Gemmata
ActiveFinancials · financial year 2025, full format
2025 annual accounts filed 28 days after the deadline Filed on 28 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00475427.
Annual accounts 2025 filed on 28-08-2026 at the NBB all 43 filings
Turnover
€3.6m▼ 31.2%
2024 · €5.2m
EBIT margin
-15.4%▲ 0.6pp
2024 · -16.0%
Net result
-€591,973▲ 33.0%
2024 · -€883,305
Working capital
€2.6m▼ 9.4%
2024 · €2.8m
Multi-year overview
2018 to 2025, 8 financial yearsTurnover
€3.6m
▼ 31.2%
2025
20182025
Operating result
-€552,955
▲ 33.6%
2025
20182025
Net result
-€591,973
▲ 33.0%
2025
lowest quarter of the sector
20182025
EBIT margin
-15.4%
▲ 0.6pp
2025
20182025
Equity
€3.0m
▼ 16.4%
2025
middle half of the sector
20182025
Total assets
€4.5m
▼ 12.2%
2025
middle half of the sector
20182025
Debt
€1.5m
▼ 1.9%
2025
20182025
Working capital
€2.6m
▼ 9.4%
2025
middle half of the sector
20182025
Solvency
67.5%
▼ 3.4pp
2025
middle half of the sector
20182025
Current ratio
2.78
▼ 0.14
2025
middle half of the sector
20182025
Return on assets (ROA)
-13.2%
▲ 4.1pp
2025
lowest quarter of the sector
20182025
Staff (FTE)
1.6
▼ 15.8%
2025
lowest quarter of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Turnover€10.5m-€9.8m▼ 6.7%€13.4m▲ 37.8%€11.7m▼ 13.2%€16.0m▲ 36.9%€6.2m▼ 61.3%€5.2m▼ 15.9%€3.6m▼ 31.2%
Operating result€0.1m-€0.3m▲ 139%€0.4m▲ 53.8%€0.3m▼ 35.8%€0.09m▼ 65.7%€0.01m▼ 84.1%-€0.8m-€0.6m▲ 33.6%
Net result€0.04m-€0.2m▲ 535%€0.3mwithin the sector's middle half▲ 13.5%€0.3mwithin the sector's middle half▲ 37.1%€0.05mwithin the sector's middle half▼ 86.3%-€0.02mbelow the sector's middle half-€0.9mbelow the sector's middle half▼ 4,975%-€0.6mbelow the sector's middle half▲ 33.0%
EBIT margin1.1%-2.8%▲ 1.7pp3.1%▲ 0.3pp2.3%▼ 0.8pp0.6%▼ 1.7pp0.2%▼ 0.3pp-16.0%▼ 16.3pp-15.4%▲ 0.6pp
Equity€3.6m-€3.9m▲ 6.1%€4.1mabove the sector's middle half▲ 6.5%€4.5mabove the sector's middle half▲ 8.4%€4.5mwithin the sector's middle half▲ 1.1%€4.5mwithin the sector's middle half▼ 0.4%€3.6mwithin the sector's middle half▼ 19.7%€3.0mwithin the sector's middle half▼ 16.4%
Total assets€7.1m-€6.1m▼ 13.9%€6.5mwithin the sector's middle half▲ 6.8%€5.1mwithin the sector's middle half▼ 21.3%€5.2mwithin the sector's middle half▲ 1.4%€5.4mwithin the sector's middle half▲ 3.2%€5.1mwithin the sector's middle half▼ 4.9%€4.5mwithin the sector's middle half▼ 12.2%
Debt€3.4m-€2.2m▼ 35.1%€2.4m▲ 7.2%€0.7m▼ 72.5%€0.7m▲ 3.7%€0.9m▲ 26.6%€1.5m▲ 71.7%€1.5m▼ 1.9%
Working capital€3.6m-€3.9m▲ 7.0%€3.8mabove the sector's middle half▼ 2.2%€4.0mabove the sector's middle half▲ 5.7%€4.1mabove the sector's middle half▲ 2.6%€3.7mabove the sector's middle half▼ 8.6%€2.8mwithin the sector's middle half▼ 23.8%€2.6mwithin the sector's middle half▼ 9.4%
Solvency51.5%-63.4%▲ 11.9pp63.3%above the sector's middle half▼ 0.1pp87.2%above the sector's middle half▲ 23.9pp86.9%above the sector's middle half▼ 0.3pp83.9%above the sector's middle half▼ 3.0pp70.9%above the sector's middle half▼ 13.0pp67.5%within the sector's middle half▼ 3.4pp
Current ratio2.06-2.76▲ 0.702.69within the sector's middle half▼ 0.077.15above the sector's middle half▲ 4.457.59above the sector's middle half▲ 0.445.44above the sector's middle half▼ 2.152.92above the sector's middle half▼ 2.522.78within the sector's middle half▼ 0.14
Return on assets (ROA)0.5%-3.7%▲ 3.2pp3.9%within the sector's middle half▲ 0.2pp6.8%within the sector's middle half▲ 2.9pp0.9%within the sector's middle half▼ 5.9pp-0.3%below the sector's middle half▼ 1.2pp-17.4%below the sector's middle half▼ 17.0pp-13.2%below the sector's middle half▲ 4.1pp
Staff (FTE)2.4-1.7▼ 29.2%1.7below the sector's middle half=2.1below the sector's middle half▲ 23.5%2.1below the sector's middle half=2below the sector's middle half▼ 4.8%1.9below the sector's middle half▼ 5.0%1.6below the sector's middle half▼ 15.8%
above
within
below
The sector band is the middle half of the companies in Wholesale trade (NACE 46). 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 loss of €552,955, smaller than the loss of €833,151 in 2024.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €4.5m
Fixed assets
€443,612 ▼ 42.1%
Current assets
€4.0m ▼ 6.9%
Equity and liabilities €4.5m
Equity
€3.0m ▼ 16.4%
Debt
€1.5m ▼ 1.9%
Debt's share of the balance-sheet total rises from 29.1% to 32.5%. Equity and debt are lower.
Key figures and ratios
EBITDA
-€536,208▲
2024 · -€816,067
Cash flow
-€575,227▲
2024 · -€866,221
Quick ratio
1.65▼
2024 · 1.70
Debt to equity
0.48▲
2024 · 0.41
ROE
-19.6%▲
2024 · -24.5%
Interest coverage
-17.18▲
2024 · -21.17
Debt ≤ 1 year
€1.4m▼
2024 · €1.5m
Income taxes
€21,074▲
2024 · €7,126
Customer credit
194 days▲
2024 · 141 days
Supplier credit
104 days▲
2024 · 62 days
Staff costs
€69,630▲
2024 · €68,737
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 31-12-2021 | 31-12-2022 | 31-12-2023 | 31-12-2024 | 31-12-2025 |
|---|---|---|---|---|---|
| Employees at the balance-sheet date | 3 | 3 | 3 | 2 | 2 |
| part-time | 3 | 3 | 3 | 2 | 2 |
| in full-time equivalents | 2.4 | 2.1 | 2 | 1.6 | 1.6 |
| Average over the year, in full-time equivalents | 2.1 | 2.1 | 2 | 1.9 | 1.6 |
| On a permanent contract | 3 | 3 | 3 | 2 | 2 |
| Joined | - | - | - | 0 | - |
| Left | - | - | - | 1 | - |
Source: social balance sheet in the 2021 to 2025 annual accounts
Securities and guarantees
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Pledge on the business | €2.7m | €2.9m | €2.8m | €3.0m | €2.1m |
Source: notes to the 2021 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | - | €18,524 | €8,954 | - | - |
| Financial fixed assets | - | - | €305,639 | - | - |
| Depreciation and write-downs of the year | €20,554 | €22,626 | €16,792 | €17,084 | €16,747 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Auditor
The auditor is FIGURAD BEDRIJFSREVISOREN.
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Fee for the audit | €6,104 | €6,567 | €7,300 | €7,534 | €15,375 |
Source: notes to the 2021 to 2025 annual accounts (relations with the auditor)
Subsidies and aid
Flemish government
2022 · 1 entry · €2,700 awarded · €2,700 paidAnnual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Operating income70/76A | - | - | - | €11.8m | €16.1m | €6.3m | €5.2m | €3.6m | ▼ 31.0% |
| Turnover70 | €10.5m | €9.8m | €13.4m | €11.7m | €16.0m | €6.2m | €5.2m | €3.6m | ▼ 31.2% |
| Other operating income74 | - | - | - | €0.2m | €0.09m | €0.07m | €0.05m | €0.04m | ▼ 15.9% |
| Non-recurring operating income76A | - | - | - | - | - | - | €40 | - | - |
| Operating charges60/66A | - | - | - | €11.6m | €16.0m | €6.2m | €6.1m | €4.2m | ▼ 31.4% |
| Goods for resale, raw materials and consumables60 | - | - | - | €10.9m | €15.4m | €5.6m | €5.7m | €3.6m | ▼ 36.8% |
| Purchases600/8 | - | - | - | €10.5m | €15.8m | €5.9m | €5.0m | €3.4m | ▼ 32.2% |
| Change in stocks: decrease (increase)609 | - | - | - | €0.4m | -€0.5m | -€0.3m | €0.6m | €0.2m | ▼ 72.9% |
| Services and other goods61 | - | - | - | €0.6m | €0.5m | €0.5m | €0.3m | €0.2m | ▼ 41.2% |
| Remuneration, social security and pensions62 | - | - | - | €0.05m | €0.06m | €0.08m | €0.07m | €0.07m | ▲ 1.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.04m | €0.02m | €0.01m | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | ▼ 2.0% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | -€0.007m | -€0.08m | - | - | - | - |
| Other operating charges640/8 | - | - | - | €0.01m | €0.1m | €0.01m | €0.009m | €0.009m | ▲ 5.6% |
| Non-recurring operating charges66A | - | - | - | - | - | €249 | €45 | €0.3m | ▲ 6,783× |
| Operating profit (loss)9901 | €0.1m | €0.3m | €0.4m | €0.3m | €0.09m | €0.01m | -€0.8m | -€0.6m | ▲ 33.6% |
| Financial income75/76B | - | - | - | €0.1m | €0.006m | €0.006m | €0.007m | €0.02m | ▲ 227% |
| Recurring financial income75 | €0.06m | €0.03m | €0.004m | €0.1m | €0.006m | €0.006m | €0.007m | €0.02m | ▲ 227% |
| Income from current assets751 | - | - | - | €0.005m | €0.006m | - | - | - | - |
| Other financial income752/9 | - | - | - | €0.1m | - | €0.006m | €0.007m | €0.02m | ▲ 227% |
| Financial charges65/66B | - | - | - | €0.04m | €0.03m | €0.03m | €0.05m | €0.04m | ▼ 19.4% |
| Recurring financial charges65 | €0.08m | €0.07m | €0.2m | €0.04m | €0.03m | €0.03m | €0.05m | €0.04m | ▼ 19.4% |
| Debt charges650 | €0.04m | €0.03m | €0.02m | €0.01m | €0.01m | €0.02m | €0.04m | €0.03m | ▼ 19.0% |
| Other financial charges652/9 | - | - | - | €0.02m | €0.02m | €0.01m | €0.01m | €0.009m | ▼ 20.6% |
| Profit (loss) for the period before taxes9903 | €0.05m | €0.2m | €0.3m | €0.4m | €0.07m | -€0.009m | -€0.9m | -€0.6m | ▲ 34.8% |
| Income taxes67/77 | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | €0.008m | €0.007m | €0.02m | ▲ 196% |
| Taxes670/3 | - | - | - | €0.02m | €0.02m | €0.009m | €0.007m | €0.02m | ▲ 216% |
| Tax adjustments and reversals of tax provisions77 | - | - | - | - | €59 | €92 | €4 | €0.001m | ▲ 406× |
| Profit (loss) for the period9904 | €0.04m | €0.2m | €0.3m | €0.3m | €0.05m | -€0.02m | -€0.9m | -€0.6m | ▲ 33.0% |
| Profit (loss) for the period to be appropriated9905 | €0.04m | €0.2m | €0.3m | €0.3m | €0.05m | -€0.02m | -€0.9m | -€0.6m | ▲ 33.0% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €7.1m | €6.1m | €6.5m | €5.1m | €5.2m | €5.4m | €5.1m | €4.5m | ▼ 12.2% |
| Fixed assets21/28 | €0.07m | €0.05m | €0.5m | €0.5m | €0.5m | €0.8m | €0.8m | €0.4m | ▼ 42.1% |
| Tangible fixed assets22/27 | €0.05m | €0.03m | €0.5m | €0.5m | €0.5m | €0.5m | €0.4m | €0.4m | ▼ 3.8% |
| Land and buildings22 | - | - | - | €0.5m | €0.4m | €0.4m | €0.4m | €0.4m | ▼ 2.7% |
| Plant, machinery and equipment23 | - | - | - | €0.002m | €0.02m | €0.02m | €0.01m | €0.009m | ▼ 36.7% |
| Furniture and vehicles24 | - | - | - | €246 | €145 | €45 | - | - | - |
| Leasing and similar rights25 | - | - | - | €0.01m | €0.002m | - | - | - | - |
| Financial fixed assets28 | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | €0.3m | €0.3m | €0.02m | ▼ 93.3% |
| Affiliated companies280/1 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Participating interests280 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Other financial fixed assets284/8 | - | - | - | €0.004m | €0.004m | €0.3m | €0.3m | €0.003m | ▼ 98.9% |
| Shares284 | - | - | - | - | - | €0.3m | €0.3m | - | - |
| Amounts receivable and cash guarantees285/8 | - | - | - | €0.004m | €0.004m | €0.003m | €0.003m | €0.003m | = |
| Current assets29/58 | €7.0m | €6.0m | €6.0m | €4.6m | €4.7m | €4.6m | €4.3m | €4.0m | ▼ 6.9% |
| Amounts receivable after more than one year29 | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | - | - |
| Other amounts receivable291 | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | - | - |
| Stocks and contracts in progress3 | €2.4m | €3.3m | €2.1m | €1.7m | €2.2m | €2.4m | €1.8m | €1.6m | ▼ 9.4% |
| Stocks30/36 | - | - | - | €1.7m | €2.2m | €2.4m | €1.8m | €1.6m | ▼ 9.4% |
| Goods purchased for resale34 | - | - | - | €1.7m | €2.2m | €2.4m | €1.8m | €1.6m | ▼ 9.4% |
| Amounts receivable within one year40/41 | €3.6m | €2.3m | €3.1m | €2.0m | €1.9m | €1.5m | €2.2m | €2.4m | ▲ 8.7% |
| Trade receivables40 | - | - | - | €1.7m | €1.5m | €1.3m | €2.0m | €1.9m | ▼ 5.5% |
| Other amounts receivable41 | - | - | - | €0.2m | €0.3m | €0.2m | €0.2m | €0.5m | ▲ 169% |
| Cash at bank and in hand54/58 | €0.7m | €0.07m | €0.5m | €0.7m | €0.4m | €0.3m | €0.04m | €0.006m | ▼ 84.3% |
| Deferred charges and accrued income490/1 | - | - | - | €0.006m | €0.009m | €0.03m | €0.01m | €0.008m | ▼ 14.7% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €7.1m | €6.1m | €6.5m | €5.1m | €5.2m | €5.4m | €5.1m | €4.5m | ▼ 12.2% |
| Equity10/15 | €3.6m | €3.9m | €4.1m | €4.5m | €4.5m | €4.5m | €3.6m | €3.0m | ▼ 16.4% |
| Contributions10/11 | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Capital10 | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Issued capital100 | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Reserves13 | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | = |
| Non-distributable reserves130/1 | - | - | - | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | = |
| Legal reserve130 | - | - | - | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | = |
| Distributable reserves133 | - | - | - | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | = |
| Profit (loss) carried forward14 | €0.4m | €0.6m | €0.9m | €1.2m | €1.2m | €1.2m | €0.3m | -€0.2m | - |
| Amounts payable17/49 | €3.4m | €2.2m | €2.4m | €0.7m | €0.7m | €0.9m | €1.5m | €1.5m | ▼ 1.9% |
| Amounts payable after more than one year17 | €0.03m | €0.02m | €0.2m | €0.004m | - | - | - | - | - |
| Financial debts170/4 | - | - | - | €0.004m | - | - | - | - | - |
| Leasing and similar obligations172 | - | - | - | €0.004m | - | - | - | - | - |
| Amounts payable within one year42/48 | €3.4m | €2.2m | €2.2m | €0.6m | €0.6m | €0.8m | €1.5m | €1.4m | ▼ 2.1% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.008m | €0.004m | - | - | - | - |
| Financial debts43 | - | - | - | - | - | - | €0.5m | €0.4m | ▼ 22.9% |
| Credit institutions430/8 | - | - | - | - | - | - | €0.5m | €0.4m | ▼ 22.9% |
| Trade debts44 | €2.9m | €2.0m | €2.2m | €0.6m | €0.6m | €0.8m | €1.0m | €1.0m | ▲ 6.1% |
| Suppliers440/4 | - | - | - | €0.6m | €0.6m | €0.8m | €1.0m | €1.0m | ▲ 6.1% |
| Taxes, remuneration and social security45 | - | - | - | €0.02m | €0.03m | €0.03m | €0.01m | €0.04m | ▲ 172% |
| Taxes450/3 | - | - | - | €0.009m | €0.01m | €0.01m | €0.001m | €0.02m | ▲ 22× |
| Remuneration and social security454/9 | - | - | - | €0.007m | €0.01m | €0.01m | €0.01m | €0.01m | ▲ 7.2% |
| Accrued charges and deferred income492/3 | - | - | - | €0.005m | €0.06m | €0.02m | €301 | €0.004m | ▲ 12× |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €35,086 | €222,817 | €252,800 | €346,714 | €47,551 | -€17,405 | -€883,305 | -€591,973 | ▲ 33.0% |
| + Depreciation and write-downs630 | €39,637 | €20,001 | €10,063 | €20,554 | €22,626 | €16,792 | €17,084 | €16,747 | ▼ 2.0% |
| Operating cash flow (approximation) | €74,723 | €242,819 | €262,863 | €367,268 | €70,178 | -€613 | -€866,221 | -€575,227 | ▲ 33.6% |
| Investment in fixed assets (approximation) | - | -€4,328 | -€468,790 | €0 | -€18,524 | -€312,470 | €45 | €305,639 | ▲ 6,783× |
| Change in cash | - | -€628,162 | €447,783 | €151,539 | -€285,612 | -€39,644 | -€311,458 | -€31,281 | ▲ 90.0% |
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, 5,831 companies had the same profile as Gemmata has now. Two years later, 84.6% were still going and 1.7% had gone bankrupt.
- Micro
- 20 years or older
- solvency 30% or more
- a loss of 10% of the balance sheet or more
84.6%
was still going
13.4%
stopped otherwise
1.7%
went bankrupt
Another 0.3% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of Gemmata itself: 0.4% 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 5,831 companies, not a prediction for Gemmata. 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 43 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | full format | 28-08-2026 | 2026-00475427 | |
| 31-12-2024 | full format | 16-07-2025 | 2025-00281436 | |
| 31-12-2023 | full format | 05-07-2024 | 2024-00215491 | |
| 31-12-2022 | full format | 17-07-2023 | 2023-00250789 | |
| 31-12-2021 | full format | 13-07-2022 | 2022-20179178 | |
| 31-12-2020 | full format | 27-07-2021 | 2021-40000518 | |
| 31-12-2019 | full format | 18-08-2020 | 2020-41700352 | |
| 31-12-2018 | full format | 22-07-2019 | 2019-35100525 | |
| 31-12-2017 | full format | 08-08-2018 | 2018-43900390 | |
| 31-12-2016 | full format | 19-07-2017 | 2017-32400486 |