IMOCOM
ActiveFinancials · financial year 2024, micro format
2025 annual accounts not yet filed, deadline passed on 31 July 2026 The financial year closed on 31 December 2025. The accounts are due at the latest 7 months after the close (Companies Code art. 3:10). Source: NBB filings, as of 4 November 2026.
Annual accounts 2024 filed on 31-08-2025 PDF all 36 filings
Turnover
≈ €230,000
Estimated: probably between €150,000 and €400,000
Total assets
€237,684▲ 2.7%
2023 · €231,470
Net result
€43,737▲ 28.7%
2023 · €33,982
Working capital
-€12,332▲ 25.8%
2023 · -€16,613
Multi-year overview
2018 to 2024, 7 financial yearsOperating result
€46,136
▲ 37.5%
2024
20182024
Net result
€43,737
▲ 28.7%
2024
highest quarter of the sector
20182024
Equity
€146,193
▲ 5.6%
2024
highest quarter of the sector
20182024
Total assets
€237,684
▲ 2.7%
2024
middle half of the sector
20182024
Debt
€79,744
▲ 1.7%
2024
20182024
Working capital
-€12,332
▲ 25.8%
2024
lowest quarter of the sector
20182024
Solvency
61.5%
▲ 1.7pp
2024
middle half of the sector
20182024
Current ratio
0.79
▲ 0.10
2024
lowest quarter of the sector
20182024
Return on assets (ROA)
18.4%
▲ 3.7pp
2024
middle half of the sector
20182024
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2018201920202021202220232024
Operating result€24,287--€2,651-€5,637▼ 113%€59,479€36,013▼ 39.5%€33,543▼ 6.9%€46,136▲ 37.5%
Net result€22,202-€5,571▼ 74.9%€6,080within the sector's middle half▲ 9.1%€53,766above the sector's middle half▲ 784%€36,314above the sector's middle half▼ 32.5%€33,982above the sector's middle half▼ 6.4%€43,737above the sector's middle half▲ 28.7%
Equity€112,837-€118,408▲ 4.9%€116,988above the sector's middle half▼ 1.2%€135,404above the sector's middle half▲ 15.7%€140,718above the sector's middle half▲ 3.9%€138,456above the sector's middle half▼ 1.6%€146,193above the sector's middle half▲ 5.6%
Total assets€280,565-€247,852▼ 11.7%€243,157within the sector's middle half▼ 1.9%€274,855above the sector's middle half▲ 13.0%€229,461within the sector's middle half▼ 16.5%€231,470within the sector's middle half▲ 0.9%€237,684within the sector's middle half▲ 2.7%
Debt€142,330-€107,744▼ 24.3%€107,814▲ 0.1%€118,984▲ 10.4%€71,208▼ 40.2%€78,410▲ 10.1%€79,744▲ 1.7%
Working capital€7,744-€12,099▲ 56.2%-€5,411within the sector's middle half-€18,321below the sector's middle half▼ 239%-€14,356below the sector's middle half▲ 21.6%-€16,613below the sector's middle half▼ 15.7%-€12,332below the sector's middle half▲ 25.8%
Solvency40.2%-47.8%▲ 7.6pp48.1%within the sector's middle half▲ 0.3pp49.3%within the sector's middle half▲ 1.2pp61.3%within the sector's middle half▲ 12.1pp59.8%within the sector's middle half▼ 1.5pp61.5%within the sector's middle half▲ 1.7pp
Current ratio1.16-1.32▲ 0.150.88within the sector's middle half▼ 0.440.78below the sector's middle half▼ 0.100.66below the sector's middle half▼ 0.120.69below the sector's middle half▲ 0.030.79below the sector's middle half▲ 0.10
Return on assets (ROA)7.9%-2.2%▼ 5.7pp2.5%within the sector's middle half▲ 0.3pp19.6%within the sector's middle half▲ 17.1pp15.8%within the sector's middle half▼ 3.7pp14.7%within the sector's middle half▼ 1.1pp18.4%within the sector's middle half▲ 3.7pp
above
within
below
The sector band is the middle half of the companies in Arts creation and performing arts activities (NACE 90). 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 2024 is 38% higher than in 2023. It is a recovery after the fall in 2023.
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
2024 in colour, 2023 as the grey bar beneath
Assets €237,684
Fixed assets
€190,960 ▼ 1.8%
Current assets
€46,724 ▲ 26.5%
Equity and liabilities €237,684
Equity
€146,193 ▲ 5.6%
Provisions
€11,748 ▼ 19.6%
Debt
€79,744 ▲ 1.7%
Debt's share of the balance-sheet total falls from 33.9% to 33.6%. Equity and debt are higher.
Key figures and ratios
EBITDA
€63,849▲
2023 · €50,329
Cash flow
€61,450▲
2023 · €50,768
Debt to equity
0.55▼
2023 · 0.57
ROE
29.9%▲
2023 · 24.5%
Interest coverage
40.31▲
2023 · 30.61
Debt ≤ 1 year
€59,056▲
2023 · €53,558
Debt > 1 year
€20,688▼
2023 · €24,853
Income taxes
€16,699▲
2023 · €13,600
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Tangible fixed assets | €31,227 | €9,431 | €9,776 | €14,254 |
| Depreciation and write-downs of the year | €25,188 | €17,640 | €16,786 | €17,713 |
Source: notes to the 2021 to 2024 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €3,500 | - | - | €3,387 | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €34,254 | €33,437 | €37,437 | €25,188 | €17,640 | €16,786 | €17,713 | ▲ 5.5% |
| Other operating charges640/8 | - | - | - | €10,768 | €10,905 | €12,178 | €12,583 | ▲ 3.3% |
| Gross operating margin9900 | €68,422 | €41,219 | €42,452 | €95,435 | €64,558 | €62,507 | €76,432 | ▲ 22.3% |
| Operating profit (loss)9901 | €24,287 | -€2,651 | -€5,637 | €59,479 | €36,013 | €33,543 | €46,136 | ▲ 37.5% |
| Financial income75/76B | - | - | - | €12,400 | €12,202 | €12,752 | €13,029 | ▲ 2.2% |
| Recurring financial income75 | €7,319 | €10,978 | €10,988 | €12,400 | €12,202 | €12,752 | €13,029 | ▲ 2.2% |
| Financial charges65/66B | - | - | - | €2,702 | €2,332 | €1,644 | €1,584 | ▼ 3.7% |
| Recurring financial charges65 | €4,293 | €2,793 | €2,881 | €2,702 | €2,332 | €1,644 | €1,584 | ▼ 3.7% |
| Profit (loss) for the period before taxes9903 | €27,313 | €5,534 | €2,470 | €69,177 | €45,883 | €44,650 | €57,581 | ▲ 29.0% |
| Transfer from deferred taxes780 | - | - | - | €4,394 | €2,931 | €2,932 | €2,855 | ▼ 2.6% |
| Transfer to deferred taxes680 | - | - | - | €6,507 | - | - | - | - |
| Income taxes67/77 | €6,405 | €3,660 | -€264 | €13,298 | €12,500 | €13,600 | €16,699 | ▲ 22.8% |
| Profit (loss) for the period9904 | €22,202 | €5,571 | €6,080 | €53,766 | €36,314 | €33,982 | €43,737 | ▲ 28.7% |
| Transfer from tax-exempt reserves789 | - | - | - | €10,874 | €7,463 | €7,462 | €7,157 | ▼ 4.1% |
| Transfer to tax-exempt reserves689 | - | - | - | €19,520 | - | - | - | - |
| Profit (loss) for the period to be appropriated9905 | €16,234 | €13,841 | €14,727 | €45,120 | €43,777 | €41,444 | €50,893 | ▲ 22.8% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €280,565 | €247,852 | €243,157 | €274,855 | €229,461 | €231,470 | €237,684 | ▲ 2.7% |
| Fixed assets21/28 | €224,951 | €197,359 | €203,706 | €209,745 | €201,536 | €194,525 | €190,960 | ▼ 1.8% |
| Tangible fixed assets22/27 | €224,951 | €197,359 | €203,706 | €209,745 | €201,536 | €194,525 | €190,960 | ▼ 1.8% |
| Land and buildings22 | - | - | - | €84,606 | €83,073 | €82,848 | €82,821 | = |
| Plant, machinery and equipment23 | - | - | - | €124,666 | €118,024 | €111,274 | €107,181 | ▼ 3.7% |
| Furniture and vehicles24 | - | - | - | €473 | €439 | €404 | €959 | ▲ 137% |
| Current assets29/58 | €55,614 | €50,493 | €39,451 | €65,110 | €27,925 | €36,944 | €46,724 | ▲ 26.5% |
| Amounts receivable within one year40/41 | €27,711 | €28,640 | €12,982 | €30,596 | €22,252 | €25,327 | €24,147 | ▼ 4.7% |
| Trade receivables40 | - | - | - | €1,200 | €1,200 | €1,200 | - | - |
| Other amounts receivable41 | - | - | - | €29,396 | €21,052 | €24,127 | €24,147 | ▲ 0.1% |
| Cash at bank and in hand54/58 | €27,861 | €21,163 | €26,195 | €32,291 | €3,606 | €9,495 | €20,084 | ▲ 112% |
| Deferred charges and accrued income490/1 | - | - | - | €2,223 | €2,067 | €2,123 | €2,494 | ▲ 17.5% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €280,565 | €247,852 | €243,157 | €274,855 | €229,461 | €231,470 | €237,684 | ▲ 2.7% |
| Equity10/15 | €112,837 | €118,408 | €116,988 | €135,404 | €140,718 | €138,456 | €146,193 | ▲ 5.6% |
| Contributions10/11 | €18,601 | €18,601 | €18,601 | €18,601 | €18,601 | €18,601 | €18,601 | = |
| Capital10 | - | - | - | €18,601 | €18,601 | €18,601 | €18,601 | = |
| Issued capital100 | - | - | - | €18,601 | €18,601 | €18,601 | €18,601 | = |
| Reserves13 | €67,888 | €59,618 | €50,971 | €59,617 | €52,154 | €44,692 | €37,536 | ▼ 16.0% |
| Non-distributable reserves130/1 | - | - | - | €2,144 | €2,144 | €2,144 | €2,144 | = |
| Legal reserve130 | - | - | - | €2,144 | €2,144 | €2,144 | €2,144 | = |
| Tax-exempt reserves132 | - | - | - | €57,473 | €50,010 | €42,548 | €35,391 | ▼ 16.8% |
| Profit (loss) carried forward14 | €26,348 | €40,189 | €47,416 | €57,186 | €69,963 | €75,163 | €90,056 | ▲ 19.8% |
| Provisions and deferred taxes16 | €25,398 | €21,700 | €18,355 | €20,467 | €17,535 | €14,604 | €11,748 | ▼ 19.6% |
| Deferred taxes168 | - | - | - | €20,467 | €17,535 | €14,604 | €11,748 | ▼ 19.6% |
| Amounts payable17/49 | €142,330 | €107,744 | €107,814 | €118,984 | €71,208 | €78,410 | €79,744 | ▲ 1.7% |
| Amounts payable after more than one year17 | €94,460 | €64,530 | €62,952 | €35,553 | €28,927 | €24,853 | €20,688 | ▼ 16.8% |
| Financial debts170/4 | - | - | - | €35,553 | €28,927 | €24,853 | €20,688 | ▼ 16.8% |
| Amounts payable within one year42/48 | €47,870 | €38,394 | €44,862 | €83,431 | €42,281 | €53,558 | €59,056 | ▲ 10.3% |
| Current portion of amounts payable after more than one year42 | - | - | - | €35,190 | €6,626 | €4,075 | €4,165 | ▲ 2.2% |
| Trade debts44 | €80 | €185 | €90 | €501 | - | €1,345 | €1,054 | ▼ 21.7% |
| Suppliers440/4 | - | - | - | €501 | - | €1,345 | €1,054 | ▼ 21.7% |
| Advances received on contracts in progress46 | - | - | - | €1,690 | €1,690 | €1,690 | €1,690 | = |
| Taxes, remuneration and social security45 | - | - | - | €3,200 | €2,965 | €1,148 | €5,347 | ▲ 366% |
| Taxes450/3 | - | - | - | €3,200 | €2,965 | €1,148 | €5,347 | ▲ 366% |
| Other amounts payable47/48 | - | - | - | €42,850 | €31,000 | €45,300 | €46,800 | ▲ 3.3% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €22,202 | €5,571 | €6,080 | €53,766 | €36,314 | €33,982 | €43,737 | ▲ 28.7% |
| + Depreciation and write-downs630 | €34,254 | €33,437 | €37,437 | €25,188 | €17,640 | €16,786 | €17,713 | ▲ 5.5% |
| Operating cash flow (approximation) | €56,456 | €39,008 | €43,517 | €78,954 | €53,954 | €50,768 | €61,450 | ▲ 21.0% |
| Investment in fixed assets (approximation) | - | -€5,845 | -€43,784 | -€31,227 | -€9,431 | -€9,775 | -€14,148 | ▼ 44.7% |
| Change in cash | - | -€6,698 | €5,032 | €6,096 | -€28,685 | €5,889 | €10,589 | ▲ 79.8% |
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, 31,368 companies had the same profile as IMOCOM has now. Two years later, 93.5% were still going and 0.5% had gone bankrupt.
- Micro
- 20 years or older
- solvency 30% or more
- a profit of 5% of the balance sheet or more
93.5%
was still going
5.9%
stopped otherwise
0.5%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of IMOCOM itself: 0.4% 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 31,368 companies, not a prediction for IMOCOM. 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 36 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2024 | micro format | 31-08-2025 | 2025-00453329 | |
| 31-12-2023 | micro format | 31-08-2024 | 2024-00452253 | |
| 31-12-2022 | micro format | 20-07-2023 | 2023-00263940 | |
| 31-12-2021 | micro format | 17-07-2022 | 2022-20195261 | |
| 31-12-2020 | micro format | 30-08-2021 | 2021-63500365 | |
| 31-12-2019 | micro format | 26-08-2020 | 2020-45400054 | |
| 31-12-2018 | micro format | 20-08-2019 | 2019-48100352 | |
| 31-12-2017 | micro format | 28-08-2018 | 2018-52600375 | |
| 31-12-2016 | micro format | 29-08-2017 | 2017-51700325 | |
| 31-12-2015 | full format | 07-10-2016 | 2016-65200049 |