ILOMAR HOLDING
ActiveSummary
The computed 12-month bankruptcy probability of ILOMAR HOLDING is 1.8% (moderate). The 2025 annual accounts show equity of €30.7m and a net result of -€8.0m. Equity is growing by about 16% per year across the filed financial years. Its solvency ranks better than 66% of 851 sector peers (NACE 52, financial year 2025). The company has been active since 2002 and the Belgian Official Gazette contains no insolvency or warning signals.
Financials · financial year 2025, full format
2025 annual accounts filed late (47 days) Filed on 16 September 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00514297.
Turnover
€4.2m▼ 11.9%
2024 · €4.7m
EBIT margin
5.2%▼ 4.1pp
2024 · 9.3%
Net result
-€8.0m
2024 · €321,328
Working capital
€293,073▲ 50.1%
2024 · €195,190
Trend over the years
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result falls in 2025; 2025 is 51% below 2024.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Turnover€4.2m
2025
Operating result€0.2m
2025
Net result-€8.0m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€57.3m
2025
Equity€30.7m
2025
Debt€26.7m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€0.3m
2025
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
EBIT margin5.2%
2025
Return on assets (ROA)-14.0%
2025
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency53.5%
2025
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio1.01
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)14
2025
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 52, Warehousing and support activities for transportation: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Turnover€3.9m-€3.9m▲ 0.5%€3.9m▼ 1.3%€3.7m▼ 2.8%€3.9m▲ 4.8%€5.0m▲ 26.2%€4.7m▼ 4.5%€4.2m▼ 11.9%
Operating result-€1.0m--€2.1m▼ 112%€0.9m€0.07m▼ 92.7%€0.1m▲ 79.4%€0.3m▲ 130%€0.4m▲ 63.0%€0.2m▼ 50.6%
Net result-€3.4m--€2.9m▲ 12.4%€0.7mabove the sector's middle half€0.07mwithin the sector's middle half▼ 90.4%-€0.2mbelow the sector's middle half€27.2mabove the sector's middle half€0.3mwithin the sector's middle half▼ 98.8%-€8.0mbelow the sector's middle half
EBIT margin-25.7%--54.2%▼ 28.5pp23.1%▲ 77.2pp1.7%▼ 21.3pp3.0%▲ 1.2pp5.4%▲ 2.4pp9.3%▲ 3.8pp5.2%▼ 4.1pp
Equity€13.6m-€10.6m▼ 21.7%€11.3mabove the sector's middle half▲ 6.7%€11.4mabove the sector's middle half▲ 0.6%€11.2mabove the sector's middle half▼ 1.9%€38.4mabove the sector's middle half▲ 243%€38.7mabove the sector's middle half▲ 0.8%€30.7mabove the sector's middle half▼ 20.7%
Total assets€64.7m-€53.4m▼ 17.4%€51.9mabove the sector's middle half▼ 2.9%€53.3mabove the sector's middle half▲ 2.8%€54.4mabove the sector's middle half▲ 1.9%€55.9mabove the sector's middle half▲ 2.8%€59.3mabove the sector's middle half▲ 6.1%€57.3mabove the sector's middle half▼ 3.3%
Debt€51.1m-€42.8m▼ 16.3%€40.6m▼ 5.2%€41.9m▲ 3.4%€43.2m▲ 3.0%€17.5m▼ 59.4%€20.6m▲ 17.5%€26.7m▲ 29.5%
Working capital-€20.3m--€24.1m▼ 18.5%-€24.8mbelow the sector's middle half▼ 2.9%-€24.4mbelow the sector's middle half▲ 1.9%-€24.3mbelow the sector's middle half▲ 0.1%-€0.3mbelow the sector's middle half▲ 98.9%€0.2mwithin the sector's middle half€0.3mwithin the sector's middle half▲ 50.1%
Solvency21.0%-19.9%▼ 1.1pp21.9%within the sector's middle half▲ 2.0pp21.4%within the sector's middle half▼ 0.5pp20.6%within the sector's middle half▼ 0.8pp68.6%above the sector's middle half▲ 48.0pp65.3%above the sector's middle half▼ 3.4pp53.5%within the sector's middle half▼ 11.8pp
Current ratio0.44-0.41▼ 0.040.39below the sector's middle half▼ 0.020.42below the sector's middle half▲ 0.030.44below the sector's middle half▲ 0.020.98within the sector's middle half▲ 0.551.01within the sector's middle half▲ 0.031.01within the sector's middle half=
Return on assets (ROA)-5.2%--5.5%▼ 0.3pp1.4%within the sector's middle half▲ 6.9pp0.1%below the sector's middle half▼ 1.2pp-0.4%below the sector's middle half▼ 0.5pp48.6%above the sector's middle half▲ 49.0pp0.5%within the sector's middle half▼ 48.1pp-14.0%below the sector's middle half▼ 14.5pp
Staff (FTE)12.5-13.8▲ 10.4%13.8within the sector's middle half=15.3within the sector's middle half▲ 10.9%15.4within the sector's middle half▲ 0.7%17.1within the sector's middle half▲ 11.0%17.4within the sector's middle half▲ 1.8%14within the sector's middle half▼ 19.5%
above
within
below
the middle half of NACE 52, Warehousing and support activities for transportation: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €57.3m
Fixed assets
€30.4m ▼ 21.0%
Current assets
€26.9m ▲ 29.6%
Equity and liabilities €57.3m
Equity
€30.7m ▼ 20.7%
Debt
€26.7m ▲ 29.5%
Debt's share of the balance-sheet total rises from 34.7% to 46.5%. Equity is lower and debt is higher.
Key figures and ratios
EBITDA
€465,437▼
2024 · €700,646
Cash flow
-€7.8m▼
2024 · €583,309
Debt to equity
0.87▲
2024 · 0.53
ROE
-26.1%▼
2024 · 0.8%
Interest coverage
0.66▼
2024 · 0.77
Debt ≤ 1 year
€26.7m▲
2024 · €20.6m
Income taxes
€2,469▼
2024 · €2,696
Staff costs
€1.7m▼
2024 · €2.4m
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Operating income70/76A | - | - | - | €4.0m | €4.2m | €5.3m | €5.2m | €4.2m | ▼ 18.2% |
| Turnover70 | €3.9m | €3.9m | €3.9m | €3.7m | €3.9m | €5.0m | €4.7m | €4.2m | ▼ 11.9% |
| Other operating income74 | - | - | - | €0.2m | €0.3m | €0.3m | €0.2m | €0.06m | ▼ 74.5% |
| Non-recurring operating income76A | - | - | - | €0.03m | - | €0.04m | €0.2m | - | - |
| Operating charges60/66A | - | - | - | €3.9m | €4.1m | €5.1m | €4.7m | €4.0m | ▼ 15.2% |
| Services and other goods61 | - | - | - | €1.9m | €1.9m | €2.1m | €2.0m | €2.1m | ▲ 2.0% |
| Remuneration, social security and pensions62 | - | - | - | €1.6m | €1.8m | €2.7m | €2.4m | €1.7m | ▼ 29.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.5m | €0.4m | €0.3m | €0.3m | €0.2m | €0.2m | €0.3m | €0.2m | ▼ 5.0% |
| Other operating charges640/8 | - | - | - | €0.1m | €0.2m | €0.1m | €0.07m | €0.03m | ▼ 51.1% |
| Non-recurring operating charges66A | - | - | - | €0.001m | €0 | €97 | €0.001m | - | - |
| Operating profit (loss)9901 | -€1.0m | -€2.1m | €0.9m | €0.07m | €0.1m | €0.3m | €0.4m | €0.2m | ▼ 50.6% |
| Financial income75/76B | - | - | - | €0.1m | €0.3m | €28.7m | €0.8m | €0.7m | ▼ 17.9% |
| Recurring financial income75 | €0.9m | €0.7m | €0.09m | €0.1m | €0.3m | €28.7m | €0.8m | €0.7m | ▼ 17.9% |
| Income from financial fixed assets750 | - | - | - | €0.05m | €0.02m | €28.0m | €0.02m | - | - |
| Income from current assets751 | - | - | - | €0.02m | €0.2m | €0.7m | €0.8m | €0.7m | ▼ 16.2% |
| Other financial income752/9 | - | - | - | €0.04m | €0.03m | - | €0.001m | €0 | ▼ 100.0% |
| Financial charges65/66B | - | - | - | €0.1m | €0.6m | €1.8m | €0.9m | €8.9m | ▲ 868% |
| Recurring financial charges65 | €1.1m | €0.8m | €0.2m | €0.1m | €0.6m | €1.8m | €0.9m | €0.7m | ▼ 21.2% |
| Debt charges650 | €1.1m | €0.8m | €0.1m | €0.08m | €0.6m | €1.7m | €0.9m | €0.7m | ▼ 22.7% |
| Other financial charges652/9 | - | - | - | €0.01m | €0.002m | €0.02m | €0.008m | €0.02m | ▲ 139% |
| Non-recurring financial charges66B | - | - | - | - | - | - | - | €8.2m | - |
| Profit (loss) for the period before taxes9903 | -€3.4m | -€2.9m | €0.7m | €0.07m | -€0.2m | €27.2m | €0.3m | -€8.0m | - |
| Income taxes67/77 | €0.003m | €0.002m | €0.002m | €0.003m | €0.003m | €0.003m | €0.003m | €0.002m | ▼ 8.4% |
| Taxes670/3 | - | - | - | €0.003m | €0.003m | €0.003m | €0.003m | €0.002m | ▼ 8.4% |
| Tax adjustments and reversals of tax provisions77 | - | - | - | - | - | €166 | - | - | - |
| Profit (loss) for the period9904 | -€3.4m | -€2.9m | €0.7m | €0.07m | -€0.2m | €27.2m | €0.3m | -€8.0m | - |
| Profit (loss) for the period to be appropriated9905 | -€3.4m | -€2.9m | €0.7m | €0.07m | -€0.2m | €27.2m | €0.3m | -€8.0m | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €64.7m | €53.4m | €51.9m | €53.3m | €54.4m | €55.9m | €59.3m | €57.3m | ▼ 3.3% |
| Fixed assets21/28 | €48.4m | €36.9m | €36.2m | €35.8m | €35.5m | €38.6m | €38.5m | €30.4m | ▼ 21.0% |
| Intangible fixed assets21 | €1.0m | €0.8m | €0.7m | €0.5m | €0.5m | €0.6m | €0.6m | €0.7m | ▲ 12.4% |
| Tangible fixed assets22/27 | €0.05m | €0.03m | €0.02m | €0.01m | €0.01m | €0.02m | €0.01m | €0.004m | ▼ 68.0% |
| Furniture and vehicles24 | - | - | - | €0.01m | €0.01m | €0.02m | €0.01m | €0.004m | ▼ 68.0% |
| Financial fixed assets28 | €47.4m | €36.0m | €35.5m | €35.2m | €35.0m | €38.0m | €37.9m | €29.7m | ▼ 21.6% |
| Affiliated companies280/1 | - | - | - | €35.2m | €35.0m | €38.0m | €37.9m | €29.7m | ▼ 21.6% |
| Participating interests280 | - | - | - | €34.9m | €34.9m | €37.9m | €37.9m | €29.7m | ▼ 21.6% |
| Amounts receivable281 | - | - | - | €0.4m | €0.1m | €0.1m | - | - | - |
| Current assets29/58 | €16.3m | €16.6m | €15.7m | €17.6m | €18.8m | €17.3m | €20.8m | €26.9m | ▲ 29.6% |
| Amounts receivable within one year40/41 | €14.0m | €15.0m | €15.5m | €17.5m | €18.7m | €17.2m | €20.7m | €26.8m | ▲ 29.7% |
| Trade receivables40 | - | - | - | €0.03m | €0.09m | €0.3m | €0.06m | €0.02m | ▼ 72.7% |
| Other amounts receivable41 | - | - | - | €17.5m | €18.6m | €16.8m | €20.6m | €26.8m | ▲ 30.0% |
| Cash at bank and in hand54/58 | €0.8m | €1.4m | €0.1m | €0.01m | €0.03m | €0.009m | €0.02m | €0.03m | ▲ 56.6% |
| Deferred charges and accrued income490/1 | - | - | - | €0.05m | €0.1m | €0.08m | €0.1m | €0.1m | ▲ 13.7% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €64.7m | €53.4m | €51.9m | €53.3m | €54.4m | €55.9m | €59.3m | €57.3m | ▼ 3.3% |
| Equity10/15 | €13.6m | €10.6m | €11.3m | €11.4m | €11.2m | €38.4m | €38.7m | €30.7m | ▼ 20.7% |
| Contributions10/11 | €7.7m | €7.7m | €7.7m | €8.7m | €8.7m | €8.7m | €8.7m | €8.7m | = |
| Capital10 | - | - | - | €7.7m | €7.7m | €7.7m | €7.7m | €7.7m | = |
| Issued capital100 | - | - | - | €7.7m | €7.7m | €7.7m | €7.7m | €7.7m | = |
| Contributions outside capital11 | - | - | - | €1.0m | €1.0m | €1.0m | €1.0m | €1.0m | = |
| Share premium1100/10 | - | - | - | €1.0m | €1.0m | €1.0m | €1.0m | €1.0m | = |
| Reserves13 | €4.9m | €2.0m | €2.7m | €2.7m | €2.5m | €29.7m | €30.0m | €22.0m | ▼ 26.7% |
| Non-distributable reserves130/1 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | = |
| Legal reserve130 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | = |
| Distributable reserves133 | - | - | - | €2.5m | €2.3m | €29.5m | €29.8m | €21.8m | ▼ 26.9% |
| Amounts payable17/49 | €51.1m | €42.8m | €40.6m | €41.9m | €43.2m | €17.5m | €20.6m | €26.7m | ▲ 29.5% |
| Amounts payable after more than one year17 | €12.9m | - | - | - | - | - | - | - | - |
| Amounts payable within one year42/48 | €36.6m | €40.7m | €40.6m | €41.9m | €43.2m | €17.5m | €20.6m | €26.7m | ▲ 29.4% |
| Trade debts44 | €1.1m | €2.2m | €0.9m | €0.6m | €0.3m | €0.3m | €0.3m | €0.5m | ▲ 64.8% |
| Suppliers440/4 | - | - | - | €0.6m | €0.3m | €0.3m | €0.3m | €0.5m | ▲ 64.8% |
| Taxes, remuneration and social security45 | - | - | - | €0.3m | €0.4m | €0.5m | €0.4m | €0.2m | ▼ 53.5% |
| Taxes450/3 | - | - | - | €0.06m | €0.09m | €0.03m | €0.07m | €0.002m | ▼ 96.7% |
| Remuneration and social security454/9 | - | - | - | €0.3m | €0.3m | €0.5m | €0.3m | €0.2m | ▼ 44.0% |
| Other amounts payable47/48 | - | - | - | €41.0m | €42.4m | €16.8m | €19.9m | €26.0m | ▲ 30.6% |
| Accrued charges and deferred income492/3 | - | - | - | - | €0.002m | - | - | €0.02m | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€3.4m | -€2.9m | €0.7m | €0.07m | -€0.2m | €27.2m | €0.3m | -€8.0m | - |
| + Depreciation and write-downs630 | €0.5m | €0.4m | €0.3m | €0.3m | €0.2m | €0.2m | €0.3m | €0.2m | ▼ 5.0% |
| Operating cash flow (approximation) | -€2.9m | -€2.5m | €1.0m | €0.4m | -€0.05m | €27.3m | €0.6m | -€7.8m | - |
| Investment in fixed assets (approximation) | - | €11.1m | €0.4m | €0.08m | €0.08m | -€3.3m | -€0.1m | €7.8m | - |
| Change in cash | - | €0.6m | -€1.3m | -€0.1m | €0.01m | -€0.02m | €0.008m | €0.009m | ▲ 15.4% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 32 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | full format | 16-09-2026 | 2026-00514297 |
| 31-12-2024 | full format | 16-07-2025 | 2025-00277860 |
| 31-12-2023 | full format | 11-07-2024 | 2024-00241162 |
| 31-12-2022 | full format | 21-06-2023 | 2023-00158506 |
| 31-12-2021 | full format | 23-06-2022 | 2022-20085383 |
| 31-12-2020 | full format | 24-06-2021 | 2021-24300373 |
| 31-12-2019 | full format | 23-09-2020 | 2020-55200174 |
| 31-12-2018 | full format | 20-11-2019 | 2019-74200183 |
| 31-12-2017 | full format | 28-09-2018 | 2018-66000486 |
| 31-12-2016 | full format | 29-06-2017 | 2017-26700229 |
Similar companies · same sector, comparable size
CEVA Ground Europe
BE 0466.397.477
Antwerpen · equity €30.6m
MAYFIELD
BE 0463.048.306
Kapellen · equity €31.1m
Antwerp Freight Station
BE 0457.845.839
Antwerpen · equity €31.3m
Bruhn Spedition
BE 0436.915.120
Antwerpen · equity €31.6m
BLECKMANN BELGIË NV
BE 0424.797.345
Kruisem · equity €32.0m
Of the 3,147 active companies whose main activity is logistics services (NACE 52250), figures are known for 1,946. 196 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.