FIZZY
ActiveFinancials · financial year 2025, micro format
2025 annual accounts filed 31 days after the deadline Filed on 31 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00487748.
Annual accounts 2025 filed on 31-08-2026 at the NBB all 36 filings
Turnover
≈ €110,000
Estimated: probably between €59,000 and €220,000
Total assets
€74,892▲ 28.1%
2024 · €58,455
Net result
€19,432
2024 · -€4,841
Working capital
€52,280▲ 25.4%
2024 · €41,690
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€17,501
2025
20182025
Net result
€19,432
2025
middle half of the sector
20182025
Equity
€55,401
▲ 20.5%
2025
middle half of the sector
20182025
Total assets
€74,892
▲ 28.1%
2025
middle half of the sector
20182025
Debt
€19,492
▲ 56.1%
2025
20182025
Working capital
€52,280
▲ 25.4%
2025
middle half of the sector
20182025
Solvency
74.0%
▼ 4.7pp
2025
middle half of the sector
20182025
Current ratio
3.68
▼ 0.66
2025
middle half of the sector
20182025
Return on assets (ROA)
25.9%
▲ 34.2pp
2025
middle half of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result-€13,175-€1,979-€5,255-€21,502▼ 309%-€5,436▲ 74.7%€1,416-€7,518€17,501
Net result-€7,482-€7,036€1,236within the sector's middle half▼ 82.4%-€19,359below the sector's middle half-€4,401below the sector's middle half▲ 77.3%€1,505within the sector's middle half-€4,841below the sector's middle half€19,432within the sector's middle half
Equity€64,794-€71,830▲ 10.9%€73,066within the sector's middle half▲ 1.7%€53,707within the sector's middle half▼ 26.5%€49,306within the sector's middle half▼ 8.2%€50,811within the sector's middle half▲ 3.1%€45,969within the sector's middle half▼ 9.5%€55,401within the sector's middle half▲ 20.5%
Total assets€104,095-€96,946▼ 6.9%€86,416within the sector's middle half▼ 10.9%€62,444within the sector's middle half▼ 27.7%€55,389below the sector's middle half▼ 11.3%€65,800within the sector's middle half▲ 18.8%€58,455within the sector's middle half▼ 11.2%€74,892within the sector's middle half▲ 28.1%
Debt€39,301-€25,117▼ 36.1%€13,350▼ 46.8%€8,737▼ 34.6%€6,083▼ 30.4%€14,989▲ 146%€12,485▼ 16.7%€19,492▲ 56.1%
Working capital€51,128-€63,623▲ 24.4%€64,002within the sector's middle half▲ 0.6%€30,604within the sector's middle half▼ 52.2%€29,835within the sector's middle half▼ 2.5%€46,922within the sector's middle half▲ 57.3%€41,690within the sector's middle half▼ 11.2%€52,280within the sector's middle half▲ 25.4%
Solvency62.2%-74.1%▲ 11.8pp84.6%above the sector's middle half▲ 10.5pp86.0%above the sector's middle half▲ 1.5pp89.0%above the sector's middle half▲ 3.0pp77.2%above the sector's middle half▼ 11.8pp78.6%above the sector's middle half▲ 1.4pp74.0%within the sector's middle half▼ 4.7pp
Current ratio2.32-3.53▲ 1.215.79above the sector's middle half▲ 2.264.50above the sector's middle half▼ 1.295.90above the sector's middle half▲ 1.404.13above the sector's middle half▼ 1.774.34above the sector's middle half▲ 0.213.68within the sector's middle half▼ 0.66
Return on assets (ROA)-7.2%-7.3%▲ 14.4pp1.4%within the sector's middle half▼ 5.8pp-31.0%below the sector's middle half▼ 32.4pp-7.9%below the sector's middle half▲ 23.1pp2.3%within the sector's middle half▲ 10.2pp-8.3%below the sector's middle half▼ 10.6pp25.9%within the sector's middle half▲ 34.2pp
above
within
below
The sector band is the middle half of the companies in Office administrative, office support and other business support activities (NACE 82). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The operating result for 2025 is a profit of €17,501, after a loss of €7,518 in 2024. It is the highest result since 2021.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €74,892
Fixed assets
€3,121 ▼ 27.1%
Current assets
€71,771 ▲ 32.5%
Equity and liabilities €74,892
Equity
€55,401 ▲ 20.5%
Debt
€19,492 ▲ 56.1%
Debt's share of the balance-sheet total rises from 21.4% to 26.0%. Equity and debt are higher.
Key figures and ratios
EBITDA
€19,526▲
2024 · -€5,328
Cash flow
€21,456▲
2024 · -€2,651
Debt to equity
0.35▲
2024 · 0.27
ROE
35.1%▲
2024 · -10.5%
Interest coverage
42.48▲
2024 · -20.25
Debt ≤ 1 year
€19,492▲
2024 · €12,485
Income taxes
€943
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €21,957 | €3,185 | €1,250 | €2,581 | €867 |
| Financial fixed assets | - | €260 | - | - | - |
| Depreciation and write-downs of the year | €4,956 | €7,078 | €2,305 | €2,190 | €2,025 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €7,261 | €6,837 | €7,407 | €4,956 | €7,078 | €2,305 | €2,190 | €2,025 | ▼ 7.6% |
| Other operating charges640/8 | - | - | - | €193 | €66 | - | - | - | - |
| Non-recurring operating charges66A | - | - | - | €483 | - | - | - | - | - |
| Gross operating margin9900 | -€4,336 | €9,485 | €2,268 | -€15,870 | €1,708 | €3,721 | -€5,328 | €19,526 | - |
| Operating profit (loss)9901 | -€13,175 | €1,979 | -€5,255 | -€21,502 | -€5,436 | €1,416 | -€7,518 | €17,501 | - |
| Financial income75/76B | - | - | - | €2,937 | €1,485 | €2,141 | €2,940 | €3,333 | ▲ 13.4% |
| Recurring financial income75 | €6,764 | €6,637 | €7,161 | €2,937 | €1,485 | €2,141 | €2,940 | €3,333 | ▲ 13.4% |
| Financial charges65/66B | - | - | - | €794 | €450 | €1,901 | €263 | €460 | ▲ 74.7% |
| Recurring financial charges65 | €1,056 | €981 | €389 | €794 | €450 | €1,901 | €263 | €460 | ▲ 74.7% |
| Profit (loss) for the period before taxes9903 | -€7,467 | €7,636 | €1,517 | -€19,359 | -€4,401 | €1,655 | -€4,841 | €20,375 | - |
| Income taxes67/77 | €15 | €600 | €281 | - | - | €150 | - | €943 | - |
| Profit (loss) for the period9904 | -€7,482 | €7,036 | €1,236 | -€19,359 | -€4,401 | €1,505 | -€4,841 | €19,432 | - |
| Profit (loss) for the period to be appropriated9905 | -€7,482 | €7,036 | €1,236 | -€19,359 | -€4,401 | €1,505 | -€4,841 | €19,432 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €104,095 | €96,946 | €86,416 | €62,444 | €55,389 | €65,800 | €58,455 | €74,892 | ▲ 28.1% |
| Fixed assets21/28 | €14,285 | €8,207 | €9,064 | €23,103 | €19,470 | €3,888 | €4,279 | €3,121 | ▼ 27.1% |
| Intangible fixed assets21 | €7,200 | €3,600 | - | €0 | - | - | - | - | - |
| Tangible fixed assets22/27 | €7,085 | €4,607 | €9,064 | €23,103 | €19,210 | €3,888 | €4,279 | €3,121 | ▼ 27.1% |
| Furniture and vehicles24 | - | - | - | €23,103 | €19,210 | €3,888 | €4,279 | €3,121 | ▼ 27.1% |
| Financial fixed assets28 | - | - | - | - | €260 | - | - | - | - |
| Current assets29/58 | €89,810 | €88,740 | €77,352 | €39,341 | €35,918 | €61,911 | €54,176 | €71,771 | ▲ 32.5% |
| Amounts receivable within one year40/41 | €89,714 | €85,676 | €73,226 | €26,539 | €29,443 | €61,131 | €53,271 | €65,865 | ▲ 23.6% |
| Trade receivables40 | - | - | - | €23 | €9,202 | €13,533 | €3,854 | €6,939 | ▲ 80.1% |
| Other amounts receivable41 | - | - | - | €26,516 | €20,241 | €47,598 | €49,418 | €58,926 | ▲ 19.2% |
| Cash at bank and in hand54/58 | - | €3,064 | €4,126 | €12,802 | €6,475 | €780 | €905 | €5,907 | ▲ 553% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €104,095 | €96,946 | €86,416 | €62,444 | €55,389 | €65,800 | €58,455 | €74,892 | ▲ 28.1% |
| Equity10/15 | €64,794 | €71,830 | €73,066 | €53,707 | €49,306 | €50,811 | €45,969 | €55,401 | ▲ 20.5% |
| Contributions10/11 | €4,958 | €4,958 | - | €4,958 | €4,958 | €4,958 | €4,958 | €4,958 | = |
| Reserves13 | €62,496 | €68,496 | €69,696 | €49,696 | €49,696 | €51,201 | €51,201 | €60,632 | ▲ 18.4% |
| Non-distributable reserves130/1 | - | - | - | €9,696 | €9,696 | €496 | €2,496 | €2,496 | = |
| Reserves not available under the articles1311 | - | - | - | €496 | €496 | €496 | €496 | €496 | = |
| Other1319 | - | - | - | €9,200 | €9,200 | - | €2,000 | €2,000 | = |
| Distributable reserves133 | - | - | - | €40,000 | €40,000 | €50,705 | €48,705 | €58,136 | ▲ 19.4% |
| Profit (loss) carried forward14 | -€2,660 | -€1,624 | -€1,588 | -€947 | -€5,348 | -€5,348 | -€10,189 | -€10,189 | = |
| Amounts payable17/49 | €39,301 | €25,117 | €13,350 | €8,737 | €6,083 | €14,989 | €12,485 | €19,492 | ▲ 56.1% |
| Amounts payable after more than one year17 | €619 | - | - | - | - | - | - | - | - |
| Amounts payable within one year42/48 | €38,682 | €25,117 | €13,350 | €8,737 | €6,083 | €14,989 | €12,485 | €19,492 | ▲ 56.1% |
| Trade debts44 | €30,711 | €18,505 | €11,291 | €8,109 | €3,267 | €13,538 | €11,364 | €5,465 | ▼ 51.9% |
| Suppliers440/4 | - | - | - | €8,109 | €3,267 | €13,538 | €11,364 | €5,465 | ▼ 51.9% |
| Taxes, remuneration and social security45 | - | - | - | €628 | €2,815 | €1,451 | €1,121 | €4,026 | ▲ 259% |
| Taxes450/3 | - | - | - | €628 | €2,815 | €1,451 | €1,121 | €4,026 | ▲ 259% |
| Other amounts payable47/48 | - | - | - | - | - | - | - | €10,000 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€7,482 | €7,036 | €1,236 | -€19,359 | -€4,401 | €1,505 | -€4,841 | €19,432 | - |
| + Depreciation and write-downs630 | €7,261 | €6,837 | €7,407 | €4,956 | €7,078 | €2,305 | €2,190 | €2,025 | ▼ 7.6% |
| Operating cash flow (approximation) | -€221 | €13,872 | €8,643 | -€14,403 | €2,677 | €3,810 | -€2,651 | €21,456 | - |
| Investment in fixed assets (approximation) | - | -€759 | -€8,264 | -€18,995 | -€3,445 | €13,277 | -€2,581 | -€867 | ▲ 66.4% |
| Change in cash | - | - | €1,062 | €8,677 | -€6,327 | -€5,695 | €125 | €5,002 | ▲ 40× |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.
Historical observation
In July 2024, 31,368 companies had the same profile as FIZZY has now. Two years later, 93.5% were still going and 0.5% had gone bankrupt.
- Micro
- 20 years or older
- solvency 30% or more
- a profit of 5% of the balance sheet or more
93.5%
was still going
5.9%
stopped otherwise
0.5%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of FIZZY itself: 0.2% within 12 months.
Test of the method
The method was tested on the 497,446 companies of July 2024. Each company was given the bankruptcy share of the same profile a year earlier, in July 2023. The expectation was that 1.6% would go bankrupt within 24 months. In fact 1.7% went bankrupt.
| Group | Expected | Actual |
|---|---|---|
| 1 | 0.2% | 0.2% |
| 2 | 0.3% | 0.5% |
| 3 | 0.5% | 0.6% |
| 4 | 0.7% | 0.8% |
| 5 | 0.9% | 0.9% |
| 6 | 1.3% | 1.5% |
| 7 | 1.6% | 1.8% |
| 8 | 1.8% | 1.8% |
| 9 | 3.0% | 3.1% |
| 10 | 5.6% | 6.2% |
A company that went bankrupt had a higher expected share than one that kept going in 74.5% of comparisons. The level depends on the economy. In a year with more bankruptcies than the year before, the actual share is higher than the expected one.
This is an observation about 31,368 companies, not a prediction for FIZZY. The sector does not count, because the KBO no longer lists a sector for a company that has stopped. By sector, mostly the survivors would count, which would paint too rosy a picture.
Latest 10 of 36 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 31-08-2026 | 2026-00487748 | |
| 31-12-2024 | micro format | 27-08-2025 | 2025-00427512 | |
| 31-12-2023 | micro format | 27-08-2024 | 2024-00388145 | |
| 31-12-2022 | micro format | 31-08-2023 | 2023-00414700 | |
| 31-12-2021 | micro format | 29-08-2022 | 2022-20366108 | |
| 31-12-2020 | micro format | 31-08-2021 | 2021-60200354 | |
| 31-12-2019 | micro format | 19-10-2020 | 2020-62300442 | |
| 31-12-2018 | micro format | 30-08-2019 | 2019-59400492 | |
| 31-12-2017 | micro format | 28-09-2018 | 2018-68300057 | |
| 31-12-2016 | micro format | 28-08-2017 | 2017-49800001 |