IMBOS
ActiveFinancials · financial year 2025, full format
2025 annual accounts filed 27 days after the deadline Filed on 27 July 2026, deadline 30 June 2026 (7 months after the close on 30 November 2025, Companies Code art. 3:10). Source: NBB, 2026-00343561.
Annual accounts 2025 filed on 27-07-2026 at the NBB all 38 filings
Turnover
≈ €190,000
Estimated: probably between €120,000 and €370,000
EBIT margin
Not included in this filing
Net result
€37,832
2024 · -€27,009
Working capital
€1.3m▲ 5.1%
2024 · €1.2m
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€25,456
2025
20182025
Net result
€37,832
2025
20182025
Equity
€3.3m
▲ 1.1%
2025
20182025
Total assets
€3.5m
▲ 1.2%
2025
20182025
Debt
€39,098
▲ 30.8%
2025
20182025
Working capital
€1.3m
▲ 5.1%
2025
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result-€0.06m--€0.06m▲ 0.1%-€0.03m▲ 40.5%-€0.06m▼ 70.8%-€0.06m▼ 3.8%-€0.06m▼ 1.4%-€0.05m▲ 27.9%€0.03m
Net result-€0.03m--€0.03m▼ 4.6%-€0.03m▲ 3.2%-€0.04m▼ 46.5%-€0.04m▼ 1.9%-€0.04m▼ 4.6%-€0.03m▲ 31.8%€0.04m
Equity€3.5m-€3.5m▼ 0.8%€3.4m▼ 0.7%€3.4m▼ 1.1%€3.4m▼ 1.1%€3.3m▼ 1.2%€3.3m▼ 0.8%€3.3m▲ 1.1%
Total assets€4.3m-€4.2m▼ 2.5%€3.9m▼ 6.0%€3.6m▼ 8.9%€3.5m▼ 1.5%€3.5m▼ 1.3%€3.4m▼ 1.3%€3.5m▲ 1.2%
Debt€0.7m-€0.6m▼ 11.3%€0.4m▼ 38.0%€0.05m▼ 85.1%€0.04m▼ 21.2%€0.04m▲ 1.8%€0.03m▼ 30.7%€0.04m▲ 30.8%
Working capital€1.1m-€1.2m▲ 3.2%€1.2m▲ 1.7%€1.2m▲ 1.0%€1.2m▲ 1.2%€1.2m▲ 1.1%€1.2m▲ 0.8%€1.3m▲ 5.1%
The operating result for 2025 is a profit of €25,456, after a loss of €45,062 in 2024. It is the highest result since 2021.
The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €3.5m
Fixed assets
€2.1m ▼ 1.4%
Current assets
€1.3m ▲ 5.7%
Equity and liabilities €3.5m
Equity
€3.3m ▲ 1.1%
Provisions
€91,366 ▼ 5.7%
Debt
€39,098 ▲ 30.8%
Debt's share of the balance-sheet total rises from 0.9% to 1.1%. Equity and debt are higher.
Key figures and ratios
EBITDA
€56,456▲
2024 · -€2,503
Cash flow
€68,831▲
2024 · €15,550
Current ratio
34.45▼
2024 · 42.63
Debt to equity
0.01▲
2024 · 0.01
ROE
1.1%▲
2024 · -0.8%
ROA
1.1%▲
2024 · -0.8%
Interest coverage
over 100▲
2024 · -7.38
Debt ≤ 1 year
€39,098▲
2024 · €29,900
Income taxes
€18,282▲
2024 · €10,574
Supplier credit
1845 days▼
2024 · 1859 days
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 |
|---|---|---|---|---|---|---|---|---|---|
| Goods, raw materials, services and sundry goods60/61 | - | - | - | €2,973 | €3,502 | €4,246 | €3,790 | €4,116 | ▲ 8.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €58,556 | €58,556 | €58,556 | €58,556 | €58,556 | €58,556 | €42,559 | €30,999 | ▼ 27.2% |
| Other operating charges640/8 | - | - | - | €9,355 | €11,110 | €11,265 | €11,717 | €12,027 | ▲ 2.6% |
| Gross operating margin9900 | €8,559 | €8,711 | €33,838 | €8,503 | €7,994 | €7,282 | €9,213 | €68,482 | ▲ 643% |
| Operating profit (loss)9901 | -€58,560 | -€58,501 | -€34,779 | -€59,407 | -€61,672 | -€62,539 | -€45,062 | €25,456 | - |
| Financial income75/76B | - | - | - | €24,100 | €22,932 | €22,995 | €23,055 | €25,439 | ▲ 10.3% |
| Recurring financial income75 | €123,361 | €58,370 | €29,359 | €24,100 | €22,932 | €22,995 | €23,055 | €25,439 | ▲ 10.3% |
| Financial charges65/66B | - | - | - | €2,867 | €39 | €339 | €339 | €344 | ▲ 1.3% |
| Recurring financial charges65 | €77,077 | €21,598 | €14,441 | €2,867 | €39 | €339 | €339 | €344 | ▲ 1.3% |
| Profit (loss) for the period before taxes9903 | -€12,276 | -€21,729 | -€19,861 | -€38,174 | -€38,779 | -€39,883 | -€22,346 | €50,552 | - |
| Transfer from deferred taxes780 | - | - | - | €6,027 | €6,027 | €6,027 | €5,912 | €5,562 | ▼ 5.9% |
| Income taxes67/77 | €18,806 | €10,500 | €11,519 | €4,994 | €5,100 | €5,740 | €10,574 | €18,282 | ▲ 72.9% |
| Profit (loss) for the period9904 | -€25,055 | -€26,201 | -€25,353 | -€37,141 | -€37,851 | -€39,595 | -€27,009 | €37,832 | - |
| Transfer from tax-exempt reserves789 | - | - | - | €12,477 | €12,477 | €12,477 | €11,344 | €10,801 | ▼ 4.8% |
| Profit (loss) for the period to be appropriated9905 | -€12,578 | -€13,724 | -€12,876 | -€24,664 | -€25,374 | -€27,118 | -€15,665 | €48,633 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €4.3m | €4.2m | €3.9m | €3.6m | €3.5m | €3.5m | €3.4m | €3.5m | ▲ 1.2% |
| Fixed assets21/28 | €2.5m | €2.4m | €2.4m | €2.3m | €2.3m | €2.2m | €2.2m | €2.1m | ▼ 1.4% |
| Tangible fixed assets22/27 | €2.5m | €2.4m | €2.4m | €2.3m | €2.3m | €2.2m | €2.2m | €2.1m | ▼ 1.4% |
| Land and buildings22 | - | - | - | €2.3m | €2.3m | €2.2m | €2.2m | €2.1m | ▼ 1.4% |
| Financial fixed assets28 | €248 | €248 | €248 | €248 | €248 | €248 | €248 | €248 | = |
| Current assets29/58 | €1.8m | €1.7m | €1.6m | €1.3m | €1.3m | €1.3m | €1.3m | €1.3m | ▲ 5.7% |
| Amounts receivable after more than one year29 | - | - | - | €1.0m | €1.0m | €1.0m | €1.0m | €1.0m | = |
| Other amounts receivable291 | - | - | - | €1.0m | €1.0m | €1.0m | €1.0m | €1.0m | = |
| Amounts receivable within one year40/41 | €1.8m | €0.7m | €0.5m | €0.2m | €0.2m | €0.2m | €0.2m | €0.3m | ▲ 36.1% |
| Other amounts receivable41 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.3m | ▲ 36.1% |
| Current investments50/53 | €201 | €201 | €201 | €1 | €1 | €1 | €1 | €1 | = |
| Cash at bank and in hand54/58 | €0.005m | €0.001m | €0.03m | €0.03m | €0.03m | €0.04m | €0.03m | €0.02m | ▼ 40.7% |
| Deferred charges and accrued income490/1 | - | - | - | €0.002m | €0.003m | €0.003m | €0.003m | €0.003m | ▲ 1.9% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €4.3m | €4.2m | €3.9m | €3.6m | €3.5m | €3.5m | €3.4m | €3.5m | ▲ 1.2% |
| Equity10/15 | €3.5m | €3.5m | €3.4m | €3.4m | €3.4m | €3.3m | €3.3m | €3.3m | ▲ 1.1% |
| Contributions10/11 | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | = |
| Capital10 | - | - | - | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | = |
| Issued capital100 | - | - | - | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | = |
| Reserves13 | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.2m | €0.2m | ▼ 4.4% |
| Non-distributable reserves130/1 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Legal reserve130 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Tax-exempt reserves132 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 5.6% |
| Distributable reserves133 | - | - | - | €0.03m | €0.03m | €0.03m | €0.03m | €0.03m | = |
| Profit (loss) carried forward14 | €0.1m | €0.1m | €0.1m | €0.09m | €0.06m | €0.04m | €0.02m | €0.07m | ▲ 231% |
| Provisions and deferred taxes16 | €0.1m | €0.1m | €0.1m | €0.1m | €0.1m | €0.1m | €0.1m | €0.09m | ▼ 5.7% |
| Deferred taxes168 | - | - | - | €0.1m | €0.1m | €0.1m | €0.1m | €0.09m | ▼ 5.7% |
| Amounts payable17/49 | €0.7m | €0.6m | €0.4m | €0.05m | €0.04m | €0.04m | €0.03m | €0.04m | ▲ 30.8% |
| Amounts payable within one year42/48 | €0.7m | €0.6m | €0.4m | €0.05m | €0.04m | €0.04m | €0.03m | €0.04m | ▲ 30.8% |
| Trade debts44 | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | ▲ 7.8% |
| Suppliers440/4 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | ▲ 7.8% |
| Taxes, remuneration and social security45 | - | - | - | €0.005m | €0.01m | €0.006m | €0.01m | €0.02m | ▲ 72.6% |
| Taxes450/3 | - | - | - | €0.005m | €0.01m | €0.006m | €0.01m | €0.02m | ▲ 72.6% |
| Other amounts payable47/48 | - | - | - | €0.03m | €0.01m | €0.02m | - | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€25,055 | -€26,201 | -€25,353 | -€37,141 | -€37,851 | -€39,595 | -€27,009 | €37,832 | - |
| + Depreciation and write-downs630 | €58,556 | €58,556 | €58,556 | €58,556 | €58,556 | €58,556 | €42,559 | €30,999 | ▼ 27.2% |
| Operating cash flow (approximation) | €33,501 | €32,354 | €33,203 | €21,415 | €20,704 | €18,961 | €15,550 | €68,831 | ▲ 343% |
| Investment in fixed assets (approximation) | - | €0 | €0 | €0 | €0 | €0 | €0 | €0 | - |
| Change in cash | - | -€4,547 | €24,733 | €5,403 | €98 | €10,558 | -€8,303 | -€13,540 | ▼ 63.1% |
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, 14,766 companies had the same profile as IMBOS has now. Two years later, 96.2% were still going and 0.2% had gone bankrupt.
- Small
- 20 years or older
- solvency 30% or more
- a profit under 5% of the balance sheet
96.2%
was still going
3.5%
stopped otherwise
0.2%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of IMBOS itself: < 0.1% 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 14,766 companies, not a prediction for IMBOS. 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 38 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-11-2025 | full format | 27-07-2026 | 2026-00343561 | |
| 30-11-2024 | abbreviated format | 30-06-2025 | 2025-00229582 | |
| 30-11-2023 | abbreviated format | 20-06-2024 | 2024-00146199 | |
| 30-11-2022 | abbreviated format | 31-07-2023 | 2023-00300115 | |
| 30-11-2021 | abbreviated format | 31-07-2022 | 2022-20268983 | |
| 30-11-2020 | abbreviated format | 28-07-2021 | 2021-41900544 | |
| 30-11-2019 | abbreviated format | 30-07-2020 | 2020-38100544 | |
| 30-11-2018 | abbreviated format | 31-07-2019 | 2019-43200062 | |
| 30-11-2017 | abbreviated format | 03-08-2018 | 2018-43400287 | |
| 30-11-2016 | abbreviated format | 28-07-2017 | 2017-38400292 |