Equity
Equity fell by 95% in 4 years.
Equity fell by 95% in 4 years.
The result fell in 2025 from €11.7m to €3.8m.
Of this, €9.8m falls due within a year.
Green is investment, beige is depreciation.
HEX - RAYS pays its suppliers 12 days earlier than in 2024. Customers pay 22 days later.
Higher net result than 95% of companies in computer programming and consultancy. Sector median €35,587 · 1,693 companies.
The dashed line is the sector median: 0.2% across 1,167 companies (NACE 62, small).
Fewer than 1 in 1,000 comparable companies go bankrupt within 12 months (an estimate).
The band follows from the bankruptcy probability. 10 more points roughly halve it.
| 75-100 | Excellent | under 0.55% |
| 60-74 | Healthy | 0.55% to 1.5% |
| 45-59 | Fair | 1.5% to 4.2% |
| 25-44 | Weak | 4.2% to 15.0% |
| 0-24 | Critical | over 15.0% |
Where the company stands within its band depends half on the bankruptcy probability and half on how it does against its sector peers (NACE 62, small). It does better than 23% of them on solvency, 89% on liquidity, 88% on profitability and 6% on growth.
The bankruptcy probability was computed on 08-11-2026 by the bankruptcy model of 2 October 2026, which learns from Belgian bankruptcies and reads the registers, the annual accounts and the Belgian Official Gazette.
The probability rests on the annual accounts with balance sheet date 31-12-2025.
Of the companies with a bankruptcy probability in the very low class on 30-06-2025, 0.1% went bankrupt within twelve months.
Some facts cap the score, however low the probability. With negative or zero equity, a heavy loss, a special status in the KBO, one missing filing or accounts filed more than 90 days late, the score is Fair at most (59). With two missing filings, it is Weak at most (44). During a judicial reorganisation or at the company's end (bankruptcy, dissolution, liquidation), it is Critical at most (24).
In July 2024, 2,613 companies had the same profile as HEX - RAYS has now. Each dot stands for 7 companies, two years later.
That fits the bankruptcy probability of HEX - RAYS itself: 0.1% within 12 months.
The method was tested on the 497,447 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 2,613 companies, not a prediction for HEX - RAYS. 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.
Liquidity is ample, with a current ratio of 1.58 (1.77 in 2024), above the usual 1.5. Short-term debt is 38.9% and cash 36.1% of total assets. However, 84.3% of the assets are financed with debt and provisions.
Show the recommended maximum and see how the verdict changes with amount, term and advance.
The scores and ratios are Checked's own calculations, not a credit decision.
The company filed its last 7 accounts on average 36 days before the deadline. In the sector (NACE 62), the median for financial year 2024 was 9 days before the deadline, and 33% of those companies filed late.
| Company | ||||
|---|---|---|---|---|
| HEX - RAYS Liège | €12.0m | 33.1% | 15.7% | 14.4 |
| Nomios Belgium Zaventem | €20.3m | 9.7% | 25.2% | 18 |
| Netapp Belgium Machelen (Brab.) | €22.7m | 3.1% | 2.7% | 11.1 |
| MOZA-X Oudenaarde | €3.7m | 18.6% | 11.6% | 16.8 |
| NEORIA Edegem | €24.4m | 5.4% | 51.8% | 18.5 |
| ZTE BELGIUM Woluwe-Saint-Lambert | €27.9m | 3.3% | 21.0% | 22.2 |
| FACIL CORPORATE Genk | €10.4m | 6.3% | 4.7% | 24.1 |
Grey: the largest companies of the sector (computer programming and consultancy (NACE 62)), without their names. Blue: the sector peers from the table.
These companies have the same main activity as HEX - RAYS: computer consultancy and computer facilities management (NACE 62200). They are comparable in size and age: total assets between €18m and €36m, founded between 1999 and 2010.
HEX - RAYS has existed since 2005. Turnover grew from €103,133 in 2006 to €12.0m in 2025.
Solvency fell in 2025 from 39.2% to 15.7% because of the dividend.
SmartSec holds all the shares.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Higher than 29% of 1,691 companies in 2025.
Higher than 49% of 1,658 companies in 2025.
Higher than 79% of 1,673 companies in 2025.
Net result: top quarter · Equity: top quarter · Balance sheet total: top quarter · Working capital: top quarter · Staff: middle half
11.6 men and 2.8 women in full-time equivalents in 2025.
Men €163,071, women €171,363 per full-time equivalent. Jobs differ, so this is not a pay gap.
In 2025, 1 person joined and 2 left. Agency workers: 0.1 on average.
| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||||||||
20/58 |
25.3m | 20.8m | 34.0m | 19.5m | 84.4m | 67.2m | 61.6m | 64.7m | 54.7m | 35.8m | 26.0m | 20.0m | 13.3m | 10.9m | 7.4m | 4.0m | 1.8m | 802,256 | 99,935 | 83,526 | |
20 |
0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
21/28 |
9.7m | 3.9m | 1.9m | - | 1.2m | 1.3m | 1.4m | 1.5m | 1.5m | 1.5m | 1.5m | 990,971 | 1.1m | 1.1m | 949,650 | 24,008 | 28,152 | 19,422 | 4,110 | - | |
21 |
5.4m | 3.3m | 1.4m | - | 406 | 693 | 8,748 | 35,073 | 51,885 | 9,762 | 3,945 | - | - | - | - | - | - | - | - | - | |
22/27 |
546,109 | 580,336 | 536,963 | - | 1.2m | 1.3m | 1.4m | 1.5m | 1.4m | 1.5m | 1.5m | 986,053 | 1.1m | 1.1m | 944,839 | 19,302 | 23,446 | 17,701 | 2,610 | - | |
22 |
417,056 | 458,181 | 482,006 | - | 1.2m | 1.2m | 1.3m | 1.3m | 1.4m | 1.4m | 1.4m | 813,135 | 839,432 | 942,592 | 841,562 | - | - | - | - | - | |
23 |
4,672 | 5,347 | 4,348 | - | 9,062 | 16,141 | 24,207 | 20,738 | 25,465 | 49,210 | 71,392 | 97,884 | 124,376 | 83,977 | 57,035 | 7,417 | 3,233 | 6,209 | 1,264 | - | |
24 |
124,382 | 116,808 | 50,609 | - | 38,281 | 81,234 | 112,330 | 115,424 | 19,621 | 41,410 | 54,095 | 75,034 | 97,592 | 56,855 | 46,242 | 11,885 | 20,213 | 11,492 | 1,346 | - | |
28 |
3.8m | 34,942 | 2,811 | - | 256 | 256 | 256 | 256 | 256 | 256 | 3,430 | 4,918 | 4,999 | 4,887 | 4,811 | 4,706 | 4,706 | 1,721 | 1,500 | - | |
280/1 |
3.8m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
281 |
3.8m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
284/8 |
4,990 | 34,942 | 2,811 | - | 256 | 256 | 256 | 256 | 256 | 256 | 3,430 | - | - | - | - | - | - | - | - | - | |
285/8 |
4,990 | 34,942 | 2,811 | - | 256 | 256 | 256 | 256 | 256 | 256 | 3,430 | - | - | - | - | - | - | - | - | - | |
29/58 |
15.6m | 16.9m | 32.0m | - | 83.2m | 65.9m | 60.2m | 63.2m | 53.3m | 34.3m | 24.4m | 19.0m | 12.2m | 9.8m | 6.5m | 4.0m | 1.7m | 782,834 | 95,825 | 83,526 | |
40/41 |
2.6m | 1.8m | 2.5m | - | 1.8m | 3.0m | 1.4m | 838,106 | 692,367 | 470,017 | 304,080 | 421,607 | 235,766 | 391,567 | 287,100 | 133,967 | 76,739 | 57,126 | 18,194 | 17,160 | |
40 |
1.7m | 1.5m | 1.3m | - | 1.5m | 940,151 | 349,311 | 821,773 | 659,708 | 397,129 | 258,647 | 319,539 | 191,508 | 209,513 | 154,044 | 122,498 | 63,905 | 46,851 | 16,276 | 14,400 | |
41 |
832,786 | 340,732 | 1.1m | - | 283,283 | 2.1m | 1.1m | 16,333 | 32,658 | 72,888 | 45,433 | 102,068 | 44,258 | 182,054 | 133,056 | 11,469 | 12,834 | 10,275 | 1,918 | 2,760 | |
50/53 |
3.4m | 14.2m | 11.3m | - | 67.7m | 45.0m | 42.9m | 55.0m | 31.6m | 9.8m | 9.7m | 8.8m | 2.0m | 1.8m | 420,000 | 180,000 | - | 90,002 | 37,842 | 65,000 | |
51/53 |
3.4m | 14.2m | 11.3m | - | 67.7m | 45.0m | 42.9m | 55.0m | 31.6m | 9.8m | 9.7m | - | - | - | - | - | - | - | - | - | |
54/58 |
9.1m | 684,103 | 18.0m | - | 13.6m | 17.8m | 15.7m | 7.2m | 20.2m | 24.0m | 14.4m | 9.8m | 10.0m | 7.6m | 5.8m | 3.7m | 1.6m | 635,706 | 39,635 | 1,324 | |
490/1 |
440,156 | 166,900 | 261,716 | - | 62,029 | 100,223 | 136,517 | 229,350 | 778,572 | 10,569 | 0 | 12,942 | - | 0 | - | - | - | - | 154 | 42 | |
| Balance sheet: equity and liabilities | |||||||||||||||||||||
10/49 |
25.3m | 20.8m | 34.0m | 19.5m | 84.4m | 67.2m | 61.6m | 64.7m | 54.7m | 35.8m | 26.0m | 20.0m | 13.3m | 10.9m | 7.4m | 4.0m | 1.8m | 802,256 | 99,935 | 83,526 | |
10/15 |
4.0m | 8.1m | 4.5m | - | 83.3m | 63.6m | 48.5m | 45.9m | 40.7m | 30.4m | 21.6m | 15.4m | 7.8m | 8.2m | 5.0m | 3.2m | 1.7m | 753,549 | 81,205 | 11,527 | |
10/11 |
61,500 | 61,500 | 61,500 | - | 68,600 | 68,600 | 68,600 | 68,600 | 3.6m | 3.6m | 3.6m | 3.6m | 68,600 | 68,600 | 68,600 | 68,600 | 68,600 | 68,600 | 9,300 | 9,300 | |
10 |
61,500 | 61,500 | 61,500 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
100 |
61,500 | 61,500 | 61,500 | - | 68,600 | 68,600 | 68,600 | 68,600 | 3.6m | 3.6m | 3.6m | 3.6m | 68,600 | 68,600 | 68,600 | 68,600 | 68,600 | 68,600 | 18,600 | 18,600 | |
101 |
- | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | 0 | 9,300 | 9,300 | |
13 |
3.2m | 3.2m | 3.2m | - | 9.2m | 7.2m | 8.3m | 19.8m | 6.7m | 5.3m | 5.3m | 1.4m | 1.1m | 1.1m | 1.1m | 456,860 | 1,860 | 1,860 | 1,860 | 1,860 | |
130/1 |
7,078 | 7,078 | 7,078 | - | 357,860 | 357,860 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
7,078 | 7,078 | 7,078 | - | 357,860 | 357,860 | 357,860 | 357,860 | 357,860 | 357,860 | 357,860 | 357,860 | 6,860 | 6,860 | 6,860 | 6,860 | 1,860 | 1,860 | 1,860 | 1,860 | |
132 |
3.0m | 3.0m | 3.1m | - | 5.6m | 3.6m | 2.3m | 14.6m | 2.2m | 744,000 | 744,000 | 0 | 300,000 | 1.1m | 1.1m | 450,000 | - | - | - | - | |
133 |
173,323 | 163,064 | 96,453 | - | 3.3m | 3.3m | 5.6m | 4.9m | 4.2m | 4.2m | 4.2m | 1.1m | 750,000 | - | - | - | - | - | - | - | |
14 |
720,419 | 4.9m | 1.3m | - | 74.0m | 56.3m | 40.1m | 26.0m | 30.3m | 21.6m | 12.8m | 10.4m | 6.7m | 7.1m | 3.9m | 2.7m | 1.6m | 683,089 | 70,045 | 367 | |
17/49 |
21.3m | 12.7m | 29.5m | - | 1.1m | 3.7m | 13.0m | 18.8m | 14.1m | 5.3m | 4.3m | 4.7m | 5.5m | 2.7m | 2.4m | 806,505 | 58,552 | 48,707 | 18,730 | 71,999 | |
42/48 |
9.8m | 9.6m | 28.6m | - | 1.1m | 3.7m | 12.0m | 18.4m | 14.0m | 4.1m | 3.4m | 4.7m | 5.5m | 2.7m | 2.4m | 806,505 | 58,552 | 48,707 | 18,635 | 71,999 | |
42 |
- | - | - | - | - | - | - | - | - | - | - | 400,952 | - | - | - | - | - | 3,351 | - | - | |
43 |
- | - | - | - | - | - | 10.0m | 10.0m | 12.0m | - | 142,161 | - | - | - | - | - | - | - | - | - | |
430/8 |
- | - | - | - | - | - | 10.0m | 10.0m | 12.0m | 0 | 142,161 | - | - | - | - | - | - | - | - | - | |
44 |
772,044 | 683,463 | 358,400 | - | 197,340 | 53,402 | 10,502 | 31,583 | 80,562 | 32,832 | 71,004 | 10,072 | 7,917 | 40,033 | 10,811 | 22,768 | 21,569 | 23,548 | 1,135 | 560 | |
440/4 |
772,044 | 683,463 | 358,400 | - | 197,340 | 53,402 | 10,502 | 31,583 | 80,562 | 32,832 | 71,004 | 10,072 | 7,917 | 40,033 | 10,811 | 22,768 | 21,569 | 23,548 | 1,135 | 560 | |
46 |
- | - | 0 | - | 19,212 | 64,627 | 1,935 | 43,830 | 26,328 | - | 1,404 | - | - | - | - | - | - | - | - | - | |
45 |
1.1m | 884,996 | 573,078 | - | 865,741 | 607,473 | 302,031 | 2.0m | 1.9m | 4.0m | 2.0m | 3.3m | 1.9m | 2.7m | 1.6m | 603,170 | 35,312 | 21,689 | 8,150 | 2,439 | |
450/3 |
6,174 | 177,596 | 55,339 | - | 592,620 | 240,192 | 112,591 | 1.8m | 1.8m | 3.8m | 1.8m | 3.1m | 1.8m | 2.6m | 1.5m | 534,741 | 11,340 | 6,367 | 8,150 | 2,439 | |
454/9 |
1.1m | 707,401 | 517,739 | - | 273,121 | 367,281 | 189,439 | 204,418 | 114,327 | 211,969 | 159,177 | 139,034 | 112,541 | 87,444 | 169,271 | 68,429 | 23,972 | 15,322 | - | - | |
47/48 |
8.0m | 8.0m | 27.6m | - | 314 | 2.9m | 1.6m | 6.4m | 0 | 1,295 | 1.2m | 973,813 | 3.5m | 20,132 | 730,426 | 180,567 | 1,671 | 119 | 9,350 | 69,000 | |
492/3 |
11.5m | 3.1m | 891,657 | - | 8,022 | 5,070 | 1.1m | 429,740 | 103,650 | 1.3m | 877,004 | - | - | - | - | - | - | - | 95 | - | |
| Income statement | |||||||||||||||||||||
70/76A |
14.7m | 19.9m | 24.5m | - | 20.6m | 19.7m | 19.0m | 18.9m | 16.6m | 14.5m | 12.2m | - | - | - | - | - | - | - | - | - | |
70 |
12.0m | 17.7m | 23.0m | - | 20.6m | 19.6m | 18.9m | 18.8m | 16.6m | 14.5m | 12.2m | - | - | 5.4m | 4.0m | 2.7m | 2.0m | - | - | 103,133 | |
72 |
2.5m | 2.0m | 1.5m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
74 |
126,367 | 131,361 | 67,320 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
76A |
0 | 10,000 | - | - | - | - | 4,959 | - | - | - | - | - | 918 | - | - | - | - | - | - | - | |
9900 |
- | - | - | - | - | - | - | - | - | - | - | 8.2m | 5.9m | 5.1m | 3.7m | 2.4m | 1.7m | 998,368 | 126,821 | 99,532 | |
60/66A |
10.7m | 7.6m | 4.7m | - | 2.5m | 2.2m | 1.9m | 1.6m | 2.4m | 1.4m | 1.3m | - | - | - | - | - | - | - | - | - | |
60/61 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 310,236 | 334,137 | 318,670 | 305,150 | - | - | 3,601 | |
60 |
288,732 | 38,065 | 75,811 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
600/8 |
288,732 | 38,065 | 75,811 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
61 |
6.8m | 4.8m | 2.5m | - | 1.2m | 817,740 | 810,554 | 684,405 | 623,959 | 485,738 | 557,144 | - | - | - | - | - | - | - | - | - | |
62 |
2.4m | 2.2m | 2.0m | - | 1.2m | 1.3m | 932,778 | 853,693 | 887,121 | 758,161 | 549,304 | 557,047 | 420,524 | 256,228 | 379,931 | 375,132 | 194,232 | 64,289 | - | - | |
630 |
1.2m | 591,977 | 153,268 | - | 77,150 | 94,977 | 112,217 | 93,779 | 117,803 | 107,869 | 145,684 | 82,038 | 84,035 | 54,095 | 44,012 | 14,000 | 12,696 | 9,070 | 1,357 | - | |
631/4 |
6,562 | 6,562 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
640/8 |
6,056 | 4,739 | 7,557 | - | 67,411 | 7,799 | 12,888 | 7,962 | 7,767 | 7,531 | 6,063 | 6,734 | 264,159 | 73,309 | 117,764 | 1,235 | 3,025 | 1,228 | 799 | 746 | |
66A |
21,167 | - | 2,213 | - | - | - | - | - | 745,719 | 7,377 | - | 163,373 | - | - | - | - | - | - | - | - | |
9901 |
4.0m | 12.3m | 19.8m | - | 18.1m | 17.5m | 17.1m | 17.2m | 14.3m | 13.2m | 10.9m | 7.5m | 5.2m | 4.8m | 3.2m | 2.0m | 1.5m | 923,781 | 124,665 | 98,786 | |
75/76B |
413,367 | 971,555 | 1.4m | - | 5.0m | 2.5m | 2.1m | 1.1m | 704,950 | 607,037 | 1.7m | 253,374 | 189,845 | 93,025 | 260,917 | 14,087 | 4,760 | 9,945 | 1,579 | 892 | |
75 |
413,367 | 971,555 | 1.4m | - | 5.0m | 2.5m | 2.1m | 1.1m | 704,950 | 607,037 | 1.7m | 253,374 | 189,845 | 93,025 | 260,917 | 14,087 | 4,760 | 9,945 | 1,579 | 892 | |
750 |
29,435 | 32,918 | 28,594 | - | 45,632 | 84,074 | 360,594 | 315,164 | 18,588 | 132,405 | 54,943 | - | - | - | - | - | - | - | - | - | |
751 |
309,593 | 740,908 | 724,492 | - | 1.4m | 996,158 | 852,414 | 727,906 | 309,090 | 238,498 | 331,483 | - | - | - | - | - | - | - | - | - | |
752/9 |
74,339 | 197,729 | 688,216 | - | 3.6m | 1.4m | 921,714 | 74,844 | 377,271 | 236,135 | 1.3m | - | - | - | - | - | - | - | - | - | |
76B |
- | - | 1,048 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
65/66B |
391,747 | 449,912 | 877,636 | - | 1.8m | 2.2m | -1.3m | 3.2m | 231,981 | 440,640 | 856,191 | 120,523 | 59,030 | 46,288 | 38,462 | 29,984 | 12,604 | 10,682 | 3,813 | 125 | |
65 |
391,747 | 449,912 | 877,636 | - | 1.8m | 2.2m | -1.3m | 3.2m | 231,981 | 440,640 | 856,191 | 120,523 | 59,030 | 46,288 | 38,462 | 29,984 | 12,604 | 10,682 | 3,813 | 125 | |
650 |
153,539 | 113,821 | 116,720 | - | 367,305 | 260,956 | 447,231 | 233,398 | 117,341 | 155,712 | 271,827 | - | - | - | - | - | - | - | - | - | |
651 |
- | - | - | - | 17,729 | 647,508 | -3.0m | 2.6m | 24,759 | 20,710 | 291,460 | - | - | - | - | - | - | - | - | - | |
652/9 |
238,209 | 336,091 | 760,916 | - | 1.4m | 1.3m | 1.2m | 343,060 | 89,881 | 264,219 | 292,904 | - | - | - | - | - | - | - | - | - | |
9903 |
4.0m | 12.8m | 20.4m | - | 21.4m | 17.8m | 20.6m | 15.1m | 14.7m | 13.3m | 11.8m | 7.5m | 5.3m | 4.8m | 3.4m | 2.0m | 1.5m | 923,044 | 122,431 | 99,553 | |
67/77 |
178,225 | 1.1m | 1.1m | - | 1.6m | -339,948 | 1.2m | 3.5m | 5.2m | 4.6m | 4.5m | 2.5m | 1.8m | 1.6m | 930,899 | 520,064 | 538,177 | 260,000 | 41,753 | 34,309 | |
670/3 |
178,225 | 1.1m | 1.1m | - | 1.9m | 1.4m | 1.2m | 3.5m | 5.2m | 4.6m | 4.5m | - | - | - | - | - | - | - | - | - | |
77 |
- | - | 600 | - | 220,000 | 1.8m | - | 0 | 132 | - | - | - | - | - | - | - | - | - | - | - | |
9904 |
3.8m | 11.7m | 19.2m | - | 19.7m | 18.1m | 19.3m | 11.6m | 9.5m | 8.8m | 7.3m | 5.0m | 3.5m | 3.2m | 2.4m | 1.5m | 939,330 | 663,044 | 80,678 | 65,244 | |
789 |
1.0m | 66,611 | 16,757 | - | - | 744,000 | 13.1m | 744,000 | - | - | - | 300,000 | 750,000 | - | - | - | - | - | - | - | |
689 |
1.0m | - | 997,770 | - | 2.0m | 2.0m | 847,280 | 13.1m | 744,000 | - | 744,000 | - | - | - | 600,000 | 450,000 | - | - | - | - | |
9905 |
3.8m | 11.7m | 18.3m | - | 17.7m | 16.9m | 31.6m | -712,483 | 8.8m | 8.8m | 6.5m | 5.3m | 4.3m | 3.2m | 1.8m | 1.0m | 939,330 | 663,044 | 80,678 | 65,244 | |
| Appropriation of the result | |||||||||||||||||||||
9906 |
8.7m | 13.0m | 31.3m | - | 74.0m | 57.0m | 57.6m | 29.6m | 30.3m | 21.6m | 16.9m | 12.0m | 11.3m | 7.1m | 3.9m | 2.7m | 1.6m | 733,089 | 81,045 | 69,367 | |
14P |
4.9m | 1.3m | 13.0m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
791/2 |
1.0m | - | - | - | - | 3.1m | 11.9m | - | - | - | - | - | 0 | - | - | - | - | - | - | - | |
792 |
1.0m | - | - | - | - | 3.1m | 11.9m | - | - | - | - | - | - | - | - | - | - | - | - | - | |
691/2 |
1.0m | 66,611 | 16,757 | - | - | 744,000 | 12.6m | 744,000 | - | - | 3.1m | 651,000 | 4.7m | - | - | 5,000 | - | 50,000 | - | - | |
691 |
- | - | - | - | - | - | - | - | - | - | - | - | 3.9m | - | - | - | - | 50,000 | - | - | |
6920 |
- | - | - | - | - | - | - | - | - | - | - | 351,000 | - | - | - | 5,000 | - | - | - | - | |
6921 |
1.0m | 66,611 | 16,757 | - | - | 744,000 | 12.6m | 744,000 | - | - | 3.1m | 300,000 | 750,000 | - | - | - | - | - | - | - | |
694/7 |
8.0m | 8.0m | 30.0m | - | - | 3.1m | 16.7m | 2.9m | - | - | 1.0m | 971,469 | 12,360 | 18,000 | - | - | - | - | 11,000 | 69,000 | |
694 |
8.0m | 8.0m | 30.0m | - | - | 3.1m | 16.7m | 2.9m | - | - | 1.0m | 971,469 | 12,360 | 18,000 | - | - | - | - | 11,000 | 69,000 | |
| Social balance sheet | |||||||||||||||||||||
9087 |
14.4 | 15.3 | 13.5 | - | 11.1 | 9.7 | 6.7 | 6.6 | 7.4 | 7.7 | 5.7 | 5.2 | 4.6 | 3.9 | 3.7 | 3.9 | 3 | 1.6 | - | - | |
Men (FTE)1003 |
11.6 | 11.8 | - | - | 8.3 | 6.8 | 4.5 | 4.2 | 5 | 5.7 | 4.4 | - | - | - | - | - | - | - | - | - | |
Women (FTE)1003 |
2.8 | 3.5 | - | - | 2.8 | 2.9 | 2.2 | 2.4 | 2.4 | 2 | 1.3 | - | - | - | - | - | - | - | - | - | |
Agency workers1501 |
0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Hours worked1013 |
25,567 | 25,642 | - | - | 18,985 | 15,289 | 10,868 | 11,260 | 12,567 | 12,270 | 8,592 | 9,216 | 7,963 | 6,821 | 8,047 | 7,085 | 5,391 | 2,675 | - | - | |
| Document | |||||||||||||||||||||
The accounts for financial year 2005 were filed as a document without figures as data, a scan for example.
The notes to these accounts have 57 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 24-09-2026.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | full format | 24-09-2026 | 2026-00526559 | |
| 31-12-2024 | full format | 24-06-2025 | 2025-00178724 | |
| 31-12-2023 | full format | 25-06-2024 | 2024-00172810 | |
| 31-12-2022 | full format | 23-06-2023 | 2023-00155675 | |
| 31-12-2021 | full format | 31-03-2022 | 2022-09600141 | |
| 31-12-2020 | full format | 15-06-2021 | 2021-20300555 | |
| 31-12-2019 | full format | 06-07-2020 | 2020-26500188 | |
| 31-12-2018 | full format | 13-06-2019 | 2019-18400349 | |
| 31-12-2017 | full format | 18-06-2018 | 2018-20200514 | |
| 31-12-2016 | full format | 19-06-2017 | 2017-18800170 | |
| 31-12-2015 | full format | 29-06-2016 | 2016-24800504 | |
| 31-12-2014 | full format | 02-07-2015 | 2015-26000332 | |
| 31-12-2013 | full format | 25-08-2014 | 2014-46600174 | |
| 31-12-2012 | full format | 10-07-2013 | 2013-29400384 | |
| 31-12-2011 | full format | 03-07-2012 | 2012-25400596 | |
| 31-12-2010 | full format | 22-06-2011 | 2011-20000543 | |
| 31-12-2009 | full format | 08-07-2010 | 2010-28000519 | |
| 31-12-2008 | full format | 16-07-2009 | 2009-42300202 | |
| 31-12-2007 | full format | 18-06-2008 | 2008-24700361 | |
| 31-12-2006 | full format | 26-07-2007 | 2007-48100169 | |
| 31-12-2005 | full format | 29-08-2006 | 2006-67900267 |
| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5.2m | 12.9m | 20.0m | - | 18.2m | 17.6m | 17.2m | 17.3m | 14.4m | 13.3m | 11.1m | 7.6m | 5.2m | 4.8m | 3.2m | 2.0m | 1.5m | 932,851 | 126,022 | - | ||
| 5.0m | 12.2m | 19.4m | - | 19.8m | 18.2m | 19.4m | 11.7m | 9.6m | 8.9m | 7.4m | 5.1m | 3.6m | 3.2m | 2.5m | 1.5m | 952,026 | 672,114 | 82,035 | - | ||
| 3.3m | 2.6m | 1.6m | - | 2,939 | 1,865 | 40,372 | 122,149 | 90,142 | 93,651 | 676,642 | 6,733 | 105,103 | 174,714 | 969,654 | 9,855 | 21,425 | 24,382 | 5,467 | - | ||
| 8.4m | -17.4m | - | - | -4.1m | 2.1m | 8.5m | -13.0m | -3.8m | 9.6m | 4.6m | -161,151 | 2.3m | 1.8m | 2.1m | 2.0m | 1.0m | 596,071 | 38,311 | - | ||
| 5.7m | 7.3m | 3.5m | - | 82.1m | 62.2m | 48.2m | 44.8m | 39.3m | 30.2m | 21.0m | 14.4m | 6.7m | 7.1m | 4.1m | 3.2m | 1.7m | 734,127 | 77,190 | 11,527 | ||
| 33.1% | 69.3% | 86.2% | - | 87.9% | 89.4% | 90.3% | 91.5% | 85.9% | 90.8% | 89.9% | - | - | 87.3% | 78.3% | 74.1% | 74.3% | - | - | 95.8% | ||
| 15.7% | 39.2% | 13.2% | - | 98.7% | 94.5% | 78.8% | 70.9% | 74.3% | 85.1% | 83.4% | 76.7% | 58.9% | 75.1% | 67.9% | 79.8% | 96.7% | 93.9% | 81.3% | 13.8% | ||
| 1.58 | 1.77 | 1.12 | - | 76.81 | 17.95 | 5.03 | 3.44 | 3.81 | 8.43 | 7.10 | 4.08 | 2.23 | 3.62 | 2.71 | 4.92 | 29.43 | 16.07 | 5.14 | 1.16 | ||
| 5.38 | 1.55 | 6.56 | - | 0.01 | 0.06 | 0.27 | 0.41 | 0.35 | 0.18 | 0.20 | 0.30 | 0.70 | 0.33 | 0.47 | 0.25 | 0.03 | 0.06 | 0.23 | 6.25 | ||
| 96.3% | 143.1% | 428.3% | - | 23.7% | 28.5% | 39.8% | 25.3% | 23.4% | 28.8% | 33.7% | 32.6% | 44.9% | 38.8% | 48.5% | 46.9% | 55.5% | 88.0% | 99.4% | 566.0% | ||
| 15.1% | 56.0% | 56.7% | - | 23.4% | 27.0% | 31.4% | 17.9% | 17.4% | 24.5% | 28.1% | 25.0% | 26.4% | 29.1% | 32.9% | 37.4% | 53.6% | 82.6% | 80.7% | 78.1% | ||
| 33.82 | over 100 | over 100 | - | 49.53 | 67.36 | 38.50 | 74.14 | over 100 | 85.22 | 40.73 | - | - | - | - | - | - | - | - | - | ||
| 52 days | 30 days | 21 days | - | 26 days | 18 days | 7 days | 16 days | 15 days | 10 days | 8 days | - | - | 14 days | 14 days | 16 days | 12 days | - | - | 51 days | ||
| 40 days | 52 days | 51 days | - | 60 days | 24 days | 5 days | 17 days | 47 days | 25 days | 47 days | - | - | 47 days | 12 days | 26 days | 26 days | - | - | 57 days |
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.
Source: 2021 accounts, page 19, filing 2022-09600141
| Item | 31-12-2025 | 31-12-2024 |
|---|---|---|
| Employees at the balance-sheet date | 16 | 17 |
| full-time | 13 | 15 |
| part-time | 3 | 2 |
| in full-time equivalents | 14.6 | 15.8 |
| 14.4 | 15.3 | |
| On a permanent contract | 16 | 14 |
| Joined | 1 | 5 |
| Left | 2 | 3 |
| Agency workers, average number | 0.1 | 0.1 |
| Training hours | - | 4 |
Source: social balance sheet in the 2024 to 2025 annual accounts
| Item | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Tangible fixed assets | €59,935 | €102,991 | €135,721 | - |
| Intangible fixed assets | €3.3m | €2.5m | €1.5m | - |
| €1.2m | €591,977 | €153,268 | - |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
The auditor is PITON & Cie.
| Item | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Fee for the audit | €9,450 | €8,927 | €8,581 | - |
| Other work by the auditor | - | €1,830 | - | - |
Source: notes to the 2022 to 2025 annual accounts (relations with the auditor)
The operating result for 2025 is 68% lower than in 2024 and the lowest since 2011. It is the second fall in a row.
Debt's share of the balance-sheet total rises from 60.8% to 84.3%. Equity is lower and debt is higher.
Older annual accounts also name 2 natural persons.
Source: shareholder structure in its own accounts, lists of holdings in the owners' accounts
3 other companies of this director went bankrupt (2019, 2023, 2025).
Source: Belgian Official Gazette (bankruptcies, judicial dissolutions, board mandates), FPS Economy (strike-offs) and the KBO register. A bankruptcy, dissolution or strike-off says nothing about the director's part in it.
Source: list of holdings in the 2025 accounts of SmartSec. Every holding stands with its own latest accounts.
| SmartSec
registered office since 11-10-2022 · founded in 2022 |
turnover €2.3m (2025) 0792.305.601 |
| SmartSec Partners II
registered office since 01-10-2024 |
founded in 2024 1024.961.881 |
| Smartsec Partners
registered office since 12-10-2022 |
founded in 2022 0792.753.383 |
| Houben, Denis (sole trader)
establishment since 08-03-2006 |
founded in 2006 0879.819.890 |
| SPARKI via CAPPAERT Leon Jeffy Maria, no longer at SPARKI · Director · deed of 13-02-2023 founded in 2023 |
total assets €135.2m (2025) |
| dnergy via CAPPAERT Leon Jeffy Maria, no longer at dnergy · Director · deed of 07-10-2024 founded in 2019 |
3.1 FTE (2025) |
| Banqup Files via LUYTEN Bart, no longer at Banqup Files · Director · deed of 24-06-2015 founded in 2004 · group Banqup Group |
turnover €7,158 (2024) |
Deadline for the 2026 accounts: 31-07-2027
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
On 26 April 2005, HEX - RAYS was incorporated by two natural persons, with a starting capital of €18,600.12 In 2009 the registered office moved to Liège.3 The capital was increased 2 times between 2014 and 2022, most recently to €61,500.45 Today the board has 6 members.6 Turnover went from €23.0m in 2023 to €12.0m in 2025 and headcount from 13.5 to 14.4 full-time equivalents.7
| Establishment | Since | Unit number |
|---|---|---|
| HEX-RAYS registered office Rue Rennequin-Sualem 34, 4000 Liège | 26-04-2005 | 2.146.551.305 |
| Cadastral parcel | Area | Buildings | Height / floors |
|---|---|---|---|
| 62805D0463/00D000 | 171 m² | 1 · 92 m² | 17.0 m · 5 |
If something looks wrong or is missing, please tell us.