Hexagon Development Pro
ActiveSummary
Hexagon Development Pro has been active since 2018 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €2.1m and a net result of €969,002. Equity is growing by ~24% per year across the filed fiscal years. Its solvency ranks better than 32% of 11,027 sector peers (NACE 68, fiscal year 2025). The computed 12-month bankruptcy probability is 0.3% (very low).
Financials · fiscal year 2025, abbreviated schema
2021 to 2025, 5 fiscal years 2019 to 2025, 7 fiscal years
The operating result recovers in 2025; 2025 is 337% above 2024.
What the company sold each fiscal year and what was left of it. A loss stands below the zero line.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Point at or tap a year, or use the arrow keys on the chart, for the exact figures; the table below gives them all.Sector: the middle half (P25 to P75) of NACE 68, Real estate activities, each year against the same schema; no band under 30 filings. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA).
- 2024 Net result -53% on 2023. The accounts now follow the abbreviated schema, last year the full schema.
- 2023 Net result -68% on 2022. The accounts now follow the full schema, last year the abbreviated schema.
Peer companies
Historical observationOf the 684 companies that looked in July 2024 the way this one looks now, 0.3% went bankrupt within 24 months and 97% are still going.
- Medium-sized
- solvency 10 to 30%
- a profit of 5% of the balance sheet or more
- without age
A further 0.1% stopped, but we cannot tell whether within those 24 months.
For this company itself Checked computes a bankruptcy probability of 0.3% over twelve months; the group does not contradict it.
How reliable is this rule?
Tested on the year before, without using that year itself: the groups of July 2023 gave each of the 497,472 companies of July 2024 its group's bankruptcy share. Expected: 1.6%; actually bankrupt within 24 months: 1.7%.
| 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% | 1.0% |
| 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% |
The rule ranks well: a company that went bankrupt got a higher share than one that kept going in 74% of comparisons. The level follows the economy: in a year with more bankruptcies, the actual share is higher than the year before.
An observation about 684 comparable companies, not a prediction for this company. The sector does not count: the register keeps no sector for companies that stopped, so it would make the outcome look better than it was.
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Operating income70/76A | - | - | - | - | €4.4m | - | - | - |
| Turnover70 | - | - | - | - | €4.2m | - | - | - |
| Other operating income74 | - | - | - | - | €0.2m | - | - | - |
| Operating charges60/66A | - | - | - | - | €3.9m | - | - | - |
| Goods for resale, raw materials and consumables60 | - | - | - | - | €3.5m | - | - | - |
| Purchases600/8 | - | - | - | - | €0.7m | - | - | - |
| Change in stocks: decrease (increase)609 | - | - | - | - | €2.8m | - | - | - |
| Services and other goods61 | - | - | - | - | €0.4m | - | - | - |
| Provisions for liabilities and charges: additions (uses and reversals)635/8 | - | - | - | - | - | €0.08m | €0 | ▼ 100% |
| Other operating charges640/8 | - | - | €0.02m | €0.03m | €0.008m | €0.004m | €0.002m | ▼ 47.9% |
| Gross operating margin9900 | -€0.3m | €0.7m | €2.0m | €1.2m | - | €0.4m | €1.5m | ▲ 255% |
| Operating profit (loss)9901 | -€0.4m | €0.7m | €1.9m | €1.2m | €0.5m | €0.3m | €1.5m | ▲ 337% |
| Financial income75/76B | - | - | €1 | €0 | €0.02m | €0.01m | €0.007m | ▼ 49.6% |
| Recurring financial income75 | €0.002m | €300 | €1 | €0 | €0.02m | €0.01m | €0.007m | ▼ 49.6% |
| Income from current assets751 | - | - | - | - | €0.02m | - | - | - |
| Other financial income752/9 | - | - | - | - | €0.001m | - | - | - |
| Financial charges65/66B | - | - | €0.1m | €0.1m | €0.2m | €0.2m | €0.2m | ▼ 3.7% |
| Recurring financial charges65 | €0.09m | €0.1m | €0.1m | €0.1m | €0.2m | €0.2m | €0.2m | ▼ 3.7% |
| Debt charges650 | - | - | - | - | €0.2m | - | - | - |
| Other financial charges652/9 | - | - | - | - | €0.004m | - | - | - |
| Profit (loss) for the period before taxes9903 | -€0.5m | €0.5m | €1.8m | €1.0m | €0.3m | €0.2m | €1.3m | ▲ 734% |
| Income taxes67/77 | - | €0.02m | €0.5m | €0.3m | €0.08m | €0.04m | €0.3m | ▲ 738% |
| Taxes670/3 | - | - | - | - | €0.08m | - | - | - |
| Profit (loss) for the period9904 | -€0.5m | €0.5m | €1.4m | €0.8m | €0.2m | €0.1m | €1.0m | ▲ 733% |
| Profit (loss) for the period to be appropriated9905 | -€0.5m | €0.5m | €1.4m | €0.8m | €0.2m | €0.1m | €1.0m | ▲ 733% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €10.7m | €13.1m | €11.4m | €20.0m | €9.5m | €12.6m | €15.6m | ▲ 23.6% |
| Fixed assets21/28 | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | ▼ 20.2% |
| Financial fixed assets28 | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | ▼ 20.2% |
| Other financial fixed assets284/8 | - | - | - | - | €0.01m | - | - | - |
| Amounts receivable and cash guarantees285/8 | - | - | - | - | €0.01m | - | - | - |
| Current assets29/58 | €10.7m | €13.1m | €11.4m | €20.0m | €9.5m | €12.6m | €15.6m | ▲ 23.7% |
| Stocks and contracts in progress3 | €9.9m | €11.4m | €9.4m | €10.3m | €7.5m | €11.3m | €9.1m | ▼ 19.4% |
| Stocks30/36 | - | - | €9.4m | €10.3m | €7.5m | €11.3m | €9.1m | ▼ 19.4% |
| Property held for sale35 | - | - | - | - | €7.5m | - | - | - |
| Amounts receivable within one year40/41 | €0.6m | €0.3m | €0.8m | €2.5m | €0.5m | €0.4m | €3.9m | ▲ 1,007% |
| Trade receivables40 | - | - | €0.7m | €2.5m | €0.3m | €0.2m | €3.3m | ▲ 1,366% |
| Other amounts receivable41 | - | - | €0.1m | €0 | €0.2m | €0.1m | €0.6m | ▲ 385% |
| Current investments50/53 | - | - | - | - | €0.8m | €0.9m | €2.5m | ▲ 194% |
| Other investments51/53 | - | - | - | - | €0.8m | - | - | - |
| Cash at bank and in hand54/58 | €0.2m | €1.2m | €1.2m | €7.2m | €0.7m | €0.08m | €0.08m | ▲ 3.4% |
| Deferred charges and accrued income490/1 | - | - | €0.04m | €0.007m | €0.02m | €0.01m | €0.01m | ▼ 26.8% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €10.7m | €13.1m | €11.4m | €20.0m | €9.5m | €12.6m | €15.6m | ▲ 23.6% |
| Equity10/15 | -€0.4m | €0.08m | €1.4m | €2.2m | €2.5m | €2.1m | €2.1m | = |
| Contributions10/11 | €0.02m | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Reserves13 | - | €0.06m | €1.4m | €2.2m | €2.4m | €2.1m | €2.1m | = |
| Distributable reserves133 | - | - | €1.4m | €2.2m | €2.4m | €2.1m | €2.1m | = |
| Profit (loss) carried forward14 | -€0.5m | €0 | - | - | - | €0 | €0 | - |
| Provisions and deferred taxes16 | - | - | - | - | - | €0.08m | €0.08m | = |
| Provisions for liabilities and charges160/5 | - | - | - | - | - | €0.08m | €0.08m | = |
| Other liabilities and charges164/5 | - | - | - | - | - | €0.08m | €0.08m | = |
| Amounts payable17/49 | €11.2m | €13.0m | €10.0m | €17.8m | €7.1m | €10.5m | €13.5m | ▲ 28.5% |
| Amounts payable after more than one year17 | €6.1m | €8.4m | €7.0m | €8.4m | €6.1m | €5.7m | €3.9m | ▼ 31.6% |
| Financial debts170/4 | - | - | €7.0m | €8.4m | €6.1m | €5.7m | €3.9m | ▼ 32.2% |
| Subordinated loans170 | - | - | - | - | €2.7m | - | - | - |
| Credit institutions173 | - | - | - | - | €3.4m | - | - | - |
| Other amounts payable178/9 | - | - | - | - | - | - | €0.03m | - |
| Amounts payable within one year42/48 | €5.1m | €4.3m | €2.7m | €9.2m | €0.9m | €4.7m | €9.4m | ▲ 101% |
| Financial debts43 | - | - | - | - | - | €0.8m | €1.2m | ▲ 53.8% |
| Credit institutions430/8 | - | - | - | - | - | €0.8m | €0 | ▼ 100% |
| Other loans439 | - | - | - | - | - | - | €1.2m | - |
| Trade debts44 | €1.5m | €0.8m | €2.0m | €3.8m | €0.6m | €0.8m | €1.5m | ▲ 86.8% |
| Suppliers440/4 | - | - | €2.0m | €3.8m | €0.6m | €0.8m | €1.5m | ▲ 86.8% |
| Advances received on contracts in progress46 | - | - | €0 | €3.8m | €0.2m | €2.5m | €3.2m | ▲ 28.8% |
| Taxes, remuneration and social security45 | - | - | €0.7m | €1.5m | €0.01m | €0 | €1.6m | - |
| Taxes450/3 | - | - | €0.7m | €1.5m | €0.01m | €0 | €1.6m | - |
| Other amounts payable47/48 | - | - | €0.01m | €0.009m | €0.06m | €0.6m | €1.9m | ▲ 219% |
| Accrued charges and deferred income492/3 | - | - | €0.3m | €0.2m | €0.05m | €0.08m | €0.1m | ▲ 59.5% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€0.5m | €0.5m | €1.4m | €0.8m | €0.2m | €0.1m | €1.0m | ▲ 733% |
| Operating cash flow (approximation) | -€0.5m | €0.5m | €1.4m | €0.8m | €0.2m | €0.1m | €1.0m | ▲ 733% |
| Investment in fixed assets (approximation) | - | €0 | €0 | -€0.002m | -€400 | €0 | €0.003m | - |
| Change in cash | - | €1.0m | -€0.03m | €6.0m | -€6.5m | -€0.6m | €0.003m | ▲ 100% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Similar companies · same sector, comparable size
Subsidies and aid
Flemish government
2023 · 1 entry · €33,566 awarded · €33,566 paid| Year | Entries | awarded | paid |
|---|---|---|---|
| 2023 | 1 | €33,566 | €33,566 |