M-Services
ActiveFinancials · financial year 2025, full format
2025 annual accounts filed 29 days after the deadline Filed on 29 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00451853.
Annual accounts 2025 filed on 29-08-2026 at the NBB all 36 filings
Turnover
≈ €860,000
Estimated: probably between €520,000 and €1.5m
EBIT margin
Not included in this filing
Net result
€41,657▲ 11.0%
2024 · €37,526
Working capital
€102,818
2024 · -€97,333
Multi-year overview
2019 to 2025, 7 financial yearsOperating result
€69,844
▼ 42.6%
2025
20192025
Net result
€41,657
▲ 11.0%
2025
middle half of the sector
20192025
Equity
€259,998
▲ 19.1%
2025
lowest quarter of the sector
20192025
Total assets
€884,444
▼ 7.3%
2025
lowest quarter of the sector
20192025
Debt
€624,446
▼ 15.1%
2025
20192025
Working capital
€102,818
2025
middle half of the sector
20192025
Solvency
29.4%
▲ 6.5pp
2025
middle half of the sector
20192025
Current ratio
1.16
▲ 0.32
2025
middle half of the sector
20192025
Return on assets (ROA)
4.7%
▲ 0.8pp
2025
middle half of the sector
20192025
Staff (FTE)
7.1
▼ 2.7%
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-€0.1m-€0.1m€0.05m▼ 53.1%-€0.001m€0.09m€0.1m▲ 31.0%€0.07m▼ 42.6%
Net result-€0.2m-€0.05mwithin the sector's middle half-€0.03mbelow the sector's middle half-€0.04mbelow the sector's middle half▼ 23.6%€0.03mwithin the sector's middle half€0.04mwithin the sector's middle half▲ 48.7%€0.04mwithin the sector's middle half▲ 11.0%
Equity€2.0m-€0.2mwithin the sector's middle half▼ 89.1%€0.2mwithin the sector's middle half▼ 13.2%€0.2mwithin the sector's middle half▼ 18.7%€0.2mwithin the sector's middle half▲ 16.2%€0.2mwithin the sector's middle half▲ 20.8%€0.3mbelow the sector's middle half▲ 19.1%
Total assets€2.8m-€1.0mwithin the sector's middle half▼ 65.4%€0.9mwithin the sector's middle half▼ 5.3%€1.1mwithin the sector's middle half▲ 26.4%€1.1mwithin the sector's middle half▼ 2.4%€1.0mwithin the sector's middle half▼ 14.8%€0.9mbelow the sector's middle half▼ 7.3%
Debt€0.7m-€0.7m▲ 0.3%€0.7m▲ 0.1%€1.0m▲ 38.5%€0.9m▼ 5.3%€0.7m▼ 21.7%€0.6m▼ 15.1%
Working capital-€0.1m-€0.09mwithin the sector's middle half€0.09mwithin the sector's middle half▼ 2.6%-€0.08mwithin the sector's middle half-€0.1mbelow the sector's middle half▼ 81.6%-€0.1mwithin the sector's middle half▲ 31.6%€0.1mwithin the sector's middle half
Solvency73.0%-23.0%within the sector's middle half▼ 50.0pp21.1%within the sector's middle half▼ 1.9pp13.6%below the sector's middle half▼ 7.5pp16.1%below the sector's middle half▲ 2.6pp22.9%within the sector's middle half▲ 6.7pp29.4%within the sector's middle half▲ 6.5pp
Current ratio0.76-1.23within the sector's middle half▲ 0.471.21within the sector's middle half▼ 0.020.90within the sector's middle half▼ 0.300.82within the sector's middle half▼ 0.090.85within the sector's middle half▲ 0.031.16within the sector's middle half▲ 0.32
Return on assets (ROA)-6.2%-4.8%within the sector's middle half▲ 11.0pp-3.2%below the sector's middle half▼ 8.0pp-3.1%below the sector's middle half▲ 0.1pp2.3%within the sector's middle half▲ 5.4pp3.9%within the sector's middle half▲ 1.7pp4.7%within the sector's middle half▲ 0.8pp
Staff (FTE)7.1-7.9within the sector's middle half▲ 11.3%7within the sector's middle half▼ 11.4%13.5above the sector's middle half▲ 92.9%8.7above the sector's middle half▼ 35.6%7.3above the sector's middle half▼ 16.1%7.1within the sector's middle half▼ 2.7%
above
within
below
The sector band is the middle half of the companies in Rental and leasing activities (NACE 77). 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 43% lower than in 2024 and the lowest since 2022.
The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €884,444
Fixed assets
€157,180 ▼ 61.5%
Current assets
€727,264 ▲ 33.2%
Equity and liabilities €884,444
Equity
€259,998 ▲ 19.1%
Debt
€624,446 ▼ 15.1%
Debt's share of the balance-sheet total falls from 77.1% to 70.6%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€96,693▼
2024 · €233,755
Cash flow
€68,506▼
2024 · €149,552
Debt to equity
2.40▼
2024 · 3.37
ROE
16.0%▼
2024 · 17.2%
Interest coverage
2.38▼
2024 · 4.65
Debt ≤ 1 year
€624,446▼
2024 · €643,448
Income taxes
€23,279▼
2024 · €38,994
Staff costs
€195,010▼
2024 · €367,800
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 31-12-2025 |
|---|---|---|---|---|
| Employees at the balance-sheet date | 10 | 9 | 7 | - |
| full-time | 9 | 8 | 7 | - |
| part-time | 1 | 1 | - | - |
| in full-time equivalents | 9.2 | 8.2 | 7 | - |
| Average over the year, in full-time equivalents | 7.3 | 8.7 | 7.3 | 7.1 |
| On a permanent contract | 9 | 8 | 7 | - |
| Joined | 7 | 7 | 9 | 6 |
| Left | 3 | 8 | 11 | 6 |
Source: social balance sheet in the 2022 to 2025 annual accounts
Overdue debts
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 2025 |
|---|---|---|---|---|
| Overdue tax debts | - | €15,109 | €32,106 | - |
| Overdue social security (RSZ) debts | - | €10,553 | - | - |
Source: notes to the 2022 to 2025 annual accounts (statement of debts)
Securities and guarantees
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 2025 |
|---|---|---|---|---|
| Mortgages, amount registered | - | €642,290 | €642,290 | - |
| Carrying value of the mortgaged assets | - | €178,142 | €168,806 | - |
Source: notes to the 2022 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 2025 |
|---|---|---|---|---|
| Tangible fixed assets | €123,863 | €175,196 | €39,067 | - |
| Depreciation and write-downs of the year | €96,807 | €97,844 | €112,026 | €26,849 |
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 | - | - | - | - | - | - | €410,222 | - |
| Remuneration, social security and pensions62 | - | - | - | €206,831 | €417,371 | €367,800 | €195,010 | ▼ 47.0% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €268,628 | €83,378 | €83,969 | €96,807 | €97,844 | €112,026 | €26,849 | ▼ 76.0% |
| Provisions for liabilities and charges: additions (uses and reversals)635/8 | - | - | - | €0 | - | - | - | - |
| Other operating charges640/8 | - | - | - | €83,887 | €46,869 | €68,175 | €69,288 | ▲ 1.6% |
| Non-recurring operating charges66A | - | - | - | - | - | - | €3,633 | - |
| Gross operating margin9900 | €521,901 | €468,243 | €180,198 | €386,144 | €655,023 | €669,730 | €364,625 | ▼ 45.6% |
| Operating profit (loss)9901 | -€102,542 | €99,914 | €46,835 | -€1,381 | €92,939 | €121,729 | €69,844 | ▼ 42.6% |
| Financial income75/76B | - | - | - | €89 | €8,228 | €5,023 | €35,607 | ▲ 609% |
| Recurring financial income75 | €4,598 | €578 | €254 | €89 | €4,463 | €3,723 | €5,202 | ▲ 39.7% |
| Non-recurring financial income76B | - | - | - | - | €3,764 | €1,300 | €30,405 | ▲ 23× |
| Financial charges65/66B | - | - | - | €33,619 | €49,531 | €50,231 | €40,515 | ▼ 19.3% |
| Recurring financial charges65 | €41,440 | €54,041 | €66,552 | €33,619 | €49,526 | €50,231 | €40,649 | ▼ 19.1% |
| Non-recurring financial charges66B | - | - | - | - | €4 | - | -€135 | - |
| Profit (loss) for the period before taxes9903 | -€139,383 | €46,450 | -€19,462 | -€34,911 | €51,635 | €76,520 | €64,936 | ▼ 15.1% |
| Income taxes67/77 | €31,730 | €198 | €9,552 | €952 | €26,404 | €38,994 | €23,279 | ▼ 40.3% |
| Profit (loss) for the period9904 | -€171,113 | €46,252 | -€29,014 | -€35,863 | €25,232 | €37,526 | €41,657 | ▲ 11.0% |
| Profit (loss) for the period to be appropriated9905 | -€171,113 | €46,252 | -€29,014 | -€35,863 | €25,232 | €37,526 | €41,657 | ▲ 11.0% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €2.8m | €1.0m | €0.9m | €1.1m | €1.1m | €1.0m | €0.9m | ▼ 7.3% |
| Fixed assets21/28 | €2.4m | €0.5m | €0.4m | €0.4m | €0.5m | €0.4m | €0.2m | ▼ 61.5% |
| Intangible fixed assets21 | €0.4m | €0.2m | €0.2m | €0.1m | €0.1m | €0.09m | - | - |
| Tangible fixed assets22/27 | €2.0m | €0.2m | €0.2m | €0.3m | €0.4m | €0.3m | €0.2m | ▼ 51.2% |
| Land and buildings22 | - | - | - | €0.08m | €0.2m | €0.2m | €0.2m | ▼ 8.9% |
| Plant, machinery and equipment23 | - | - | - | - | €0.002m | €0.005m | €0.001m | ▼ 88.1% |
| Furniture and vehicles24 | - | - | - | €0.01m | €0.01m | €0.003m | €0.003m | ▲ 8.3% |
| Other tangible fixed assets26 | - | - | - | €0.2m | €0.2m | €0.1m | - | - |
| Financial fixed assets28 | €0.002m | €0.002m | €0.001m | €0 | - | - | - | - |
| Current assets29/58 | €0.3m | €0.5m | €0.5m | €0.7m | €0.6m | €0.5m | €0.7m | ▲ 33.2% |
| Amounts receivable after more than one year29 | - | - | - | - | €0.03m | - | - | - |
| Other amounts receivable291 | - | - | - | - | €0.03m | - | - | - |
| Amounts receivable within one year40/41 | €0.3m | €0.4m | €0.4m | €0.6m | €0.5m | €0.5m | €0.7m | ▲ 44.0% |
| Trade receivables40 | - | - | - | €0.2m | €0.08m | €0.1m | - | - |
| Other amounts receivable41 | - | - | - | €0.5m | €0.4m | €0.4m | €0.7m | ▲ 86.5% |
| Cash at bank and in hand54/58 | €0.005m | €0.06m | €0.2m | €0.1m | €0.08m | €0.05m | €0.01m | ▼ 75.0% |
| Deferred charges and accrued income490/1 | - | - | - | - | €0.01m | €0.006m | €0.005m | ▼ 23.5% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €2.8m | €1.0m | €0.9m | €1.1m | €1.1m | €1.0m | €0.9m | ▼ 7.3% |
| Equity10/15 | €2.0m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.3m | ▲ 19.1% |
| Contributions10/11 | €0.09m | €0 | €0.09m | €0.09m | €0.09m | €0.09m | €0.09m | = |
| Capital10 | - | - | - | €0.09m | €0.09m | €0.09m | €0.09m | = |
| Issued capital100 | - | - | - | €0.09m | €0.09m | €0.09m | €0.09m | = |
| Reserves13 | €0.5m | €0.1m | €0.1m | €0.06m | €0.09m | €0.1m | €0.2m | ▲ 33.0% |
| Non-distributable reserves130/1 | - | - | - | €0.009m | €0.009m | €0.009m | €0.009m | = |
| Legal reserve130 | - | - | - | €0.009m | €0.009m | €0.009m | €0.009m | = |
| Distributable reserves133 | - | - | - | €0.05m | €0.08m | €0.1m | €0.2m | ▲ 35.6% |
| Profit (loss) carried forward14 | -€0.4m | €0 | - | - | - | - | - | - |
| Provisions and deferred taxes16 | €0.03m | €0.02m | €0 | - | - | - | - | - |
| Amounts payable17/49 | €0.7m | €0.7m | €0.7m | €1.0m | €0.9m | €0.7m | €0.6m | ▼ 15.1% |
| Amounts payable after more than one year17 | €0.09m | €0.3m | €0.3m | €0.2m | €0.2m | €0.09m | - | - |
| Financial debts170/4 | - | - | - | €0.2m | €0.2m | €0.09m | - | - |
| Amounts payable within one year42/48 | €0.5m | €0.4m | €0.4m | €0.8m | €0.8m | €0.6m | €0.6m | ▼ 3.0% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.1m | €0.2m | €0.07m | - | - |
| Financial debts43 | - | - | - | €0.3m | €0.2m | €0.2m | €0.2m | ▼ 14.9% |
| Credit institutions430/8 | - | - | - | €0.3m | €0.2m | €0.2m | €0.2m | ▼ 14.9% |
| Trade debts44 | €0.02m | €0.04m | €0.08m | €0.4m | €0.3m | €0.1m | €0.2m | ▲ 21.5% |
| Suppliers440/4 | - | - | - | €0.4m | €0.3m | €0.1m | €0.2m | ▲ 21.5% |
| Advances received on contracts in progress46 | - | - | - | - | - | €0.09m | €0.2m | ▲ 170% |
| Taxes, remuneration and social security45 | - | - | - | €0.08m | €0.1m | €0.1m | €0.02m | ▼ 80.2% |
| Taxes450/3 | - | - | - | €0.06m | €0.06m | €0.09m | €0.02m | ▼ 74.8% |
| Remuneration and social security454/9 | - | - | - | €0.01m | €0.05m | €0.03m | €0.001m | ▼ 97.0% |
| Other amounts payable47/48 | - | - | - | - | - | €0.02m | €0.02m | = |
| Accrued charges and deferred income492/3 | - | - | - | - | - | €125 | - | - |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€0.2m | €0.05m | -€0.03m | -€0.04m | €0.03m | €0.04m | €0.04m | ▲ 11.0% |
| + Depreciation and write-downs630 | €0.3m | €0.08m | €0.08m | €0.1m | €0.1m | €0.1m | €0.03m | ▼ 76.0% |
| Operating cash flow (approximation) | €0.1m | €0.1m | €0.05m | €0.06m | €0.1m | €0.1m | €0.07m | ▼ 54.2% |
| Investment in fixed assets (approximation) | - | €1.9m | €300 | -€0.1m | -€0.2m | -€0.04m | €0.2m | - |
| Change in cash | - | €0.06m | €0.1m | -€0.08m | -€0.02m | -€0.03m | -€0.03m | ▼ 5.3% |
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, 3,984 companies had the same profile as M-Services has now. Two years later, 96.5% were still going and 1.1% had gone bankrupt.
- Micro
- 20 years or older
- solvency 10 to 30%
- a profit under 5% of the balance sheet
96.5%
was still going
2.3%
stopped otherwise
1.1%
went bankrupt
That fits the bankruptcy probability of M-Services itself: 0.7% 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 3,984 companies, not a prediction for M-Services. 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 |
|---|---|---|---|---|
| 31-12-2025 | full format | 29-08-2026 | 2026-00451853 | |
| 30-06-2024 | abbreviated format | 30-01-2025 | 2025-00015941 | |
| 30-06-2023 | abbreviated format | 29-01-2024 | 2024-00008870 | |
| 30-06-2022 | abbreviated format | 31-01-2023 | 2023-00015320 | |
| 30-06-2021 | abbreviated format | 28-02-2022 | 2022-06900313 | |
| 30-06-2020 | abbreviated format | 08-04-2021 | 2021-10100273 | |
| 30-06-2019 | abbreviated format | 25-02-2020 | 2020-05500342 | |
| 30-06-2018 | abbreviated format | 25-03-2019 | 2019-07600435 | |
| 30-06-2017 | micro format | 20-12-2017 | 2017-73200123 | |
| 30-06-2016 | abbreviated format | 13-12-2016 | 2016-69800357 |