INTRINXCELL
ActiveSummary
INTRINXCELL has been active since 2020 and the Belgian State Gazette contains no insolvency or warning signals. The 2024 annual accounts show equity of €197,571 and a net result of €77,690. Equity is growing by ~26.6% per year across the filed fiscal years. Its solvency ranks better than 55% of 20783 sector peers (fiscal year 2024). The computed 12-month bankruptcy probability is 0.5% (very low).
Checked score
Score 2024
Axes · tick = 2023
Profitability100=
Solvency92▼-8
Growth78▲+26
Track record100
Bankruptcy probability, 12 months
0.5%
Very low
0%0.5%1.5%4%10%≥ 25%
Credit up to €17,000 at 30 days acceptable
Liquidity ample (current ratio 3.02 against 12.73 in 2023; short-term debt: 32.8% and cash: 41.2% of total assets), and 32.8% of the assets are financed with debt.
Credit check for your own amount and term
Open the credit simulator : see how the verdict changes with amount, term and advance.
Signals
Four signals. The signal on the left, the evidence on the right.
−lowers risk+raises risk○neutral
lowers risk · Lower-failure-rate sector
In this sector companies fail less often than the Belgian average.
Gazette · bankruptcies per sector, NACE 62
Relative position
BE, all sectors
reference
Computer programming, consultancy and related activities (NACE 62)
about 64% fewer bankruptcies
← fewer bankruptcies
more bankruptcies →
raises risk · Limited track record
This company has not been active as long as an established one and statistically fails somewhat more often.
KBO · incorporation dateAge against the risk zone
neutral · Filed after the deadline
The financial year that closed on 31-12-2024 was due by 31-07-2025 and was filed on 31-08-2025, 31 days later. For context: 47% of the Belgian market files late and the whole 1-to-90-day band measures 2.0% abnormal legal state against a 1.66% average. We show this as a fact and do not score it.
NBB · 4 filingsDeviation from the deadline
2025
not confirmed
2024
31 d late
2023
31 d late
2022
11 d early
2021
31 d early
← before the deadline
after the deadline →
tick = median of all Belgian filingsring = median in the sector
This company filed its last 4 accounts on average 5 days after the deadline; the sector median for financial year 2024 is 9 days before the deadline, and 33% of the sector filed late.
Checked, nothing found (1)
History
Go further with this company
How much credit can you give this customer, and on what term?Credit simulator What should you check before you do business with this company?Supplier due diligence Can you accept this company as a client under the anti-money-laundering law?AML client file How does this company compare with its sector?Sector benchmark What changed in the latest annual accounts?What changed Roughly what is this company worth?Value indication
Is this your company? See how customers and banks see it.
Investigating this company? Keep it with today's facts in a case file.
Financials · fiscal year 2024, micro schema
Equity
€197,571=
2023 · €197,571
Total assets
€294,215▲ 37.3%
2023 · €214,328
Net result
€77,690▲ 19.1%
2023 · €65,223
Working capital
€194,779▲ 2.6%
2023 · €189,794
Trend over the years
Click a name to add, emphasise or remove a line.
Every figure with its change against the fiscal year before
favourable
unfavourable
Line2021202220232024
Operating result€99,123-€63,709▼ 35.7%€83,316▲ 30.8%€99,345▲ 19.2%
Net result€76,876-€49,472▼ 35.6%€65,223▲ 31.8%€77,690▲ 19.1%
Equity€82,876-€132,348▲ 59.7%€197,571▲ 49.3%€197,571=
Total assets€113,114-€148,250▲ 31.1%€214,328▲ 44.6%€294,215▲ 37.3%
Debt€30,238-€15,902▼ 47.4%€16,757▲ 5.4%€96,644▲ 477%
Working capital€83,748-€119,415▲ 42.6%€189,794▲ 58.9%€194,779▲ 2.6%
Turnover and EBIT margin not published: the micro schema does not require them.
Result per fiscal year
Operating resultNet result
After the dip in 2022 the operating result has climbed two years in a row; 2024 is 19% above 2023 and is the highest result in the available series.
Balance-sheet composition
2024 in colour, 2023 as the grey bar beneath
Assets €294,215
Fixed assets
€2,792 ▼ 66.6%
Current assets
€291,423 ▲ 41.5%
Equity and liabilities €294,215
Equity
€197,571 =
Debt
€96,644 ▲ 477%
Debt's share of the balance-sheet total rises from 7.8% to 32.8%. Debt is higher.
Key figures and ratios
EBITDA
€104,913▲
2023 · €88,883
Cash flow
€83,257▲
2023 · €70,790
Current ratio
3.02▼
2023 · 12.73
Debt to equity
0.49▲
2023 · 0.08
ROE
39.3%▲
2023 · 33.0%
ROA
26.4%▼
2023 · 30.4%
Interest coverage
2493.76▲
2023 · 2092.85
Debt ≤ 1 year
€96,644▲
2023 · €16,175
Income taxes
€21,616▲
2023 · €18,052
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | - | €2,777 | €5,567 | €5,567 | = |
| Other operating charges640/8 | €73 | €871 | €906 | €1,213 | ▲ 33.8% |
| Gross operating margin9900 | €99,196 | €67,357 | €89,790 | €106,126 | ▲ 18.2% |
| Operating profit (loss)9901 | €99,123 | €63,709 | €83,316 | €99,345 | ▲ 19.2% |
| Financial income75/76B | €1 | €2 | €0 | €3 | ▲ 1,155% |
| Recurring financial income75 | €1 | €2 | €0 | €3 | ▲ 1,155% |
| Financial charges65/66B | €923 | €541 | €42 | €42 | ▼ 0.9% |
| Recurring financial charges65 | €923 | €541 | €42 | €42 | ▼ 0.9% |
| Profit (loss) for the period before taxes9903 | €98,201 | €63,170 | €83,274 | €99,306 | ▲ 19.3% |
| Income taxes67/77 | €21,324 | €13,698 | €18,052 | €21,616 | ▲ 19.7% |
| Profit (loss) for the period9904 | €76,876 | €49,472 | €65,223 | €77,690 | ▲ 19.1% |
| Profit (loss) for the period to be appropriated9905 | €76,876 | €49,472 | €65,223 | €77,690 | ▲ 19.1% |
| Line | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|
| Assets | |||||
| Total assets20/58 | €113,114 | €148,250 | €214,328 | €294,215 | ▲ 37.3% |
| Fixed assets21/28 | - | €13,926 | €8,359 | €2,792 | ▼ 66.6% |
| Tangible fixed assets22/27 | - | €13,926 | €8,359 | €2,792 | ▼ 66.6% |
| Furniture and vehicles24 | - | €13,926 | €8,359 | €2,792 | ▼ 66.6% |
| Current assets29/58 | €113,114 | €134,324 | €205,969 | €291,423 | ▲ 41.5% |
| Amounts receivable within one year40/41 | €24,372 | €30,428 | €40,477 | €17,702 | ▼ 56.3% |
| Trade receivables40 | €15,696 | €19,451 | €38,176 | €17,702 | ▼ 53.6% |
| Other amounts receivable41 | €8,676 | €10,977 | €2,302 | - | - |
| Current investments50/53 | - | - | - | €150,000 | - |
| Cash at bank and in hand54/58 | €87,094 | €102,165 | €163,050 | €121,216 | ▼ 25.7% |
| Deferred charges and accrued income490/1 | €1,648 | €1,731 | €2,442 | €2,504 | ▲ 2.5% |
| Equity and liabilities | |||||
| Total equity and liabilities10/49 | €113,114 | €148,250 | €214,328 | €294,215 | ▲ 37.3% |
| Equity10/15 | €82,876 | €132,348 | €197,571 | €197,571 | = |
| Contributions10/11 | €6,000 | €6,000 | €6,000 | €6,000 | = |
| Profit (loss) carried forward14 | €76,876 | €126,348 | €191,571 | €191,571 | = |
| Amounts payable17/49 | €30,238 | €15,902 | €16,757 | €96,644 | ▲ 477% |
| Amounts payable within one year42/48 | €29,366 | €14,910 | €16,175 | €96,644 | ▲ 497% |
| Trade debts44 | €1,648 | €1,767 | €1,786 | €2,569 | ▲ 43.9% |
| Suppliers440/4 | €1,648 | €1,767 | €1,786 | €2,569 | ▲ 43.9% |
| Taxes, remuneration and social security45 | €26,943 | €13,023 | €14,189 | €15,838 | ▲ 11.6% |
| Taxes450/3 | €7,757 | €8,023 | €11,689 | €15,838 | ▲ 35.5% |
| Remuneration and social security454/9 | €19,186 | €5,000 | €2,500 | - | - |
| Other amounts payable47/48 | €776 | €120 | €201 | €78,237 | ▲ 38,921% |
| Accrued charges and deferred income492/3 | €872 | €992 | €582 | - | - |
| Line | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €76,876 | €49,472 | €65,223 | €77,690 | ▲ 19.1% |
| + Depreciation and write-downs630 | - | €2,777 | €5,567 | €5,567 | = |
| Operating cash flow (approximation) | €76,876 | €52,249 | €70,790 | €83,257 | ▲ 17.6% |
| Investment in fixed assets (approximation) | - | - | €0 | €0 | - |
| Change in cash | - | €15,071 | €60,885 | -€41,834 | ▼ 169% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Timeline · acts, filings and financial milestones
2025
31-08
NBB filing
Annual accounts filed
fiscal year 2024 · micro schema · 31 days late
2024
31-12
Financial
Highest result since 2021net €77,690 ▲19.1%
Operating result €99,345, net result €77,690, both a record.
31-08
NBB filing
Annual accounts filed
fiscal year 2023 · micro schema · 31 days late
2023
31-12
Financial
Equity above €150,000Eq €197,571 ▲49.3%
3 profitable years in a row build equity to €197,571.
20-07
NBB filing
Annual accounts filed
fiscal year 2022 · micro schema
2022
31-12
Financial
Weakest financial yearnet €49,472 ▼35.6%
Net result drops to €49,472, the lowest in the series; recovery starts the following year.
31-12
Financial
Liquidity doublescurrent ratio 9.01
Current ratio from 3.85 to 9.01; short-term debt falls from €29,366 to €14,910.
31-12
Financial
Equity above €100,000Eq €132,348 ▲59.7%
2 profitable years in a row build equity to €132,348.
30-06
NBB filing
Annual accounts filed
fiscal year 2021 · micro schema
Financial milestoneNBB filingFinancial milestones sit on the fiscal year-end date, not the filing date.
0 of 1 act read
About the unread acts
We know of 1 Belgian State Gazette act for this company. It has not been read yet: what they contain is neither established nor disproved here.
Have them read with priority
Sign in to place this company at the front of the reading queue.
Directors · office · real estate
Directors
1 act for this company is in the Belgian State Gazette, of which we have read 0. We have therefore not extracted its directors from those acts yet.
Location & real-estate footprint
Registered office, Namur · 1 establishment unit since 2020
Ground area
3,898 m²
Building footprint
198 m²
Volume, LiDAR
1,076 m³
2 parcels, Wallonia · tallest building 8.1 m, ±2 floors. Linked by address, not a title deed.
1 establishment unit
INTRINXCELL
since 20202.306.727.997
2 parcels
Wallonia
2
(100%)
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 92017A0017/00T009 | Wallonia | 2,372 m² | 1 · 99 m² | 7.0 m · 2 fl. |
| 92017A0017/00F011 | Wallonia | 1,526 m² | 1 · 98 m² | 8.1 m · 2 fl. |
Linked by address, not proof of ownership
Good to know
2 of 2 parcels with an exact address match; the rest are indicative.
Linked through address data, this is not proof of ownership.
Similar companies · same sector, comparable size
SIMIA IT Services
BE 0691.579.514
Halle · Eq €197,544
Community Consulting
BE 0784.416.531
Rixensart · Eq €197,634
OVERSTIJNS NETWORK CONSULTANTS
BE 0463.415.025
Beauvechain · Eq €197,478
DEVPIX SOLUTIONS
BE 0597.668.963
Silly · Eq €197,665
PHD ICT Consulting
BE 0721.831.834
Sint-Genesius-Rode · Eq €197,444
Of 30,002 companies in sector 62200 we hold annual accounts for 18,394. 14,788 are within a factor 10 of this equity. The 5 above are the closest to it. See the whole sector
Identification & contact
Identification
Legal formPrivate limited company
Founded27-08-2020
Fiscal year end31-12
Activities, NACEBEL 2025
62200Computer consultancy and computer facilities management
70200Business and other management consultancy
Contact
E-mail
vincent.despontin@gmail.com
E-mail
vincent.despontin@wol.be
Phone
+32473665987
Scores and ratios are computed by Checked and are not a credit decision.