MASTER CONCEPT
ActiveSummary
MASTER CONCEPT has been active since 2018 and the Belgian Official Gazette contains no insolvency or warning signals. The 2026 annual accounts show equity of €255,321 and a net result of €71,762. Equity is growing by about 18% per year across the filed financial years. Its solvency ranks better than 38% of 249 sector peers (NACE 43, financial year 2026). The computed 12-month bankruptcy probability is 0.2% (very low).
Financials · financial year 2026, abbreviated format
2022 to 2026, 5 financial years 2019 to 2026, 8 financial years
The operating result recovers in 2026; 2026 is 6.1 times 2025.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 43, Specialised construction activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA).
Peer companies
Historical observationOf the 6,782 companies that looked in July 2024 the way this one looks now, 0.6% went bankrupt within 24 months and 96.7% are still going.
- Small
- 5 to 10 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
For this company itself Checked computes a bankruptcy probability of 0.2% over twelve months; the group does not contradict it.
How reliable is this rule?
Tested on the year before, without using that year itself: the groups of July 2023 gave each of the 497,475 companies of July 2024 its group's bankruptcy share. Expected: 1.6%; actually bankrupt within 24 months: 1.7%.
| 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% |
The rule ranks well: a company that went bankrupt got a higher share than one that kept going in 74.5% of comparisons. The level follows the economy: in a year with more bankruptcies, the actual share is higher than the year before.
An observation about 6,782 comparable companies, not a prediction for this company. The sector does not count: the register keeps no sector for companies that stopped, so it would make the outcome look better than it was.
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €4,374 | €19,310 | €23,301 | €25,232 | €35,941 | €29,605 | €29,169 | €21,945 | ▼ 24.8% |
| Other operating charges640/8 | - | - | - | €6,460 | €7,007 | €5,291 | €7,746 | €3,841 | ▼ 50.4% |
| Gross operating margin9900 | €17,387 | €90,956 | €131,840 | €130,960 | €115,694 | €116,102 | €52,268 | €119,141 | ▲ 128% |
| Operating profit (loss)9901 | €12,665 | €69,435 | €104,076 | €99,269 | €72,746 | €81,206 | €15,353 | €93,354 | ▲ 508% |
| Financial income75/76B | - | - | - | €4,809 | €5,432 | €4,804 | €6,487 | €8,855 | ▲ 36.5% |
| Recurring financial income75 | - | - | €0 | €4,809 | €5,432 | €4,804 | €6,487 | €8,855 | ▲ 36.5% |
| Financial charges65/66B | - | - | - | €7,333 | €3,226 | €1,157 | €298 | €1,897 | ▲ 537% |
| Recurring financial charges65 | €3 | €8,818 | €28,283 | €7,333 | €3,226 | €1,157 | €298 | €1,897 | ▲ 537% |
| Profit (loss) for the period before taxes9903 | €12,662 | €60,617 | €75,793 | €96,745 | €74,952 | €84,853 | €21,543 | €100,312 | ▲ 366% |
| Income taxes67/77 | €2,583 | €12,961 | €16,522 | €22,749 | €18,972 | €25,781 | €7,044 | €28,551 | ▲ 305% |
| Profit (loss) for the period9904 | €10,079 | €47,656 | €59,271 | €73,996 | €55,980 | €59,072 | €14,499 | €71,762 | ▲ 395% |
| Profit (loss) for the period to be appropriated9905 | €10,079 | €47,656 | €59,271 | €73,996 | €55,980 | €59,072 | €14,499 | €71,762 | ▲ 395% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €54,358 | €196,291 | €359,326 | €820,014 | €956,666 | €860,661 | €502,042 | €620,214 | ▲ 23.5% |
| Fixed assets21/28 | €7,708 | €18,272 | €49,434 | €47,247 | €93,260 | €63,655 | €95,081 | €71,187 | ▼ 25.1% |
| Tangible fixed assets22/27 | €7,708 | €18,272 | €49,434 | €47,247 | €93,260 | €63,655 | €95,081 | €71,187 | ▼ 25.1% |
| Furniture and vehicles24 | - | - | - | €47,247 | €93,260 | €63,655 | €95,081 | €71,187 | ▼ 25.1% |
| Current assets29/58 | €46,649 | €178,019 | €309,892 | €772,767 | €863,405 | €797,006 | €406,961 | €549,027 | ▲ 34.9% |
| Amounts receivable within one year40/41 | €20,621 | €65,938 | €133,214 | €432,922 | €537,360 | €355,821 | €181,591 | €335,902 | ▲ 85.0% |
| Trade receivables40 | - | - | - | €345,252 | €438,085 | €248,731 | €87,334 | €67,014 | ▼ 23.3% |
| Other amounts receivable41 | - | - | - | €87,671 | €99,275 | €107,090 | €94,257 | €268,887 | ▲ 185% |
| Cash at bank and in hand54/58 | €26,029 | €110,633 | €167,986 | €333,241 | €318,729 | €441,184 | €206,219 | €207,996 | ▲ 0.9% |
| Deferred charges and accrued income490/1 | - | - | - | €6,603 | €7,316 | - | €19,151 | €5,129 | ▼ 73.2% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €54,358 | €196,291 | €359,326 | €820,014 | €956,666 | €860,661 | €502,042 | €620,214 | ▲ 23.5% |
| Equity10/15 | €16,279 | €53,856 | €113,127 | €187,123 | €243,103 | €169,061 | €183,559 | €255,321 | ▲ 39.1% |
| Contributions10/11 | €6,200 | €6,200 | - | €6,200 | €6,200 | €6,200 | €6,200 | €6,200 | = |
| Reserves13 | - | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Non-distributable reserves130/1 | - | - | - | €1,860 | €1,860 | €1,860 | €1,860 | - | - |
| Reserves not available under the articles1311 | - | - | - | €1,860 | €1,860 | €1,860 | €1,860 | - | - |
| Distributable reserves133 | - | - | - | - | - | - | - | €1,860 | - |
| Profit (loss) carried forward14 | €10,079 | €45,796 | €105,067 | €179,063 | €235,043 | €161,001 | €175,499 | €247,261 | ▲ 40.9% |
| Amounts payable17/49 | €38,079 | €142,435 | €246,199 | €632,891 | €713,563 | €691,600 | €318,483 | €364,893 | ▲ 14.6% |
| Amounts payable within one year42/48 | €38,079 | €142,435 | €246,199 | €632,891 | €713,563 | €691,600 | €318,483 | €364,893 | ▲ 14.6% |
| Trade debts44 | €24,416 | €119,932 | €220,937 | €597,343 | €681,500 | €518,642 | €283,713 | €320,048 | ▲ 12.8% |
| Suppliers440/4 | - | - | - | €597,343 | €681,500 | €518,642 | €283,713 | €320,048 | ▲ 12.8% |
| Taxes, remuneration and social security45 | - | - | - | €31,348 | €27,863 | €35,644 | €30,569 | €40,646 | ▲ 33.0% |
| Taxes450/3 | - | - | - | €22,948 | €19,170 | €25,979 | €20,917 | €30,058 | ▲ 43.7% |
| Remuneration and social security454/9 | - | - | - | €8,400 | €8,693 | €9,665 | €9,653 | €10,587 | ▲ 9.7% |
| Other amounts payable47/48 | - | - | - | €4,200 | €4,200 | €137,314 | €4,200 | €4,200 | = |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €10,079 | €47,656 | €59,271 | €73,996 | €55,980 | €59,072 | €14,499 | €71,762 | ▲ 395% |
| + Depreciation and write-downs630 | €4,374 | €19,310 | €23,301 | €25,232 | €35,941 | €29,605 | €29,169 | €21,945 | ▼ 24.8% |
| Operating cash flow (approximation) | €14,453 | €66,966 | €82,572 | €99,228 | €91,921 | €88,677 | €43,667 | €93,706 | ▲ 115% |
| Investment in fixed assets (approximation) | - | -€29,874 | -€54,463 | -€23,045 | -€81,954 | €0 | -€60,594 | €1,949 | - |
| Change in cash | - | €84,604 | €57,353 | €165,255 | -€14,512 | €122,455 | -€234,965 | €1,777 | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Filings with the National Bank (8)
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-03-2026 | abbreviated format | 15-10-2026 | 2026-00564578 |
| 31-03-2025 | full format | 31-10-2025 | 2025-00557654 |
| 31-03-2024 | full format | 02-10-2024 | 2024-00501156 |
| 31-03-2023 | full format | 03-10-2023 | 2023-00466635 |
| 31-03-2022 | full format | 13-09-2022 | 2022-20429070 |
| 31-03-2021 | full format | 26-10-2021 | 2021-73300561 |
| 31-03-2020 | micro format | 11-09-2020 | 2020-52800321 |
| 31-03-2019 | micro format | 16-09-2019 | 2019-64900301 |
Similar companies · same sector, comparable size
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.