Checked.be
Active
BE 0646.870.927Private limited company
MASTERPLAN
Hoefstadstraat 77 ·3600 Genk, Belgium· 10 yrs active
Sector: Engineering and related technical consultancy, excluding land surveyors
(71121)
Conclusion
MASTERPLAN has been active since 2016 and the Belgian State Gazette contains no insolvency or warning signals. The 2024 annual accounts show equity of €392k and a net result of €57k. Equity is growing by ~28.1% per year across the filed fiscal years. Its solvency ranks better than 43% of 11618 sector peers (fiscal year 2024). The computed 12-month bankruptcy probability is 0.3% (very low).
Based on the State Gazette, CBE and 5 annual accounts.
Key figures
| Equity | €392k |
| Net result | €57k |
| Staff (FTE) | 4.4 |
| Better than sector | 43% |
Financial profile
81
/ 100
Exceptional profile, strong across almost every axis.
All 5 axes are computed from data Checked has read.
Health
86
Profitability
73
Solvency
93
Growth
52
Stability
100
Bankruptcy probability (12 mo)
Risk Assessment
0 / 100
Low riskTrust signals
Established
Founded in 2016, 10 years in business.
No legal incidents
No bankruptcy, reorganisation or interim measure in the Belgisch Staatsblad, and the KBO register records a normal legal situation.
Administrative Flags
No strikeouts found in the KBO publications we processed. That series starts in 2021 and has gaps, so this is not a confirmation that there is nothing.
Checked score
86
/ 100
Excellent
Computed from 5 of the 6 factors this model weighs. The rest cannot be derived from the filed figures, or need a prior year to compare against.
Indicative credit limit
€35k
estimate, not credit advice
Score history
75
2020
98
2021
100
2022
100
2023
86
2024
purely financial, excl. current insolvency signals
Score components
Liquidity
Current ratio 2.45 (≥ 1.5)
+10
Quick ratio
Quick ratio 2.45 (≥ 1.0)
+5
Leverage
Debt/equity 1.10 (< 2.0)
+3
Profitability
ROE 15% (≥ 10%)
+10
Interest coverage
Interest coverage 7.8× (≥ 3×)
+8
Profit trend
Net profit down YoY
-3
Equity growth
Equity growing YoY
+3
Computed by Checked from the NBB filing for FY 2024. Indicative, not credit advice.
Financial overview
Annual accounts filed on 02-07-2025 with the NBB · fiscal year 2024 · micro schema
Trajectory (indicative)
Projection over 3 fiscal years from the filed annual accounts, not a forecast, the extended trend.
growing
Gross margin: growth of ~20.6%/year over 5 fiscal years, indicative, assuming unchanged policy.
Solid line = filed figures · dashed = extended trend · area = indicative range.
How do we compute this?
The trend is a robust median of all pairwise slopes between fiscal years (Theil-Sen), so a single odd year cannot hijack the line. For strictly positive series we also fit a log variant (compound annual growth) and keep whichever describes the figures best.
The area around the projection is 1.8 × the median absolute deviation from the trend, widening each year ahead (×1 / ×1.6 / ×2.2), with a minimum of 8% of the last value. It is an indicative range, not a statistical confidence interval.
A series whose deviations exceed 35% of its level is too volatile: we then deliberately show no projection. Every projection assumes unchanged policy and is blind to non-public information (order book, contracts, funding rounds).
Sector comparison
Fiscal year 2024 · NACE 71, Architectural and engineering activities; technical testing and analysis · compared within the same schema type (micro schema)
| Metric | This company | Sector median | Position in the sector |
|---|---|---|---|
| Solvency | 47.7% | 54.7% | |
| Net result | €57k | €15k | |
| Equity | €392k | €67k | |
| Gross operating margin | €471k | €40k | |
| Staff costs | €354k | €31k |
€106k
-43.9%
20-24
€57k
-56.6%
20-24
€73k
-47.7%
20-24
€821k
+88.3%
20-24
€392k
+17.0%
20-24
€256k
-12.8%
20-24
4
+29.4%
20-24
€354k
+34.4%
20-24
€19k
-55.3%
20-24
€60k
-57.1%
20-24
€429k
+323.6%
20-24
€177k
+74.3%
20-24
€251k
-
20-24
2.45
-37.1%
20-24
2.45
-37.1%
20-24
47.7%
-37.9%
20-24
1.10
+262.0%
20-24
14.5%
-62.9%
20-24
6.9%
-76.9%
20-24
7.79
-79.5%
20-24
Figures by fiscal year and ratios
| Fiscal year | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Deposit | micro schema | micro schema | micro schema | micro schema | micro schema |
| Revenue | - | - | - | - | - |
| EBITDA | €106k | €189k | €172k | €99k | €97k |
| Net profit | €57k | €131k | €120k | €69k | €68k |
| Cash flow | €73k | €140k | €128k | €74k | €76k |
| Staff costs | €354k | €263k | €183k | €203k | - |
| Income taxes | €19k | €44k | €41k | €23k | €22k |
| Dividends | - | - | €60k | €140k | - |
| Total assets | €821k | €436k | €368k | €286k | €255k |
| Equity | €392k | €335k | €204k | €143k | €202k |
| Debt | €429k | €101k | €164k | €143k | €53k |
| of which ≤ 1y | €177k | €101k | €164k | €143k | €53k |
| of which > 1y | €251k | - | - | - | - |
| Working capital | €256k | €294k | €178k | €117k | €189k |
| Employees (FTE) | 4.4 | 3.4 | 2.8 | 3.1 | 3.0 |
Ratios (computed)
| 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|
| Current ratio | 2.45 | 3.90 | 2.09 | 1.82 | 4.55 |
| Quick ratio | 2.45 | 3.90 | 2.09 | 1.82 | 4.55 |
| Working capital ratio | 31.2% | 67.4% | 48.5% | 40.9% | 73.8% |
| Solvency | 47.7% | 76.8% | 55.4% | 50.1% | 79.2% |
| Debt / equity | 1.10 | 0.30 | 0.81 | 1.00 | - |
| Long-term debt ratio | 0.64 | - | - | - | - |
| Interest coverage | 7.79 | 37.95 | 57.95 | 47.80 | - |
| Gross margin | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| ROA | 6.9% | 30.1% | 32.7% | 24.3% | 26.8% |
| ROE | 14.5% | 39.2% | 59.1% | 48.5% | 33.8% |
| EBITDA margin | - | - | - | - | - |
| Days sales outstanding | - | - | - | - | - |
| Days payable outstanding | - | - | - | - | - |
| Inventory turnover | - | - | - | - | - |
| Days inventory (DSI) | - | - | - | - | - |
Balance-sheet composition 2024
Full annual accounts (25 line items)
Filed balance sheet and income statement, exactly as deposited with the NBB.
| Line item | Code | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|---|
| Balance sheet, Assets | ||||||
| TOTAL ASSETS | 20/58 | €821k | €436k | €368k | €286k | €255k |
| Fixed assets | 21/28 | €388k | €41k | €25k | €26k | €14k |
| Tangible fixed assets | 22/27 | €362k | €30k | €15k | €20k | €12k |
| Financial fixed assets | 28 | €26k | €11k | €11k | €6k | €2k |
| Current assets | 29/58 | €433k | €395k | €342k | €260k | €242k |
| Amounts receivable within one year | 40/41 | €230k | €106k | €61k | €69k | €76k |
| Investments | 50/53 | €97k | €85k | €73k | €21k | - |
| Cash & bank | 54/58 | €98k | €193k | €203k | €163k | €162k |
| Balance sheet, Equity & liabilities | ||||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €821k | €436k | €368k | €286k | €255k |
| Equity | 10/15 | €392k | €335k | €204k | €143k | €202k |
| Contributions / capital | 10/11 | €19k | €19k | €19k | €19k | - |
| Reserves | 13 | €370k | €315k | €185k | €115k | €195k |
| Accumulated profits (losses) | 14 | €3k | €1k | €91 | €10k | €330 |
| Amounts payable | 17/49 | €429k | €101k | €164k | €143k | €53k |
| Amounts payable after one year | 17 | €251k | - | - | - | - |
| Amounts payable within one year | 42/48 | €177k | €101k | €164k | €143k | €53k |
| Trade debts payable within one year | 44 | €67k | €43k | €35k | €38k | €26k |
| Income statement | ||||||
| Gross operating margin | 9900 | €471k | €454k | €368k | €305k | €252k |
| Operating result | 9901 | €90k | €180k | €164k | €94k | €89k |
| Financial income | 75 | €402 | €17 | €117 | €29 | €0 |
| Financial charges | 65 | €14k | €5k | €3k | €2k | €2k |
| Result before taxes | 9903 | €76k | €175k | €161k | €92k | €87k |
| Income taxes | 67/77 | €19k | €44k | €41k | €23k | €22k |
| Net result for the period | 9904 | €57k | €131k | €120k | €69k | €65k |
| Result to be appropriated | 9905 | €57k | €131k | €120k | €69k | €65k |
Legal Structure
| NACE primary | Engineering and related technical consultancy, excluding land surveyors(71121) |
| Legal form | Private limited company(610) |
| Incorporation | 21-01-2016 |
| Status | Active |
| Postal code | 3600 |
Establishment units
MASTERPLAN
since 20162.249.974.188
Real-estate footprint
Flanders
1
(100%)
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 71303B0036/00M000 | Flanders | 1,329 m² | 1 · 160 m² | 21.4 m · 6 fl. |
Methodology
via registered seat: 1
1 of 1 parcel with an exact address match; the rest are indicative.
Linked through address data, this is not proof of ownership.
Updates
2025
02-07
NBB filing
Annual accounts filed
fiscal year 2024 · micro schema
2024
31-12
Financial
Weakest financial yearnet €57k ▼56.6%
Net result drops to €57k, the lowest in the series.
30-06
NBB filing
Annual accounts filed
fiscal year 2023 · micro schema
2023
31-12
Financial
Highest result since 2020net €131k ▲8.9%
Operating result €180k, net result €131k, both a record.
30-06
NBB filing
Annual accounts filed
fiscal year 2022 · micro schema
2022
31-12
Financial
Equity above €200kEq €204k ▲42.1%
3 profitable years in a row build equity to €204k.
30-06
NBB filing
Annual accounts filed
fiscal year 2021 · micro schema
2021
24-06
NBB filing
Annual accounts filed
fiscal year 2020 · micro schema
2020
28-06
NBB filing
Annual accounts filed
fiscal year 2019 · micro schema
2019
06-07
NBB filing
Annual accounts filed
fiscal year 2018 · micro schema
2018
21-06
NBB filing
Annual accounts filed
fiscal year 2017 · micro schema
2017
04-07
NBB filing
Annual accounts filed
fiscal year 2016 · micro schema
Financial milestoneNBB filingFinancial milestones sit on the fiscal year-end date, not the filing date.
Belgian State Gazette reading coverage
We know of 3 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
Credit advice
Company registry (CBE)
Activities
Holdings64200Activities of holding companies64210Engineering and related technical consultancy, excluding land surveyors71121General construction of residential buildings41001Activities of building architects71111Combined facilities support activities81100Other business support services82990Other education85599
Names & trade names
| Legal nameNL | MASTERPLAN |
Similar companies
ECORESI
BE 0468.433.883 · Etterbeek
Link Build
BE 0537.750.578 · Evere
VANDENBERGE EXPERTISEBUREAU
BE 0437.654.496 · Brugge
E.V.B. Algemeen Studiebureau
BE 0441.504.408 · Asse
EUREKA P.D. & E.
BE 0466.133.597 · Geel