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. Click a figure with a dotted line for the item and the filing.
See how customers, suppliers and banks see your own company and what to improve first.
If something looks wrong or is missing, please tell us.