IMMODEL
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 09-03-2026 PDF all 37 filings
Turnover
≈ €500,000
Estimated: probably between €330,000 and €770,000
Total assets
€1.1m▼ 0.8%
2024 · €1.1m
Net result
€94,974▲ 21.7%
2024 · €78,068
Working capital
-€35,000▲ 69.6%
2024 · -€115,102
Multi-year overview
2019 to 2025, 7 financial yearsOperating result
€142,245
▲ 3.2%
2025
20192025
Net result
€94,974
▲ 21.7%
2025
20192025
Equity
€815,788
▲ 7.0%
2025
20192025
Total assets
€1.1m
▼ 0.8%
2025
20192025
Debt
€217,715
▼ 21.1%
2025
20192025
Working capital
-€35,000
▲ 69.6%
2025
20192025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€0.1m-€0.1m▼ 14.2%€0.07m▼ 38.1%€0.09m▲ 22.9%€0.2m▲ 124%€0.1m▼ 29.3%€0.1m▲ 3.2%
Net result€0.08m-€0.07m▼ 16.1%€0.05m▼ 28.2%€0.06m▲ 19.8%€0.1m▲ 145%€0.08m▼ 46.0%€0.09m▲ 21.7%
Equity€0.6m-€0.7m▲ 10.7%€0.7m▼ 0.9%€0.7m▲ 1.4%€0.8m▲ 13.9%€0.8m▼ 5.8%€0.8m▲ 7.0%
Total assets€1.0m-€1.0m▲ 5.7%€1.0m▲ 0.2%€1.0m▼ 0.8%€1.1m▲ 8.4%€1.1m▼ 2.2%€1.1m▼ 0.8%
Debt€0.3m-€0.2m▼ 3.7%€0.3m▲ 4.9%€0.2m▼ 5.1%€0.2m▲ 1.7%€0.3m▲ 10.8%€0.2m▼ 21.1%
Working capital-€0.004m-€0.03m-€0.1m-€0.1m▲ 5.3%-€0.05m▲ 50.9%-€0.1m▼ 137%-€0.03m▲ 69.6%
The operating result for 2025 is 3% higher than in 2024. It is a recovery after the fall in 2024.
Turnover and EBIT margin are not published. The 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 €1.1m
Fixed assets
€894,337 ▼ 3.4%
Current assets
€182,715 ▲ 13.6%
Equity and liabilities €1.1m
Equity
€815,788 ▲ 7.0%
Provisions
€43,550 ▼ 8.4%
Debt
€217,715 ▼ 21.1%
Debt's share of the balance-sheet total falls from 25.4% to 20.2%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€177,990▲
2024 · €171,947
Cash flow
€130,718▲
2024 · €112,221
Current ratio
0.84▲
2024 · 0.58
Debt to equity
0.27▼
2024 · 0.36
ROE
11.6%▲
2024 · 10.2%
ROA
8.8%▲
2024 · 7.2%
Interest coverage
14.02▲
2024 · 12.25
Debt ≤ 1 year
€217,715▼
2024 · €275,875
Income taxes
€35,684▼
2024 · €51,264
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 30-09-2022 | 30-09-2023 | 30-09-2024 | 30-09-2025 |
|---|---|---|---|---|
| Tangible fixed assets | €18,888 | €51,362 | €49,783 | €4,712 |
| Depreciation and write-downs of the year | €30,292 | €30,102 | €34,153 | €35,744 |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | €44,888 | - | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €25,241 | €37,499 | €29,183 | €30,292 | €30,102 | €34,153 | €35,744 | ▲ 4.7% |
| Other operating charges640/8 | - | - | - | €15,358 | €17,893 | €18,625 | €19,928 | ▲ 7.0% |
| Gross operating margin9900 | €176,521 | €170,960 | €118,292 | €132,869 | €243,031 | €190,571 | €197,918 | ▲ 3.9% |
| Operating profit (loss)9901 | €133,641 | €114,631 | €70,966 | €87,219 | €195,036 | €137,793 | €142,245 | ▲ 3.2% |
| Financial income75/76B | - | - | - | €157 | €427 | €1,579 | €1,683 | ▲ 6.6% |
| Recurring financial income75 | €356 | €1,360 | €732 | €157 | €427 | €1,579 | €1,683 | ▲ 6.6% |
| Financial charges65/66B | - | - | - | €6,896 | €7,302 | €14,039 | €17,268 | ▲ 23.0% |
| Recurring financial charges65 | €11,527 | €7,600 | €6,818 | €6,896 | €7,302 | €14,039 | €12,694 | ▼ 9.6% |
| Non-recurring financial charges66B | - | - | - | - | - | - | €4,574 | - |
| Profit (loss) for the period before taxes9903 | €122,470 | €108,391 | €64,880 | €80,481 | €188,160 | €125,334 | €126,660 | ▲ 1.1% |
| Transfer from deferred taxes780 | - | - | - | €5,322 | €4,142 | €3,998 | €3,998 | = |
| Income taxes67/77 | €44,157 | €43,187 | €18,986 | €26,865 | €47,780 | €51,264 | €35,684 | ▼ 30.4% |
| Profit (loss) for the period9904 | €81,606 | €68,497 | €49,188 | €58,938 | €144,523 | €78,068 | €94,974 | ▲ 21.7% |
| Transfer from tax-exempt reserves789 | - | - | - | €10,336 | €9,666 | €9,329 | €9,329 | = |
| Profit (loss) for the period to be appropriated9905 | €88,002 | €74,893 | €55,584 | €69,274 | €154,189 | €87,397 | €104,303 | ▲ 19.3% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €1.0m | €1.0m | €1.0m | €1.0m | €1.1m | €1.1m | €1.1m | ▼ 0.8% |
| Fixed assets21/28 | €0.8m | €0.8m | €0.9m | €0.9m | €0.9m | €0.9m | €0.9m | ▼ 3.4% |
| Tangible fixed assets22/27 | €0.8m | €0.8m | €0.9m | €0.9m | €0.9m | €0.9m | €0.9m | ▼ 3.4% |
| Land and buildings22 | - | - | - | €0.9m | €0.9m | €0.9m | €0.9m | ▼ 3.3% |
| Furniture and vehicles24 | - | - | - | €0.002m | €0.004m | €0.004m | €0.003m | ▼ 9.2% |
| Current assets29/58 | €0.2m | €0.2m | €0.1m | €0.1m | €0.2m | €0.2m | €0.2m | ▲ 13.6% |
| Amounts receivable within one year40/41 | €0.007m | €0.02m | €0.06m | €0.03m | €0.02m | €0.02m | €0.009m | ▼ 62.0% |
| Other amounts receivable41 | - | - | - | €0.03m | €0.02m | €0.02m | €0.009m | ▼ 62.0% |
| Current investments50/53 | €0.08m | €0.08m | €0.06m | €0.04m | €0.04m | €0.04m | - | - |
| Cash at bank and in hand54/58 | €0.1m | €0.1m | €0.01m | €0.06m | €0.1m | €0.1m | €0.2m | ▲ 82.8% |
| Deferred charges and accrued income490/1 | - | - | - | €77 | €0.001m | €85 | - | - |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €1.0m | €1.0m | €1.0m | €1.0m | €1.1m | €1.1m | €1.1m | ▼ 0.8% |
| Equity10/15 | €0.6m | €0.7m | €0.7m | €0.7m | €0.8m | €0.8m | €0.8m | ▲ 7.0% |
| Contributions10/11 | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Capital10 | - | - | - | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Issued capital100 | - | - | - | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Reserves13 | €0.6m | €0.6m | €0.6m | €0.6m | €0.7m | €0.7m | €0.8m | ▲ 7.6% |
| Non-distributable reserves130/1 | - | - | - | €0.05m | €0.05m | €0.05m | €0.05m | = |
| Legal reserve130 | - | - | - | €0.05m | €0.05m | €0.05m | €0.05m | = |
| Tax-exempt reserves132 | - | - | - | €0.1m | €0.1m | €0.09m | €0.08m | ▼ 10.5% |
| Distributable reserves133 | - | - | - | €0.5m | €0.6m | €0.6m | €0.6m | ▲ 11.1% |
| Provisions and deferred taxes16 | €0.08m | €0.08m | €0.07m | €0.07m | €0.05m | €0.05m | €0.04m | ▼ 8.4% |
| Deferred taxes168 | - | - | - | €0.07m | €0.05m | €0.05m | €0.04m | ▼ 8.4% |
| Amounts payable17/49 | €0.3m | €0.2m | €0.3m | €0.2m | €0.2m | €0.3m | €0.2m | ▼ 21.1% |
| Amounts payable after more than one year17 | €0.04m | €0.03m | €0.02m | €0.01m | - | - | - | - |
| Financial debts170/4 | - | - | - | €0.01m | - | - | - | - |
| Amounts payable within one year42/48 | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.3m | €0.2m | ▼ 21.1% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.01m | €0.01m | - | - | - |
| Trade debts44 | €0.008m | €0.02m | €0.009m | €0.003m | €0.06m | €0.006m | €0.03m | ▲ 341% |
| Suppliers440/4 | - | - | - | €0.003m | €0.06m | €0.006m | €0.03m | ▲ 341% |
| Taxes, remuneration and social security45 | - | - | - | €0.007m | €0.01m | €0.05m | €0.004m | ▼ 91.7% |
| Taxes450/3 | - | - | - | €0.007m | €0.01m | €0.05m | €0.004m | ▼ 91.7% |
| Other amounts payable47/48 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 16.3% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €81,606 | €68,497 | €49,188 | €58,938 | €144,523 | €78,068 | €94,974 | ▲ 21.7% |
| + Depreciation and write-downs630 | €25,241 | €37,499 | €29,183 | €30,292 | €30,102 | €34,153 | €35,744 | ▲ 4.7% |
| Operating cash flow (approximation) | €106,848 | €105,996 | €78,371 | €89,230 | €174,625 | €112,221 | €130,718 | ▲ 16.5% |
| Investment in fixed assets (approximation) | - | -€62,280 | -€129,023 | -€18,888 | -€51,362 | -€49,783 | -€4,712 | ▲ 90.5% |
| Change in cash | - | €19,586 | -€118,270 | €47,668 | €76,969 | -€40,590 | €78,761 | - |
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, 20,136 companies had the same profile as IMMODEL has now. Two years later, 95.0% were still going and 0.2% had gone bankrupt.
- Small
- 20 years or older
- solvency 30% or more
- a profit of 5% of the balance sheet or more
95.0%
was still going
4.7%
stopped otherwise
0.2%
went bankrupt
That fits the bankruptcy probability of IMMODEL 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 20,136 companies, not a prediction for IMMODEL. 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 37 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-09-2025 | micro format | 09-03-2026 | 2026-00051799 | |
| 30-09-2024 | micro format | 04-03-2025 | 2025-00043957 | |
| 30-09-2023 | micro format | 04-03-2024 | 2024-00038679 | |
| 30-09-2022 | micro format | 06-03-2023 | 2023-00036489 | |
| 30-09-2021 | micro format | 07-03-2022 | 2022-07200023 | |
| 30-09-2020 | micro format | 09-03-2021 | 2021-07200465 | |
| 30-09-2019 | micro format | 11-03-2020 | 2020-06400322 | |
| 30-09-2018 | micro format | 29-03-2019 | 2019-08600549 | |
| 30-09-2017 | micro format | 26-03-2018 | 2018-08200216 | |
| 30-09-2016 | abbreviated format | 21-03-2017 | 2017-07300293 |