35.5m
Equity
€7.2m ▼ 46.0%
Provisions
€958,888 ▲ 214%
Debt
€27.3m ▼ 41.5%
Debt's share of the balance-sheet total falls from 77.3% to 76.9%. Equity and debt are lower.
Key figures and ratios
EBITDA
-€2.8m▼
2024 · -€590,929
Cash flow
-€6.1m▼
2024 · €2.1m
Debt to equity
3.78▲
2024 · 3.49
ROE
-85.1%▼
2024 · 15.9%
Interest coverage
-1.95▼
2024 · -0.40
Debt ≤ 1 year
€27.0m▼
2024 · €45.2m
Debt > 1 year
€40,000▼
2024 · €980,000
Income taxes
€28,468▼
2024 · €761,195
Staff costs
€8.1m▼
2024 · €8.7m
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Operating income70/76A | - | - | - | €18.2m | €17.8m | €14.4m | €14.3m | €10.5m | ▼ 26.7% |
| Turnover70 | €18.3m | €25.9m | €22.3m | €18.0m | €17.6m | €14.2m | €14.0m | €9.3m | ▼ 33.6% |
| Other operating income74 | - | - | - | €0.2m | €0.2m | €0.1m | €0.1m | €1.2m | ▲ 836% |
| Non-recurring operating income76A | - | - | - | €0.003m | - | - | €0.2m | - | - |
| Operating charges60/66A | - | - | - | €16.3m | €17.5m | €16.0m | €14.9m | €13.3m | ▼ 10.4% |
| Services and other goods61 | - | - | - | €8.0m | €8.5m | €7.2m | €6.2m | €5.2m | ▼ 16.3% |
| Remuneration, social security and pensions62 | - | - | - | €7.7m | €8.2m | €8.8m | €8.7m | €8.1m | ▼ 6.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.1m | €0.1m | €0.05m | €0.04m | €0.03m | €0.01m | €0.005m | €0.01m | ▲ 167% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | - | - | €0.01m | - | - |
| Other operating charges640/8 | - | - | - | €0.6m | €0.7m | €0.06m | €0.03m | €0.04m | ▲ 29.4% |
| Non-recurring operating charges66A | - | - | - | €336 | - | - | - | - | - |
| Operating profit (loss)9901 | -€0.6m | €0.9m | €13.4m | €1.9m | €0.3m | -€1.6m | -€0.6m | -€2.9m | ▼ 379% |
| Financial income75/76B | - | - | - | €2.3m | €2.5m | €2.1m | €5.0m | €3.8m | ▼ 23.4% |
| Recurring financial income75 | €1.3m | €0.5m | €0.2m | €2.3m | €2.5m | €1.3m | €4.9m | €3.8m | ▼ 22.8% |
| Income from financial fixed assets750 | - | - | - | - | €1.0m | €1.1m | €2.4m | €3.7m | ▲ 55.8% |
| Other financial income752/9 | - | - | - | €2.3m | €1.5m | €0.2m | €2.5m | €0.08m | ▼ 96.8% |
| Non-recurring financial income76B | - | - | - | - | - | €0.8m | €0.04m | - | - |
| Financial charges65/66B | - | - | - | €0.7m | €0.7m | €1.0m | €1.5m | €7.1m | ▲ 371% |
| Recurring financial charges65 | €0.2m | €0.4m | €2.1m | €0.6m | €0.7m | €1.0m | €1.5m | €7.1m | ▲ 373% |
| Debt charges650 | €0.2m | €0.4m | €0.3m | €0.02m | €0.6m | €0.8m | €1.5m | €1.5m | ▼ 0.9% |
| Other financial charges652/9 | - | - | - | €0.5m | €0.06m | €0.1m | €0.03m | €5.6m | ▲ 21,164% |
| Non-recurring financial charges66B | - | - | - | €0.1m | - | - | €0.008m | - | - |
| Profit (loss) for the period before taxes9903 | €0.5m | -€0.1m | €10.8m | €3.5m | €2.1m | -€0.5m | €2.9m | -€6.1m | - |
| Income taxes67/77 | €0.02m | €0.9m | €3.5m | €1.5m | €1.1m | €0.03m | €0.8m | €0.03m | ▼ 96.3% |
| Taxes670/3 | - | - | - | €1.5m | €1.1m | €0.03m | €0.8m | €0.03m | ▼ 96.3% |
| Profit (loss) for the period9904 | €0.5m | -€1.1m | €7.3m | €2.0m | €1.0m | -€0.5m | €2.1m | -€6.1m | - |
| Profit (loss) for the period to be appropriated9905 | €0.5m | -€1.1m | €7.3m | €2.0m | €1.0m | -€0.5m | €2.1m | -€6.1m | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €14.6m | €16.7m | €20.7m | €20.9m | €24.2m | €26.6m | €60.3m | €35.5m | ▼ 41.2% |
| Fixed assets21/28 | €2.2m | €0.9m | €0.7m | €0.5m | €0.5m | €0.8m | €49.1m | €24.9m | ▼ 49.3% |
| Intangible fixed assets21 | €0.08m | €0.01m | €0.006m | €0.003m | - | - | €0.05m | €0.5m | ▲ 787% |
| Tangible fixed assets22/27 | €0.3m | €0.1m | €0.09m | €0.05m | €0.02m | €0.04m | €0.03m | €0.2m | ▲ 488% |
| Furniture and vehicles24 | - | - | - | €0.05m | €0.02m | €0.04m | €0.03m | €0.2m | ▲ 488% |
| Financial fixed assets28 | €1.8m | €0.8m | €0.6m | €0.5m | €0.5m | €0.7m | €49.0m | €24.2m | ▼ 50.6% |
| Affiliated companies280/1 | - | - | - | €0.5m | €0.5m | €0.7m | €49.0m | €24.2m | ▼ 50.6% |
| Participating interests280 | - | - | - | €0.5m | €0.5m | €0.5m | €0.5m | €0.5m | = |
| Amounts receivable281 | - | - | - | - | €0.05m | €0.3m | €48.6m | €23.8m | ▼ 51.1% |
| Other financial fixed assets284/8 | - | - | - | €0.02m | €0.01m | - | - | - | - |
| Amounts receivable and cash guarantees285/8 | - | - | - | €0.02m | €0.01m | - | - | - | - |
| Current assets29/58 | €12.4m | €15.8m | €20.0m | €20.4m | €23.6m | €25.9m | €11.2m | €10.6m | ▼ 5.4% |
| Amounts receivable within one year40/41 | €12.0m | €14.8m | €19.2m | €19.0m | €22.3m | €24.9m | €8.8m | €9.6m | ▲ 9.4% |
| Trade receivables40 | - | - | - | €5.7m | €8.5m | €19.0m | €8.1m | €5.8m | ▼ 28.2% |
| Other amounts receivable41 | - | - | - | €13.3m | €13.8m | €5.8m | €0.7m | €3.8m | ▲ 460% |
| Cash at bank and in hand54/58 | €0.03m | €0.6m | €0.5m | €1.3m | €1.2m | €0.9m | €2.2m | €0.9m | ▼ 60.4% |
| Deferred charges and accrued income490/1 | - | - | - | €0.07m | €0.1m | €0.1m | €0.2m | €0.08m | ▼ 57.7% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €14.6m | €16.7m | €20.7m | €20.9m | €24.2m | €26.6m | €60.3m | €35.5m | ▼ 41.2% |
| Equity10/15 | €2.6m | €1.5m | €8.8m | €10.8m | €11.8m | €11.3m | €13.4m | €7.2m | ▼ 46.0% |
| Contributions10/11 | €0.06m | €0.06m | - | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Reserves13 | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Non-distributable reserves130/1 | - | - | - | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Reserves not available under the articles1311 | - | - | - | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Profit (loss) carried forward14 | €2.5m | €1.5m | €8.8m | €10.7m | €11.7m | €11.2m | €13.3m | €7.2m | ▼ 46.2% |
| Provisions and deferred taxes16 | - | - | - | - | - | - | €0.3m | €1.0m | ▲ 214% |
| Provisions for liabilities and charges160/5 | - | - | - | - | - | - | €0.3m | €1.0m | ▲ 214% |
| Other liabilities and charges164/5 | - | - | - | - | - | - | €0.3m | €1.0m | ▲ 214% |
| Amounts payable17/49 | €12.0m | €15.1m | €11.9m | €10.1m | €12.4m | €15.4m | €46.6m | €27.3m | ▼ 41.5% |
| Amounts payable after more than one year17 | - | €0.2m | €1.0m | €1.0m | €1.0m | €1.0m | €1.0m | €0.04m | ▼ 95.9% |
| Financial debts170/4 | - | - | - | €1.0m | €1.0m | €1.0m | €1.0m | €0.04m | ▼ 95.9% |
| Other loans174 | - | - | - | €1.0m | €1.0m | €1.0m | €1.0m | €0.04m | ▼ 95.9% |
| Amounts payable within one year42/48 | €11.9m | €11.1m | €7.7m | €8.1m | €10.5m | €13.2m | €45.2m | €27.0m | ▼ 40.3% |
| Financial debts43 | - | - | - | - | - | - | €34.2m | €16.4m | ▼ 52.2% |
| Other loans439 | - | - | - | - | - | - | €34.2m | €16.4m | ▼ 52.2% |
| Trade debts44 | €5.7m | €5.2m | €2.6m | €3.9m | €4.7m | €6.0m | €5.4m | €4.8m | ▼ 10.8% |
| Suppliers440/4 | - | - | - | €3.9m | €4.7m | €6.0m | €5.4m | €4.8m | ▼ 10.8% |
| Taxes, remuneration and social security45 | - | - | - | €3.5m | €4.6m | €4.0m | €4.3m | €2.9m | ▼ 31.0% |
| Taxes450/3 | - | - | - | €2.2m | €2.4m | €2.3m | €2.6m | €1.7m | ▼ 36.0% |
| Remuneration and social security454/9 | - | - | - | €1.3m | €2.2m | €1.7m | €1.7m | €1.3m | ▼ 23.1% |
| Other amounts payable47/48 | - | - | - | €0.6m | €1.1m | €3.1m | €1.3m | €2.9m | ▲ 116% |
| Accrued charges and deferred income492/3 | - | - | - | €1.1m | €1.0m | €1.2m | €0.5m | €0.3m | ▼ 39.9% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.5m | -€1.1m | €7.3m | €2.0m | €1.0m | -€0.5m | €2.1m | -€6.1m | - |
| + Depreciation and write-downs630 | €0.1m | €0.1m | €0.05m | €0.04m | €0.03m | €0.01m | €0.005m | €0.01m | ▲ 167% |
| Operating cash flow (approximation) | €0.6m | -€1.0m | €7.3m | €2.0m | €1.0m | -€0.5m | €2.1m | -€6.1m | - |
| Investment in fixed assets (approximation) | - | €1.2m | €0.1m | €0.2m | -€0.04m | -€0.2m | -€48.4m | €24.2m | - |
| Change in cash | - | €0.5m | -€0.005m | €0.8m | -€0.07m | -€0.4m | €1.3m | -€1.3m | - |
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 35 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | full format | 09-07-2026 | 2026-00295982 |
| 31-12-2024 | full format | 26-06-2025 | 2025-00208070 |
| 31-12-2023 | full format | 01-07-2024 | 2024-00222391 |
| 31-12-2022 | full format | 27-06-2023 | 2023-00197761 |
| 31-12-2021 | full format | 21-06-2022 | 2022-20085794 |
| 31-12-2020 | full format | 24-06-2021 | 2021-26000563 |
| 31-12-2019 | full format | 10-06-2020 | 2020-16000486 |
| 31-12-2018 | full format | 17-06-2019 | 2019-19300362 |
| 31-12-2017 | full format | 27-06-2018 | 2018-23600215 |
| 31-12-2016 | full format | 27-06-2017 | 2017-25000180 |
Similar companies · same sector, comparable size
INTRAMAR
BE 0460.621.227
Antwerpen · equity €7,229,865
DSV AIR & SEA
BE 0480.191.966
Puurs-Sint-Amands · equity €7,143,554
Kluizendok Tank Terminal
BE 0836.358.447
Gent · equity €7,137,624
Triple-M
BE 0894.612.786
Antwerpen · equity €7,314,179
ERPA
BE 0420.148.867
Brussel · equity €7,103,728
Of the 3,147 active companies whose main activity is logistics services (NACE 52250), figures are known for 1,946. 587 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.