FRAMES
Annual accounts 2025
micro format, filed on 14-04-2026, 16 days before the deadlineTurnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €23,000. Estimated: probably between €17,000 and €48,000.
Balance sheet
balance sheet total €135,946 on 30-09-2025in euro
in euro
Position in the sector
-66.1%
Higher than 11% of 1,847 companies in 2025.
0.49
Higher than 26% of 1,759 companies in 2025.
-1.2%
Higher than 32% of 1,776 companies in 2025.
Net result: middle half · Equity: bottom quarter · Balance sheet total: middle half · Working capital: bottom quarter
Staff
Staff costs divided by the average number of full-time equivalents.
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||
20/58 |
135,946 | 145,255 | 166,392 | 158,947 | 187,879 | 147,803 | 160,490 | |
21/28 |
25,115 | 31,968 | 56,978 | 82,738 | 100,005 | 116,185 | 132,728 | |
22/27 |
20,614 | 27,467 | 52,477 | 78,014 | 95,505 | 116,185 | 132,728 | |
23 |
1,405 | 3,592 | 21,536 | 39,480 | 52,158 | 66,588 | 120,738 | |
24 |
- | 0 | 2,398 | 4,796 | 7,194 | 9,592 | 11,990 | |
26 |
19,209 | 23,876 | 28,543 | 33,738 | 36,153 | 40,005 | - | |
28 |
4,501 | 4,501 | 4,501 | 4,724 | 4,500 | - | - | |
29/58 |
110,831 | 113,287 | 109,414 | 76,209 | 87,874 | 31,618 | 27,762 | |
3 |
- | - | - | - | - | 3,636 | 7,424 | |
30/36 |
- | - | - | - | - | 3,636 | 7,424 | |
40/41 |
96,623 | 99,117 | 98,120 | 70,763 | 74,647 | 6,687 | 6,759 | |
40 |
96,623 | 98,941 | 98,120 | 70,763 | 74,647 | 6,687 | 6,759 | |
41 |
0 | 175 | - | - | - | - | - | |
54/58 |
13,457 | 14,057 | 11,179 | 4,236 | 11,985 | 20,634 | 13,579 | |
490/1 |
752 | 114 | 115 | 1,211 | 1,242 | 661 | - | |
| Balance sheet: equity and liabilities | ||||||||
10/49 |
135,946 | 145,255 | 166,392 | 158,947 | 187,879 | 147,803 | 160,490 | |
10/15 |
-89,925 | -88,270 | -20,195 | -23,822 | 521 | -3,895 | 6,035 | |
10/11 |
12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | 12,500 | |
100 |
- | - | - | - | - | - | 12,500 | |
14 |
-102,425 | -100,770 | -32,695 | -36,322 | -11,979 | -16,395 | -6,465 | |
17/49 |
225,871 | 233,525 | 186,587 | 182,770 | 187,358 | 151,698 | 154,455 | |
17 |
- | - | 0 | 2,897 | 14,399 | 25,764 | 33,267 | |
170/4 |
- | - | 0 | 2,897 | 14,399 | 25,764 | 33,267 | |
42/48 |
225,572 | 233,525 | 186,587 | 179,873 | 167,709 | 120,351 | 121,188 | |
42 |
- | 0 | 2,897 | 11,502 | 11,366 | 10,301 | 11,143 | |
44 |
9,950 | 12,646 | 19,601 | 21,490 | 31,976 | 6,537 | 8,429 | |
440/4 |
9,950 | 12,646 | 19,601 | 21,490 | 31,976 | 6,537 | 8,429 | |
45 |
5,076 | 8,172 | 20,640 | 5,885 | 6,561 | 4,891 | 883 | |
450/3 |
5,076 | 7,800 | 17,619 | 2,543 | 6,561 | 4,891 | 883 | |
454/9 |
0 | 371 | 3,021 | 3,343 | - | - | - | |
47/48 |
210,546 | 212,708 | 143,449 | 140,996 | 117,806 | 98,621 | 100,733 | |
492/3 |
299 | - | - | 0 | 5,250 | 5,583 | - | |
| Income statement | ||||||||
76A |
- | 0 | 107 | - | - | - | - | |
9900 |
8,037 | -16,108 | 52,993 | 8,131 | 30,355 | 14,024 | -4,885 | |
62 |
1,513 | 19,585 | 22,099 | 7,041 | - | - | - | |
630 |
6,853 | 25,009 | 25,009 | 24,738 | 23,674 | 22,590 | - | |
640/8 |
891 | 4,738 | 985 | 219 | 394 | 277 | 154 | |
9901 |
-1,220 | -65,439 | 4,900 | -23,868 | 6,286 | -8,843 | -5,039 | |
75/76B |
1 | 57 | 0 | 215 | 451 | 519 | - | |
75 |
1 | 57 | 0 | 215 | 451 | 519 | - | |
65/66B |
436 | 2,692 | 1,273 | 690 | 2,322 | 1,605 | 1,426 | |
65 |
436 | 2,692 | 1,273 | 690 | 2,322 | 1,605 | 1,426 | |
9903 |
-1,655 | -68,074 | 3,627 | -24,343 | 4,416 | -9,930 | -6,465 | |
9904 |
-1,655 | -68,074 | 3,627 | -24,343 | 4,416 | -9,930 | -6,465 | |
9905 |
-1,655 | -68,074 | 3,627 | -24,343 | 4,416 | -9,930 | -6,465 | |
| Appropriation of the result | ||||||||
9906 |
-102,425 | -100,770 | -32,695 | -36,322 | -11,979 | -16,395 | -6,465 | |
14P |
-100,770 | -32,695 | -36,322 | -11,979 | - | - | - | |
| Social balance sheet | ||||||||
9087 |
0 | 0.5 | 1 | - | - | - | - | |
Hours worked1013 |
- | 787 | 1,434 | - | - | - | - | |
| Document | ||||||||
The notes to these accounts have 7 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).
Source: Annual accounts 2025 (PDF), filed on 14-04-2026.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-09-2025 | micro format | 14-04-2026 | 2026-00079064 | |
| 30-09-2024 | micro format | 29-04-2025 | 2025-00079781 | |
| 30-09-2023 | micro format | 26-04-2024 | 2024-00070250 | |
| 30-09-2022 | micro format | 22-05-2023 | 2023-00090772 | |
| 30-09-2021 | micro format | 31-03-2022 | 2022-09300340 | |
| 30-09-2020 | micro format | 30-04-2021 | 2021-12000114 | |
| 30-09-2019 | micro format | 22-01-2021 | 2021-01400378 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| 5,633 | -40,430 | 29,909 | 870 | 29,960 | 13,747 | - | ||
| 5,198 | -43,065 | 28,637 | 395 | 28,090 | 12,660 | - | ||
| 0 | 0 | 1 | 7,471 | 8,830 | 6,047 | 132,728 | ||
| -600 | 2,878 | 6,943 | -7,750 | -8,649 | 7,055 | - | ||
| -114,741 | -120,238 | -77,173 | -103,664 | -79,835 | -88,733 | -93,426 | ||
| -66.1% | -60.8% | -12.1% | -15.0% | 0.3% | -2.6% | 3.8% | ||
| 0.49 | 0.49 | 0.59 | 0.42 | 0.52 | 0.26 | 0.23 | ||
| 0.49 | 0.49 | 0.59 | 0.42 | 0.52 | 0.23 | 0.17 | ||
| - | - | - | - | - | - | 25.59 | ||
| - | - | - | - | - | - | -107.1% | ||
| -1.2% | -46.9% | 2.2% | -15.3% | 2.4% | -6.7% | -4.0% | ||
| 12.93 | -15.02 | 23.50 | 1.26 | - | - | - |
Debt to equity is not shown because equity is negative. Debt divided by negative equity means nothing.
A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.
Social balance sheet
| Item | 30-09-2024 | 30-09-2023 |
|---|---|---|
| Employees at the balance-sheet date | - | 1 |
| full-time | - | 0 |
| part-time | - | 1 |
| in full-time equivalents | - | 0.8 |
| 0.4 | 0.8 | |
| On a permanent contract | - | 1 |
| Joined | 0 | - |
| Left | 1 | - |
Source: social balance sheet in the 2023 to 2024 annual accounts
Investments
fixed assets acquired| Item | 30-09-2025 | 30-09-2024 | 30-09-2023 | 30-09-2022 |
|---|---|---|---|---|
| Tangible fixed assets | - | - | - | €7,247 |
| Financial fixed assets | - | - | €1 | €224 |
| €6,853 | €25,009 | €25,009 | €24,738 |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
Insights on FRAMES
The operating result for 2025 is a loss of €1,220, smaller than the loss of €65,439 in 2024.
Equity is negative. Debt (€225,871) exceeds the balance-sheet total (€135,946).