Future State
Annual accounts 2025
abbreviated format, filed on 19-08-2026, 19 days lateTurnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €130,000. Estimated: probably between €95,000 and €200,000.
Balance sheet
balance sheet total €97,201 on 31-12-2025in euro
in euro
Position in the sector
2.6%
Higher than 10% of 10,857 companies in 2025.
1.01
Higher than 38% of 10,479 companies in 2025.
48.9%
Higher than 95% of 10,726 companies in 2025.
Net result: middle half · Equity: bottom quarter · Balance sheet total: bottom quarter · Working capital: middle half
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2025 | 2024 |
|---|---|---|---|
| Balance sheet: assets | |||
20/58 |
97,201 | 116,787 | |
21/28 |
1,176 | 4,279 | |
22/27 |
1,176 | 4,279 | |
23 |
1,176 | 2,072 | |
24 |
0 | 2,207 | |
29/58 |
96,024 | 112,508 | |
29 |
- | 0 | |
290 |
- | 0 | |
40/41 |
69,304 | 5,295 | |
40 |
11,625 | 0 | |
41 |
57,679 | 5,295 | |
54/58 |
24,702 | 106,247 | |
490/1 |
2,018 | 965 | |
| Balance sheet: equity and liabilities | |||
10/49 |
97,201 | 116,787 | |
10/15 |
2,526 | 38,815 | |
10/11 |
1,000 | 1,000 | |
14 |
1,526 | 37,815 | |
17/49 |
94,675 | 77,972 | |
17 |
0 | 40,000 | |
170/4 |
0 | 40,000 | |
42/48 |
94,675 | 37,972 | |
42 |
0 | 1,889 | |
44 |
1,674 | 485 | |
440/4 |
1,674 | 485 | |
45 |
21,751 | 3,828 | |
450/3 |
21,751 | 3,828 | |
47/48 |
71,250 | 31,770 | |
| Income statement | |||
9900 |
66,164 | 64,848 | |
630 |
3,103 | 11,442 | |
640/8 |
1,024 | 993 | |
9901 |
62,038 | 52,412 | |
75/76B |
25 | 227 | |
75 |
25 | 227 | |
65/66B |
96 | 2,619 | |
65 |
96 | 2,619 | |
9903 |
61,967 | 50,020 | |
67/77 |
14,433 | 12,205 | |
9904 |
47,535 | 37,815 | |
9905 |
47,535 | 37,815 | |
| Appropriation of the result | |||
9906 |
85,350 | 37,815 | |
14P |
37,815 | 0 | |
791/2 |
0 | 288,344 | |
694/7 |
83,824 | 288,344 | |
694 |
83,824 | 288,344 | |
695 |
- | 0 | |
| Document | |||
The notes to these accounts have 8 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the accounts filed with the NBB.
Source: Annual accounts 2025 at the NBB, filed on 19-08-2026.
Filings
each dot is a set of accounts, on the day it reached the National Bank2025 annual accounts filed 19 days after the deadline. Filed on 19 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00410919.
Subsidies and aid
Flemish government 2024 to 2025, 2 entries, €659 awarded, €659 paid
| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2025 | 1 | €0 | €659 |
| 2024 | 1 | €659 | €0 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2025 | 2024 |
|---|---|---|---|
| 65,141 | 63,855 | ||
| 50,637 | 49,257 | ||
| 0 | 2,503 | ||
| -81,545 | - | ||
| 1,350 | 74,536 | ||
| 2.6% | 33.2% | ||
| 1.01 | 2.96 | ||
| 37.48 | 2.01 | ||
| - | 97.4% | ||
| 48.9% | 32.4% | ||
| over 100 | 24.38 |
A ratio outside any meaningful range has been withheld (balance sheet total €97,201, equity €2,526).
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.
Investments
fixed assets acquired| Item | 2025 | 2024 |
|---|---|---|
| Tangible fixed assets | - | €2,503 |
| €3,103 | €11,442 |
Source: notes to the 2024 to 2025 annual accounts (statement of fixed assets)
Insights on Future State
The operating result for 2025 is 18% higher than in 2024.
Debt's share of the balance-sheet total rises from 66.8% to 97.4%. Equity is lower and debt is higher.