FISKO - DATA
InactiveFinancials · financial year 2025, abbreviated format
Equity
€2.0m▲ 100%
2024 · €980,615
Total assets
€3.1m▲ 32.6%
2024 · €2.3m
Net result
€983,524▲ 27.0%
2024 · €774,398
Working capital
€1.8m▲ 147%
2024 · €712,011
Trend over the years
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result has risen four years in a row; 2025 is 25% above 2024 and is the highest 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.
Operating result€1.3m
2025
Net result€1.0m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€3.1m
2025
Equity€2.0m
2025
Debt€1.1m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€1.8m
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)12.6
2025
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€0.4m-€0.5m▲ 48.9%€0.2m▼ 54.2%€0.7m▲ 162%€0.8m▲ 22.1%€0.8m▲ 4.4%€1.1m▲ 29.8%€1.3m▲ 25.3%
Net result€0.3m-€0.5m▲ 57.3%€0.2m▼ 60.9%€0.6m▲ 206%€0.7m▲ 21.1%€0.7m▲ 9.6%€0.8m▲ 3.8%€1.0m▲ 27.0%
Equity€0.2m-€0.2m▲ 0.3%€0.2m▲ 14.4%€0.2m=€0.3m▲ 17.6%€0.3m▲ 9.7%€1.0m▲ 231%€2.0m▲ 100%
Total assets€1.2m-€1.7m▲ 44.1%€1.7m▼ 0.3%€2.0m▲ 19.3%€2.1m▲ 4.1%€2.4m▲ 11.7%€2.3m▼ 1.7%€3.1m▲ 32.6%
Debt€1.0m-€1.5m▲ 57.7%€1.5m▼ 2.3%€1.8m▲ 22.3%€1.8m▲ 2.3%€2.1m▲ 12.0%€1.3m▼ 35.1%€1.1m▼ 16.9%
Working capital€0.1m-€0.08m▼ 35.0%€0.04m▼ 47.9%-€0.006m€0.03m-€0.002m€0.7m€1.8m▲ 147%
Staff (FTE)6.7-7.9▲ 17.9%9▲ 13.9%9.1▲ 1.1%9.3▲ 2.2%13.1▲ 40.9%14.6▲ 11.5%12.6▼ 13.7%
Turnover and EBIT margin not published: the abbreviated format does not require them.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €3.1m
Fixed assets
€884,603 ▼ 15.4%
Current assets
€2.2m ▲ 71.8%
Equity and liabilities €3.1m
Equity
€2.0m ▲ 100%
Debt
€1.1m ▼ 16.9%
Debt's share of the balance-sheet total falls from 57.8% to 36.2%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€1.5m▲
2024 · €1.2m
Cash flow
€1.1m▲
2024 · €939,473
Current ratio
5.04▲
2024 · 2.26
Debt to equity
0.57▼
2024 · 1.37
ROE
50.1%▼
2024 · 79.0%
ROA
31.9%▼
2024 · 33.3%
Interest coverage
63.70▲
2024 · 44.04
Debt ≤ 1 year
€435,714▼
2024 · €565,235
Debt > 1 year
€679,465▼
2024 · €776,600
Income taxes
€342,524▲
2024 · €281,633
Staff costs
€888,530▼
2024 · €898,043
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 |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | €0.001m | €0.01m | €158 | €0.05m | ▲ 33,179% |
| Remuneration, social security and pensions62 | - | - | - | - | €0.6m | €0.8m | €0.9m | €0.9m | ▼ 1.1% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.06m | €0.09m | €0.08m | €0.1m | €0.1m | €0.1m | €0.2m | €0.1m | ▼ 33.5% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | €0.01m | -€0.02m | €0.003m | -€0.006m | ▼ 288% |
| Other operating charges640/8 | - | - | - | - | €0.01m | €0.02m | €0.02m | €0.03m | ▲ 41.8% |
| Non-recurring operating charges66A | - | - | - | - | - | €373 | €0.002m | €0.02m | ▲ 1,078% |
| Gross operating margin9900 | €0.8m | €1.0m | €0.8m | €1.3m | €1.5m | €1.8m | €2.2m | €2.4m | ▲ 10.5% |
| Operating profit (loss)9901 | €0.4m | €0.5m | €0.2m | €0.7m | €0.8m | €0.8m | €1.1m | €1.3m | ▲ 25.3% |
| Financial income75/76B | - | - | - | - | €381 | €104 | €0.008m | €0.001m | ▼ 93.4% |
| Recurring financial income75 | €81 | €204 | €465 | €0.001m | €47 | €104 | €0.004m | €0.001m | ▼ 86.6% |
| Non-recurring financial income76B | - | - | - | - | €334 | - | €0.004m | - | - |
| Financial charges65/66B | - | - | - | - | €0.06m | €0.03m | €0.03m | €0.02m | ▼ 18.8% |
| Recurring financial charges65 | €0.02m | €0.02m | €0.03m | €0.05m | €0.06m | €0.03m | €0.03m | €0.02m | ▼ 18.8% |
| Non-recurring financial charges66B | - | - | - | - | €0.003m | - | - | - | - |
| Profit (loss) for the period before taxes9903 | €0.3m | €0.5m | €0.2m | €0.6m | €0.7m | €0.8m | €1.1m | €1.3m | ▲ 25.6% |
| Income taxes67/77 | €0.05m | €0.05m | €0.03m | €0.04m | €0.06m | €0.06m | €0.3m | €0.3m | ▲ 21.6% |
| Profit (loss) for the period9904 | €0.3m | €0.5m | €0.2m | €0.6m | €0.7m | €0.7m | €0.8m | €1.0m | ▲ 27.0% |
| Profit (loss) for the period to be appropriated9905 | €0.3m | €0.5m | €0.2m | €0.6m | €0.7m | €0.7m | €0.8m | €1.0m | ▲ 27.0% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €1.2m | €1.7m | €1.7m | €2.0m | €2.1m | €2.4m | €2.3m | €3.1m | ▲ 32.6% |
| Fixed assets21/28 | €0.4m | €0.8m | €1.0m | €1.0m | €1.0m | €1.2m | €1.0m | €0.9m | ▼ 15.4% |
| Intangible fixed assets21 | €0.008m | €0.004m | €0.01m | €0.05m | €0.04m | €0.03m | €0.02m | €0.006m | ▼ 66.8% |
| Tangible fixed assets22/27 | €0.4m | €0.7m | €1.0m | €0.9m | €0.9m | €1.1m | €1.0m | €0.9m | ▼ 14.5% |
| Land and buildings22 | - | - | - | - | €0.7m | €0.8m | €0.8m | €0.7m | ▼ 4.3% |
| Furniture and vehicles24 | - | - | - | - | €0.2m | €0.3m | €0.3m | €0.1m | ▼ 45.0% |
| Other tangible fixed assets26 | - | - | - | - | €0.02m | €0.01m | €0.01m | €0.009m | ▼ 15.7% |
| Financial fixed assets28 | - | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | - | - | - |
| Current assets29/58 | €0.7m | €1.0m | €0.7m | €1.0m | €1.1m | €1.2m | €1.3m | €2.2m | ▲ 71.8% |
| Amounts receivable within one year40/41 | €0.3m | €0.3m | €0.4m | €0.4m | €0.6m | €0.5m | €0.6m | €1.3m | ▲ 109% |
| Trade receivables40 | - | - | - | - | €0.5m | €0.5m | €0.6m | €0.6m | ▼ 8.6% |
| Other amounts receivable41 | - | - | - | - | €0.002m | €0.003m | - | €0.7m | - |
| Current investments50/53 | - | - | - | - | - | €0.1m | €114 | €114 | ▼ 0.1% |
| Cash at bank and in hand54/58 | €0.4m | €0.5m | €0.2m | €0.5m | €0.5m | €0.5m | €0.6m | €0.9m | ▲ 43.6% |
| Deferred charges and accrued income490/1 | - | - | - | - | €0.03m | €0.05m | €0.04m | €0.01m | ▼ 68.5% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €1.2m | €1.7m | €1.7m | €2.0m | €2.1m | €2.4m | €2.3m | €3.1m | ▲ 32.6% |
| Equity10/15 | €0.2m | €0.2m | €0.2m | €0.2m | €0.3m | €0.3m | €1.0m | €2.0m | ▲ 100% |
| Contributions10/11 | €0.08m | €0.08m | €0.08m | €0.08m | €0.08m | €0.08m | €0.08m | €0.08m | = |
| Capital10 | - | - | - | - | €0.08m | €0.08m | €0.08m | €0.08m | = |
| Issued capital100 | - | - | - | - | €0.08m | €0.08m | €0.08m | €0.08m | = |
| Reserves13 | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | = |
| Non-distributable reserves130/1 | - | - | - | - | €0.008m | €0.008m | €0.008m | €0.008m | = |
| Legal reserve130 | - | - | - | - | €0.008m | €0.008m | €0.008m | €0.008m | = |
| Distributable reserves133 | - | - | - | - | €0.03m | €0.03m | €0.03m | €0.03m | = |
| Profit (loss) carried forward14 | €0.08m | €0.08m | €0.1m | €0.1m | €0.1m | €0.2m | €0.9m | €1.8m | ▲ 114% |
| Provisions and deferred taxes16 | €0.03m | - | - | - | - | - | - | - | - |
| Amounts payable17/49 | €1.0m | €1.5m | €1.5m | €1.8m | €1.8m | €2.1m | €1.3m | €1.1m | ▼ 16.9% |
| Amounts payable after more than one year17 | €0.3m | €0.6m | €0.8m | €0.8m | €0.8m | €0.9m | €0.8m | €0.7m | ▼ 12.5% |
| Financial debts170/4 | - | - | - | - | €0.8m | €0.9m | €0.8m | €0.7m | ▼ 12.5% |
| Amounts payable within one year42/48 | €0.6m | €0.9m | €0.6m | €1.0m | €1.1m | €1.2m | €0.6m | €0.4m | ▼ 22.9% |
| Current portion of amounts payable after more than one year42 | - | - | - | - | €0.08m | €0.1m | €0.1m | €0.09m | ▼ 11.0% |
| Financial debts43 | - | - | - | - | €0.02m | - | €0.02m | €0.005m | ▼ 72.2% |
| Credit institutions430/8 | - | - | - | - | €0.02m | - | €0.02m | €0.005m | ▼ 72.2% |
| Trade debts44 | €0.2m | €0.2m | €0.3m | €0.3m | €0.2m | €0.2m | €0.2m | €0.2m | ▲ 9.1% |
| Suppliers440/4 | - | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | ▲ 9.1% |
| Advances received on contracts in progress46 | - | - | - | - | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Taxes, remuneration and social security45 | - | - | - | - | €0.1m | €0.1m | €0.2m | €0.1m | ▼ 20.2% |
| Taxes450/3 | - | - | - | - | €0.06m | €0.03m | €0.06m | €0.04m | ▼ 28.9% |
| Remuneration and social security454/9 | - | - | - | - | €0.05m | €0.09m | €0.1m | €0.08m | ▼ 15.0% |
| Other amounts payable47/48 | - | - | - | - | €0.6m | €0.7m | €0.09m | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.3m | €0.5m | €0.2m | €0.6m | €0.7m | €0.7m | €0.8m | €1.0m | ▲ 27.0% |
| + Depreciation and write-downs630 | €0.06m | €0.09m | €0.08m | €0.1m | €0.1m | €0.1m | €0.2m | €0.1m | ▼ 33.5% |
| Operating cash flow (approximation) | €0.4m | €0.6m | €0.3m | €0.7m | €0.8m | €0.9m | €0.9m | €1.1m | ▲ 16.4% |
| Investment in fixed assets (approximation) | - | -€0.4m | -€0.3m | -€0.1m | -€0.08m | -€0.3m | -€0.03m | €0.05m | ▲ 249% |
| Change in cash | - | €0.1m | -€0.3m | €0.3m | €0.01m | -€0.02m | €0.09m | €0.3m | ▲ 206% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Subsidies and aid
Flemish government
2022 to 2025 · 4 entries · €4,383 awarded · €4,383 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2025 | 1 | €511 | €511 |
| 2024 | 2 | €2,901 | €2,901 |
| 2022 | 1 | €971 | €971 |
Public contracts: not fully processed yet. The notices from December 2022 to September 2026 are still being read.