IMMO SAVE
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 29-01-2026 PDF all 12 filings
Turnover
≈ €160,000
Estimated: probably between €90,000 and €340,000
Total assets
€783,020▼ 2.0%
2024 · €799,223
Net result
€13,396▼ 46.3%
2024 · €24,965
Working capital
-€315,908▲ 1.8%
2024 · -€321,682
Multi-year overview
2019 to 2025, 7 financial yearsOperating result
€27,978
▼ 25.2%
2025
20192025
Net result
€13,396
▼ 46.3%
2025
middle half of the sector
20192025
Equity
€113,009
▲ 13.4%
2025
middle half of the sector
20192025
Total assets
€783,020
▼ 2.0%
2025
middle half of the sector
20192025
Debt
€670,011
▼ 4.2%
2025
20192025
Working capital
-€315,908
▲ 1.8%
2025
lowest quarter of the sector
20192025
Solvency
14.4%
▲ 2.0pp
2025
middle half of the sector
20192025
Current ratio
0.15
▲ 0.03
2025
lowest quarter of the sector
20192025
Return on assets (ROA)
1.7%
▼ 1.4pp
2025
middle half of the sector
20192025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€0.01m--€0.006m-€0.006m▲ 9.4%-€0.004m▲ 23.1%-€0.004m▲ 15.7%€0.04m€0.03m▼ 25.2%
Net result€0.001m--€0.009mbelow the sector's middle half-€0.01mbelow the sector's middle half▼ 40.7%-€0.01mbelow the sector's middle half▲ 6.4%-€0.01mbelow the sector's middle half▲ 7.2%€0.02mwithin the sector's middle half€0.01mwithin the sector's middle half▼ 46.3%
Equity€0.1m-€0.1mwithin the sector's middle half▼ 7.7%€0.1mwithin the sector's middle half▼ 11.7%€0.09mwithin the sector's middle half▼ 12.4%€0.07mwithin the sector's middle half▼ 13.2%€0.1mwithin the sector's middle half▲ 33.4%€0.1mwithin the sector's middle half▲ 13.4%
Total assets€0.6m-€1.1mabove the sector's middle half▲ 79.4%€1.1mabove the sector's middle half=€1.1mwithin the sector's middle half▼ 1.5%€1.0mwithin the sector's middle half▼ 2.8%€0.8mwithin the sector's middle half▼ 23.6%€0.8mwithin the sector's middle half▼ 2.0%
Debt€0.5m-€1.0m▲ 101%€1.0m▲ 1.4%€1.0m▼ 0.4%€1.0m▼ 1.9%€0.7m▼ 27.9%€0.7m▼ 4.2%
Working capital€0.1m--€0.2mbelow the sector's middle half-€0.5mbelow the sector's middle half▼ 125%-€0.6mbelow the sector's middle half▼ 7.1%-€0.6mbelow the sector's middle half▼ 0.8%-€0.3mbelow the sector's middle half▲ 45.2%-€0.3mbelow the sector's middle half▲ 1.8%
Solvency19.8%-10.2%within the sector's middle half▼ 9.6pp9.0%within the sector's middle half▼ 1.2pp8.0%within the sector's middle half▼ 1.0pp7.1%within the sector's middle half▼ 0.9pp12.5%within the sector's middle half▲ 5.3pp14.4%within the sector's middle half▲ 2.0pp
Current ratio1.27-0.53within the sector's middle half▼ 0.740.03below the sector's middle half▼ 0.500.01below the sector's middle half▼ 0.020.03below the sector's middle half▲ 0.010.12below the sector's middle half▲ 0.090.15below the sector's middle half▲ 0.03
Return on assets (ROA)0.2%--0.8%within the sector's middle half▼ 1.1pp-1.2%within the sector's middle half▼ 0.3pp-1.1%within the sector's middle half▲ 0.1pp-1.1%within the sector's middle half▲ 0.1pp3.1%within the sector's middle half▲ 4.2pp1.7%within the sector's middle half▼ 1.4pp
above
within
below
The sector band is the middle half of the companies in Real estate activities (NACE 68). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The operating result for 2025 is 25% lower than in 2024.
Turnover and EBIT margin are not published. The abbreviated or micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €783,020
Fixed assets
€728,830 ▼ 3.7%
Current assets
€54,190 ▲ 27.3%
Equity and liabilities €783,020
Equity
€113,009 ▲ 13.4%
Debt
€670,011 ▼ 4.2%
Debt's share of the balance-sheet total falls from 87.5% to 85.6%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€55,794▼
2024 · €65,210
Cash flow
€41,213▼
2024 · €52,781
Debt to equity
5.93▼
2024 · 7.02
ROE
11.9%▼
2024 · 25.1%
Interest coverage
3.91▼
2024 · 5.25
Debt ≤ 1 year
€370,098▲
2024 · €364,258
Debt > 1 year
€299,913▼
2024 · €325,813
Income taxes
€301
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 30-06-2025 |
|---|---|---|---|---|
| Tangible fixed assets | €29,693 | - | - | - |
| Depreciation and write-downs of the year | €37,963 | €39,054 | €27,817 | €27,817 |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | - | €23,728 | €48,031 | €37,963 | €39,054 | €27,817 | €27,817 | = |
| Other operating charges640/8 | - | - | - | €8,826 | €10,468 | €10,462 | €10,846 | ▲ 3.7% |
| Gross operating margin9900 | €10,438 | €22,759 | €47,911 | €42,425 | €45,845 | €75,672 | €66,640 | ▼ 11.9% |
| Operating profit (loss)9901 | €10,028 | -€6,260 | -€5,672 | -€4,364 | -€3,677 | €37,394 | €27,978 | ▼ 25.2% |
| Financial income75/76B | - | - | - | - | - | - | €0 | - |
| Recurring financial income75 | - | €8,000 | - | - | - | - | €0 | - |
| Financial charges65/66B | - | - | - | €7,843 | €7,654 | €12,429 | €14,281 | ▲ 14.9% |
| Recurring financial charges65 | €8,383 | €10,983 | €7,374 | €7,843 | €7,654 | €12,429 | €14,281 | ▲ 14.9% |
| Profit (loss) for the period before taxes9903 | €1,646 | -€9,243 | -€13,046 | -€12,207 | -€11,331 | €24,965 | €13,697 | ▼ 45.1% |
| Income taxes67/77 | €399 | €27 | - | - | - | - | €301 | - |
| Profit (loss) for the period9904 | €1,247 | -€9,270 | -€13,046 | -€12,207 | -€11,331 | €24,965 | €13,396 | ▼ 46.3% |
| Profit (loss) for the period to be appropriated9905 | €1,247 | -€9,270 | -€13,046 | -€12,207 | -€11,331 | €24,965 | €13,396 | ▼ 46.3% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €0.6m | €1.1m | €1.1m | €1.1m | €1.0m | €0.8m | €0.8m | ▼ 2.0% |
| Fixed assets21/28 | - | €0.8m | €1.1m | €1.1m | €1.0m | €0.8m | €0.7m | ▼ 3.7% |
| Tangible fixed assets22/27 | - | €0.8m | €1.1m | €1.1m | €1.0m | €0.8m | €0.7m | ▼ 3.7% |
| Land and buildings22 | - | - | - | €1.1m | €1.0m | €0.8m | €0.7m | ▼ 3.7% |
| Current assets29/58 | €0.6m | €0.3m | €0.02m | €0.007m | €0.02m | €0.04m | €0.05m | ▲ 27.3% |
| Stocks and contracts in progress3 | €0.2m | €0.2m | - | - | - | - | - | - |
| Amounts receivable within one year40/41 | €0.03m | €0.002m | €0.001m | €156 | €318 | €0.02m | €0.02m | ▼ 1.0% |
| Trade receivables40 | - | - | - | - | €121 | €0.02m | €0 | ▼ 100% |
| Other amounts receivable41 | - | - | - | €156 | €196 | €0.001m | €0.02m | ▲ 48× |
| Cash at bank and in hand54/58 | €0.3m | €0.02m | €0.01m | €0.006m | €0.02m | €0.02m | €0.03m | ▲ 69.4% |
| Deferred charges and accrued income490/1 | - | - | - | €0.001m | €0.001m | €0.001m | €0.001m | ▲ 3.4% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €0.6m | €1.1m | €1.1m | €1.1m | €1.0m | €0.8m | €0.8m | ▼ 2.0% |
| Equity10/15 | €0.1m | €0.1m | €0.1m | €0.09m | €0.07m | €0.1m | €0.1m | ▲ 13.4% |
| Contributions10/11 | €0.1m | - | - | €0.1m | €0.1m | €0.1m | €0.1m | = |
| Reserves13 | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | ▲ 30.1% |
| Non-distributable reserves130/1 | - | - | - | €0.01m | €0.01m | €0 | - | - |
| Reserves not available under the articles1311 | - | - | - | - | €0.01m | €0 | - | - |
| Other1319 | - | - | - | €0.01m | - | - | - | - |
| Distributable reserves133 | - | - | - | - | - | €0.01m | €0.01m | ▲ 30.1% |
| Profit (loss) carried forward14 | €0.01m | €0.001m | -€0.01m | -€0.02m | -€0.04m | -€0.01m | €0 | - |
| Amounts payable17/49 | €0.5m | €1.0m | €1.0m | €1.0m | €1.0m | €0.7m | €0.7m | ▼ 4.2% |
| Amounts payable after more than one year17 | - | €0.5m | €0.4m | €0.4m | €0.4m | €0.3m | €0.3m | ▼ 7.9% |
| Financial debts170/4 | - | - | - | €0.4m | €0.4m | €0.3m | €0.3m | ▼ 7.9% |
| Amounts payable within one year42/48 | €0.5m | €0.5m | €0.6m | €0.6m | €0.6m | €0.4m | €0.4m | ▲ 1.6% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.03m | €0.03m | €0.03m | €0.03m | ▼ 10.0% |
| Trade debts44 | €0.003m | €247 | €55 | €189 | €0.001m | €0.001m | €0 | ▼ 100% |
| Suppliers440/4 | - | - | - | €189 | €0.001m | €0.001m | €0 | ▼ 100% |
| Advances received on contracts in progress46 | - | - | - | - | - | €0.002m | €0 | ▼ 100% |
| Taxes, remuneration and social security45 | - | - | - | €0.003m | €0.003m | €0.003m | €0.004m | ▲ 9.1% |
| Taxes450/3 | - | - | - | €0.003m | €0.003m | €0.003m | €0.004m | ▲ 9.1% |
| Other amounts payable47/48 | - | - | - | €0.6m | €0.6m | €0.3m | €0.3m | ▲ 3.9% |
| Accrued charges and deferred income492/3 | - | - | - | €0.009m | €0.01m | €0.01m | €0 | ▼ 100% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €1,247 | -€9,270 | -€13,046 | -€12,207 | -€11,331 | €24,965 | €13,396 | ▼ 46.3% |
| + Depreciation and write-downs630 | - | €23,728 | €48,031 | €37,963 | €39,054 | €27,817 | €27,817 | = |
| Operating cash flow (approximation) | €1,247 | €14,458 | €34,985 | €25,756 | €27,722 | €52,781 | €41,213 | ▼ 21.9% |
| Investment in fixed assets (approximation) | - | - | -€307,167 | -€29,693 | €0 | €245,148 | €0 | ▼ 100% |
| Change in cash | - | -€310,659 | -€9,232 | -€8,022 | €8,835 | €1,994 | €11,839 | ▲ 494% |
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, 4,107 companies had the same profile as IMMO SAVE has now. Two years later, 98.0% were still going and 1.0% had gone bankrupt.
- Small
- 10 to 20 years old
- solvency 10 to 30%
- a profit under 5% of the balance sheet
98.0%
was still going
0.9%
stopped otherwise
1.0%
went bankrupt
Another 0.2% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of IMMO SAVE 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 4,107 companies, not a prediction for IMMO SAVE. 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 12 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2025 | micro format | 29-01-2026 | 2026-00017386 | |
| 30-06-2024 | micro format | 28-12-2024 | 2024-00626200 | |
| 30-06-2023 | micro format | 29-12-2023 | 2023-00539387 | |
| 30-06-2022 | micro format | 30-01-2023 | 2023-00008869 | |
| 30-06-2021 | micro format | 29-01-2022 | 2022-03800004 | |
| 30-06-2020 | micro format | 21-01-2021 | 2021-01400170 | |
| 30-06-2019 | abbreviated format | 28-01-2020 | 2020-02600300 | |
| 30-06-2018 | abbreviated format | 30-01-2019 | 2019-03400305 | |
| 30-06-2017 | abbreviated format | 31-01-2018 | 2018-03700249 | |
| 30-06-2016 | abbreviated format | 15-01-2017 | 2017-01500029 |