Marlimmo
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 13-05-2026 PDF all 31 filings
Turnover
≈ €110,000
Estimated: probably between €92,000 and €140,000
Total assets
€1.5m▼ 1.9%
2024 · €1.5m
Net result
€25,847▲ 13×
2024 · €1,925
Working capital
-€329,014▲ 13.5%
2024 · -€380,355
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€40,872
▲ 402%
2025
20182025
Net result
€25,847
▲ 13×
2025
middle half of the sector
20182025
Equity
€795,438
▲ 3.4%
2025
highest quarter of the sector
20182025
Total assets
€1.5m
▼ 1.9%
2025
highest quarter of the sector
20182025
Debt
€625,195
▼ 7.8%
2025
20182025
Working capital
-€329,014
▲ 13.5%
2025
lowest quarter of the sector
20182025
Solvency
54.1%
▲ 2.8pp
2025
middle half of the sector
20182025
Current ratio
0.10
▲ 0.03
2025
lowest quarter of the sector
20182025
Return on assets (ROA)
1.8%
▲ 1.6pp
2025
middle half of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€0.03m-€0.02m▼ 29.0%€0.1m▲ 506%€0.03m▼ 75.9%€0.01m▼ 68.5%€0.03m▲ 215%€0.008m▼ 75.2%€0.04m▲ 402%
Net result€0.01m-€0.007m▼ 27.1%€0.09mabove the sector's middle half▲ 14×€0.02mwithin the sector's middle half▼ 81.2%€0.003mwithin the sector's middle half▼ 85.8%€0.02mwithin the sector's middle half▲ 719%€0.002mwithin the sector's middle half▼ 90.6%€0.03mwithin the sector's middle half▲ 13×
Equity€0.6m-€0.6m▲ 1.1%€0.7mabove the sector's middle half▲ 17.4%€0.7mabove the sector's middle half▲ 2.4%€0.7mabove the sector's middle half▲ 0.3%€0.8mabove the sector's middle half▲ 2.8%€0.8mabove the sector's middle half▲ 0.3%€0.8mabove the sector's middle half▲ 3.4%
Total assets€1.4m-€1.4m▼ 2.4%€1.4mabove the sector's middle half▲ 5.6%€1.4mabove the sector's middle half▼ 2.3%€1.3mabove the sector's middle half▼ 5.6%€1.3mabove the sector's middle half▼ 2.7%€1.5mabove the sector's middle half▲ 15.6%€1.5mabove the sector's middle half▼ 1.9%
Debt€0.7m-€0.7m▼ 5.2%€0.7m▼ 6.6%€0.6m▼ 7.6%€0.5m▼ 13.0%€0.5m▼ 10.4%€0.7m▲ 42.5%€0.6m▼ 7.8%
Working capital-€0.4m--€0.4m▼ 3.8%-€0.2mbelow the sector's middle half▲ 58.3%-€0.2mbelow the sector's middle half▼ 4.8%-€0.4mbelow the sector's middle half▼ 109%-€0.4mbelow the sector's middle half▼ 1.5%-€0.4mbelow the sector's middle half▲ 2.1%-€0.3mbelow the sector's middle half▲ 13.5%
Solvency43.7%-45.2%▲ 1.6pp50.3%within the sector's middle half▲ 5.0pp52.7%within the sector's middle half▲ 2.4pp56.0%within the sector's middle half▲ 3.3pp59.2%within the sector's middle half▲ 3.1pp51.3%within the sector's middle half▼ 7.9pp54.1%within the sector's middle half▲ 2.8pp
Current ratio0.04-0.04=0.60within the sector's middle half▲ 0.560.58within the sector's middle half▼ 0.020.07below the sector's middle half▼ 0.510.05below the sector's middle half▼ 0.020.07below the sector's middle half▲ 0.020.10below the sector's middle half▲ 0.03
Return on assets (ROA)0.7%-0.5%▼ 0.2pp6.5%within the sector's middle half▲ 6.0pp1.3%within the sector's middle half▼ 5.3pp0.2%within the sector's middle half▼ 1.1pp1.6%within the sector's middle half▲ 1.4pp0.1%within the sector's middle half▼ 1.5pp1.8%within the sector's middle half▲ 1.6pp
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 5 times that of 2024 and the highest since 2021. 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 €1.5m
Fixed assets
€1.4m ▼ 2.5%
Current assets
€36,445 ▲ 25.8%
Equity and liabilities €1.5m
Equity
€795,438 ▲ 3.4%
Provisions
€49,962 ▼ 3.9%
Debt
€625,195 ▼ 7.8%
Debt's share of the balance-sheet total falls from 45.2% to 42.5%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€77,351▲
2024 · €70,963
Cash flow
€62,326▼
2024 · €64,743
Debt to equity
0.79▼
2024 · 0.88
ROE
3.2%▲
2024 · 0.3%
Interest coverage
8.53▼
2024 · 11.52
Debt ≤ 1 year
€365,459▼
2024 · €409,321
Debt > 1 year
€252,500▼
2024 · €265,414
Income taxes
€7,965▲
2024 · €1,750
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Securities and guarantees
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Mortgages, amount registered | €530,000 | €530,000 | €530,000 | €530,000 | €538,726 |
| Carrying value of the mortgaged assets | €609,381 | €591,581 | €573,962 | €556,345 | €530,000 |
Source: notes to the 2021 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | - | €201,876 | €2,636 | €256,078 | - |
| Depreciation and write-downs of the year | €25,308 | €53,107 | €30,958 | €62,818 | €36,480 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €0 | - | - | - | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €32,099 | €32,099 | €25,488 | €25,308 | €53,107 | €30,958 | €62,818 | €36,480 | ▼ 41.9% |
| Other operating charges640/8 | - | - | - | €3,595 | €3,680 | €4,465 | €4,653 | €5,108 | ▲ 9.8% |
| Gross operating margin9900 | €68,598 | €59,436 | €167,643 | €62,025 | €67,209 | €68,285 | €75,616 | €82,459 | ▲ 9.0% |
| Operating profit (loss)9901 | €31,882 | €22,648 | €137,241 | €33,122 | €10,421 | €32,862 | €8,145 | €40,872 | ▲ 402% |
| Financial income75/76B | - | - | - | - | €1 | €0 | €0 | - | - |
| Recurring financial income75 | €172 | - | - | - | €1 | €0 | €0 | - | - |
| Financial charges65/66B | - | - | - | €8,883 | €7,114 | €5,418 | €6,162 | €9,065 | ▲ 47.1% |
| Recurring financial charges65 | €18,365 | €12,857 | €11,119 | €8,883 | €7,114 | €5,418 | €6,162 | €9,065 | ▲ 47.1% |
| Profit (loss) for the period before taxes9903 | €13,689 | €9,790 | €126,122 | €24,239 | €3,308 | €27,444 | €1,983 | €31,807 | ▲ 16× |
| Transfer from deferred taxes780 | - | - | - | €1,092 | €1,630 | €1,630 | €1,692 | €2,005 | ▲ 18.5% |
| Transfer to deferred taxes680 | - | - | - | €0 | - | - | - | - | - |
| Income taxes67/77 | €5,635 | €4,323 | €2,614 | €7,587 | €2,423 | €8,491 | €1,750 | €7,965 | ▲ 355% |
| Profit (loss) for the period9904 | €9,538 | €6,952 | €94,470 | €17,744 | €2,514 | €20,583 | €1,925 | €25,847 | ▲ 13× |
| Transfer from tax-exempt reserves789 | - | - | - | €3,276 | €4,890 | €4,890 | €5,077 | €6,015 | ▲ 18.5% |
| Transfer to tax-exempt reserves689 | - | - | - | €0 | - | - | - | - | - |
| Profit (loss) for the period to be appropriated9905 | €12,421 | €9,835 | €7,354 | €21,020 | €7,405 | €25,473 | €7,002 | €31,861 | ▲ 355% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €1.4m | €1.4m | €1.4m | €1.4m | €1.3m | €1.3m | €1.5m | €1.5m | ▼ 1.9% |
| Fixed assets21/28 | €1.4m | €1.4m | €1.2m | €1.2m | €1.3m | €1.3m | €1.5m | €1.4m | ▼ 2.5% |
| Tangible fixed assets22/27 | €1.4m | €1.4m | €1.2m | €1.2m | €1.3m | €1.3m | €1.5m | €1.4m | ▼ 2.5% |
| Land and buildings22 | - | - | - | €1.2m | €1.3m | €1.3m | €1.5m | €1.4m | ▼ 2.5% |
| Current assets29/58 | €0.02m | €0.02m | €0.3m | €0.3m | €0.03m | €0.02m | €0.03m | €0.04m | ▲ 25.8% |
| Amounts receivable within one year40/41 | €147 | €221 | €0.001m | €0.02m | €0.005m | €0.005m | €0.005m | €50 | ▼ 99.1% |
| Trade receivables40 | - | - | - | €0.02m | €0 | €25 | €36 | €50 | ▲ 38.2% |
| Other amounts receivable41 | - | - | - | €0 | €0.005m | €0.005m | €0.005m | €0 | ▼ 100% |
| Cash at bank and in hand54/58 | €0.02m | €0.008m | €0.3m | €0.2m | €0.02m | €0.02m | €0.02m | €0.04m | ▲ 53.7% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €1.4m | €1.4m | €1.4m | €1.4m | €1.3m | €1.3m | €1.5m | €1.5m | ▼ 1.9% |
| Equity10/15 | €0.6m | €0.6m | €0.7m | €0.7m | €0.7m | €0.8m | €0.8m | €0.8m | ▲ 3.4% |
| Contributions10/11 | €0.4m | €0.4m | - | €0.4m | €0.4m | €0.4m | €0.4m | €0.4m | = |
| Reserves13 | €0.09m | €0.09m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 3.5% |
| Non-distributable reserves130/1 | - | - | - | €0.009m | €0.009m | €0 | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €0.009m | €0.009m | €0 | - | - | - |
| Tax-exempt reserves132 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 3.7% |
| Distributable reserves133 | - | - | - | - | - | €0.009m | €0.009m | €0.009m | = |
| Profit (loss) carried forward14 | €0.1m | €0.1m | €0.1m | €0.1m | €0.1m | €0.2m | €0.2m | €0.2m | ▲ 18.0% |
| Provisions and deferred taxes16 | €0.04m | €0.04m | €0.06m | €0.06m | €0.06m | €0.05m | €0.05m | €0.05m | ▼ 3.9% |
| Deferred taxes168 | - | - | - | €0.06m | €0.06m | €0.05m | €0.05m | €0.05m | ▼ 3.9% |
| Amounts payable17/49 | €0.7m | €0.7m | €0.7m | €0.6m | €0.5m | €0.5m | €0.7m | €0.6m | ▼ 7.8% |
| Amounts payable after more than one year17 | €0.3m | €0.3m | €0.2m | €0.2m | €0.1m | €0.07m | €0.3m | €0.3m | ▼ 4.9% |
| Financial debts170/4 | - | - | - | €0.2m | €0.1m | €0.07m | €0.3m | €0.3m | ▼ 4.9% |
| Amounts payable within one year42/48 | €0.4m | €0.4m | €0.4m | €0.4m | €0.4m | €0.4m | €0.4m | €0.4m | ▼ 10.7% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.05m | €0.05m | €0.05m | €0.05m | €0.01m | ▼ 76.1% |
| Trade debts44 | €0.001m | €0.001m | €0.002m | €228 | €69 | €0.001m | €0.001m | €0 | ▼ 100% |
| Suppliers440/4 | - | - | - | €228 | €69 | €0.001m | €0.001m | €0 | ▼ 100% |
| Taxes, remuneration and social security45 | - | - | - | €0.008m | €0.008m | €0.002m | €419 | €0.002m | ▲ 288% |
| Taxes450/3 | - | - | - | €0.008m | €0.008m | €0.002m | €419 | €0.002m | ▲ 288% |
| Other amounts payable47/48 | - | - | - | €0.4m | €0.4m | €0.4m | €0.4m | €0.4m | ▼ 0.8% |
| Accrued charges and deferred income492/3 | - | - | - | - | - | €0.001m | €0.003m | €0.007m | ▲ 119% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €9,538 | €6,952 | €94,470 | €17,744 | €2,514 | €20,583 | €1,925 | €25,847 | ▲ 13× |
| + Depreciation and write-downs630 | €32,099 | €32,099 | €25,488 | €25,308 | €53,107 | €30,958 | €62,818 | €36,480 | ▼ 41.9% |
| Operating cash flow (approximation) | €41,637 | €39,051 | €119,958 | €43,052 | €55,622 | €51,541 | €64,743 | €62,326 | ▼ 3.7% |
| Investment in fixed assets (approximation) | - | €0 | €143,478 | €0 | -€201,876 | -€2,636 | -€256,078 | €0 | - |
| Change in cash | - | -€11,240 | €254,835 | -€25,348 | -€214,010 | -€7,860 | €8,506 | €12,715 | ▲ 49.5% |
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, 14,766 companies had the same profile as Marlimmo has now. Two years later, 96.2% were still going and 0.2% had gone bankrupt.
- Small
- 20 years or older
- solvency 30% or more
- a profit under 5% of the balance sheet
96.2%
was still going
3.5%
stopped otherwise
0.2%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of Marlimmo 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 14,766 companies, not a prediction for Marlimmo. 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 31 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 13-05-2026 | 2026-00110258 | |
| 31-12-2024 | micro format | 26-05-2025 | 2025-00106260 | |
| 31-12-2023 | micro format | 10-06-2024 | 2024-00117656 | |
| 31-12-2022 | micro format | 29-06-2023 | 2023-00173062 | |
| 31-12-2021 | micro format | 30-06-2022 | 2022-20132519 | |
| 31-12-2020 | micro format | 22-06-2021 | 2021-26000143 | |
| 31-12-2019 | micro format | 14-07-2020 | 2020-30900470 | |
| 31-12-2018 | micro format | 07-06-2019 | 2019-16900271 | |
| 31-12-2017 | micro format | 03-07-2018 | 2018-29900410 | |
| 31-12-2016 | micro format | 14-07-2017 | 2017-32000496 |