Frambilzen
Frambilzen has been active since 2020 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show negative equity (€-249k) and a net result of €8k. Equity is shrinking by ~18.9% per year across the filed fiscal years. Its solvency ranks better than 6% of 79 sector peers (fiscal year 2025). The computed 12-month bankruptcy probability is 0.5% (very low).
| Equity | €-249k |
| Net result | €8k |
| Staff (FTE) | 18.7 |
| Better than sector | 6% |
Fragile profile, watch profitability in particular.
All 5 axes are computed from data Checked has read.
How do we compute this?
The trend is a robust median of all pairwise slopes between fiscal years (Theil-Sen), so a single odd year cannot hijack the line. For strictly positive series we also fit a log variant (compound annual growth) and keep whichever describes the figures best.
The area around the projection is 1.8 × the median absolute deviation from the trend, widening each year ahead (×1 / ×1.6 / ×2.2), with a minimum of 8% of the last value. It is an indicative range, not a statistical confidence interval.
A series whose deviations exceed 35% of its level is too volatile: we then deliberately show no projection. Every projection assumes unchanged policy and is blind to non-public information (order book, contracts, funding rounds).
| Metric | This company | Sector median | Position in the sector |
|---|---|---|---|
| Solvency | -26.9% | 34.0% | |
| Net result | €8k | €114k | |
| Equity | €-249k | €630k | |
| Gross operating margin | €1.06M | €515k | |
| Staff costs | €914k | €183k |
Figures by fiscal year and ratios
| Fiscal year | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Deposit | abbreviated schema | abbreviated schema | abbreviated schema | micro schema |
| Revenue | - | - | - | - |
| EBITDA | €147k | €25k | €187k | €-74k |
| Net profit | €8k | €-132k | €36k | €-266k |
| Cash flow | €130k | €17k | €179k | €-82k |
| Staff costs | €914k | €571k | €646k | €487k |
| Income taxes | - | - | - | - |
| Dividends | - | - | - | - |
| Total assets | €925k | €741k | €851k | €418k |
| Equity | €-249k | €-258k | €-126k | €-161k |
| Debt | €1.17M | €998k | €977k | €580k |
| of which ≤ 1y | €1.06M | €686k | €483k | €358k |
| of which > 1y | €103k | €308k | €494k | €222k |
| Working capital | €-670k | €-423k | €-137k | €-193k |
| Employees (FTE) | 18.7 | 12.7 | 17.9 | 17.4 |
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Current ratio | 0.37 | 0.38 | 0.72 | 0.46 |
| Quick ratio | 0.37 | 0.38 | 0.72 | 0.46 |
| Working capital ratio | -72.4% | -57.1% | -16.1% | -46.1% |
| Solvency | -26.9% | -34.8% | -14.7% | -38.5% |
| Debt / equity | -4.71 | -3.88 | -7.78 | -3.60 |
| Long-term debt ratio | -0.41 | -1.20 | -3.93 | -1.38 |
| Interest coverage | 8.70 | 2.92 | 22.26 | -10.34 |
| Gross margin | - | - | - | - |
| Net margin | - | - | - | - |
| ROA | 0.9% | -17.8% | 4.2% | -63.6% |
| ROE | -3.4% | 51.2% | -28.3% | 165.2% |
| EBITDA margin | - | - | - | - |
| Days sales outstanding | - | - | - | - |
| Days payable outstanding | - | - | - | - |
| Inventory turnover | - | - | - | - |
| Days inventory (DSI) | - | - | - | - |
Full annual accounts (22 line items)
| Line item | Code | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Balance sheet, Assets | |||||
| TOTAL ASSETS | 20/58 | €925k | €741k | €851k | €418k |
| Fixed assets | 21/28 | €539k | €478k | €505k | €254k |
| Tangible fixed assets | 22/27 | €539k | €478k | €505k | €254k |
| Financial fixed assets | 28 | €180 | €180 | €180 | - |
| Current assets | 29/58 | €386k | €263k | €346k | €165k |
| Amounts receivable within one year | 40/41 | €355k | €251k | €337k | €156k |
| Cash & bank | 54/58 | €22k | €3k | €3k | €5k |
| Balance sheet, Equity & liabilities | |||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €925k | €741k | €851k | €418k |
| Equity | 10/15 | €-249k | €-258k | €-126k | €-161k |
| Contributions / capital | 10/11 | €105k | €105k | €105k | €105k |
| Accumulated profits (losses) | 14 | €-354k | €-363k | €-231k | €-266k |
| Amounts payable | 17/49 | €1.17M | €998k | €977k | €580k |
| Amounts payable after one year | 17 | €103k | €308k | €494k | €222k |
| Amounts payable within one year | 42/48 | €1.06M | €686k | €483k | €358k |
| Trade debts payable within one year | 44 | €273k | €206k | €363k | €266k |
| Income statement | |||||
| Gross operating margin | 9900 | €1.06M | €600k | €835k | €415k |
| Operating result | 9901 | €25k | €-123k | €44k | €-259k |
| Financial income | 75 | €0 | €0 | €34 | €18 |
| Financial charges | 65 | €17k | €9k | €8k | €7k |
| Result before taxes | 9903 | €8k | €-132k | €36k | €-266k |
| Net result for the period | 9904 | €8k | €-132k | €36k | €-266k |
| Result to be appropriated | 9905 | €8k | €-132k | €36k | €-266k |
| NACE primary | Crop and animal production, hunting and related service activities(01250) |
| Legal form | Private limited company(610) |
| Incorporation | 24-12-2020 |
| Status | Active |
| Postal code | 3740 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 73006G0730/00B000 | Flanders | 1,643 m² | 1 · 125 m² | 10.1 m · 3 fl. |
We know of 1 Belgian State Gazette act for this company. It has not been read yet: what they contain is neither established nor disproved here.
| Legal nameNL | Frambilzen |