ME3F (0476.594.652): financials and annual accounts

ME3F

Aubange ·KBO/BCE: BE 0476.594.652

Line	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2006
Balance sheet: assets
`20/58`	401,324	412,709	398,689	361,944	327,705	309,674	287,019	279,495	311,924	313,403	298,958	313,116	303,528	274,294	326,554	331,601	317,353	289,266	277,365	314,841
`20`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	91
`21/28`	63,499	76,999	53,363	13,727	15,601	13,224	15,949	21,258	28,118	38,830	21,580	22,486	30,869	22,134	29,634	50,004	36,100	46,349	61,748	79,546
`21`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	13,500	27,000	40,500	54,000	67,500
`22/27`	55,745	69,342	46,676	9,318	11,192	9,659	11,591	17,084	23,944	34,656	20,794	21,700	30,083	21,348	28,848	35,718	8,314	5,063	6,962	11,169
`22`	26,524	28,013	29,501	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`23`	1,303	4,534	7,764	7,977	10,459	9,659	11,591	15,517	19,443	23,370	7,978	9,973	14,223	18,733	23,470	28,215	2,607	3,625	3,845	3,548
`24`	27,918	36,795	9,411	1,341	733	-	-	1,335	4,037	10,254	11,216	10,719	14,516	2,615	5,378	7,503	5,707	1,438	3,117	3,973
`26`	-	-	-	-	-	-	-	232	464	1,032	1,600	1,008	1,344	-	-	-	-	-	-	-
`28`	7,754	7,657	6,687	4,409	4,409	3,565	4,358	4,174	4,174	4,174	786	786	786	786	786	786	786	786	786	786
`29/58`	337,825	335,710	345,326	348,217	312,104	296,450	271,070	258,237	283,806	274,573	277,378	290,630	272,659	252,160	296,920	281,597	281,253	242,917	215,617	235,295
`3`	285,107	278,445	273,260	286,408	278,350	209,781	212,160	188,906	183,904	198,722	208,712	208,685	194,082	193,840	224,235	238,066	226,602	194,813	162,447	138,418
`30/36`	285,107	278,445	273,260	286,408	278,350	209,781	212,160	188,906	183,904	198,722	208,712	208,685	194,082	193,840	224,235	238,066	226,602	194,813	162,447	138,418
`40/41`	47,369	52,286	61,934	54,824	30,250	64,613	52,807	66,571	53,172	47,641	47,601	62,504	64,481	50,500	53,778	29,759	48,703	32,063	23,810	45,314
`40`	24,974	30,663	44,047	41,454	27,340	52,750	28,807	42,568	41,172	35,641	35,543	49,724	52,341	38,459	41,763	17,089	48,703	21,046	23,810	33,290
`41`	22,395	21,623	17,887	13,370	2,910	11,863	24,000	24,003	12,000	12,000	12,058	12,780	12,140	12,041	12,015	12,670	-	11,017	-	12,024
`54/58`	3,349	2,979	6,833	3,827	98	19,348	3,610	-	44,729	26,211	19,065	15,681	12,097	5,547	16,905	11,770	3,749	14,041	27,350	42,905
`490/1`	2,000	2,000	3,299	3,158	3,406	2,708	2,493	2,760	2,001	1,999	2,000	3,760	1,999	2,273	2,002	2,002	2,199	2,000	2,010	8,658
Balance sheet: equity and liabilities
`10/49`	401,324	412,709	398,689	361,944	327,705	309,674	287,019	279,495	311,924	313,403	298,958	313,116	303,528	274,294	326,554	331,601	317,353	289,266	277,365	314,841
`10/15`	234,180	244,956	240,386	239,834	245,447	216,702	176,794	178,575	153,635	152,379	180,104	183,782	183,699	174,001	205,688	202,175	229,690	192,879	186,510	155,766
`10/11`	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000
`100`	-	-	-	-	-	-	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000	75,000
`13`	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500
`130/1`	7,500	7,500	7,500	7,500	7,500	7,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`130`	-	-	-	-	-	-	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500	7,500
`1311`	7,500	7,500	7,500	7,500	7,500	7,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`14`	151,680	162,456	157,886	157,334	162,947	134,202	94,294	96,075	71,135	69,879	97,604	101,282	101,199	91,501	123,188	119,675	147,190	110,379	104,010	73,266
`17/49`	167,144	167,753	158,303	122,110	82,258	92,972	110,225	100,920	158,289	161,024	118,854	129,334	119,829	100,293	120,866	129,426	87,663	96,387	90,855	159,075
`17`	34,634	47,938	-	-	529	6,766	12,815	18,681	24,370	31,411	5,100	8,561	11,912	10,400	18,245	25,761	-	-	-	-
`170/4`	34,634	47,938	-	-	529	6,766	12,815	18,681	24,370	31,411	5,100	8,561	11,912	10,400	18,245	25,761	-	-	-	-
`42/48`	132,510	119,815	158,303	122,110	81,729	86,206	97,410	82,239	133,919	129,613	113,754	119,789	106,343	89,038	101,816	102,884	87,584	96,258	90,855	157,049
`42`	15,318	13,798	1,029	1,542	7,237	7,049	6,866	6,689	7,042	8,926	3,461	7,020	5,457	-	-	-	-	-	-	11,723
`43`	22,740	9,092	13,393	17,077	-	-	23,467	4,694	1,000	1,000	1,000	1,000	1,000	4,442	1,000	2,057	7,897	1,000	1,000	1,001
`430/8`	22,740	9,092	13,393	17,077	-	-	23,467	4,694	1,000	1,000	1,000	1,000	1,000	4,442	1,000	2,057	7,897	1,000	1,000	1,001
`44`	63,144	64,741	108,426	78,156	52,958	59,938	49,627	54,875	104,831	95,722	91,549	100,062	78,954	66,124	82,121	81,416	54,872	74,130	65,625	121,754
`440/4`	63,144	64,741	108,426	78,156	52,958	59,938	49,627	54,875	104,831	95,722	91,549	100,062	78,954	66,124	82,121	81,416	54,872	74,130	65,625	121,754
`45`	31,308	32,184	35,376	25,335	21,534	19,219	17,450	15,981	21,046	23,965	17,744	11,707	20,586	18,472	18,695	19,411	24,815	21,128	24,230	22,571
`450/3`	7,419	8,283	7,341	7,623	3,985	7,839	3,659	3,032	3,802	8,262	3,390	-	4,723	4,929	5,638	2,858	7,406	5,714	11,273	12,616
`454/9`	23,889	23,901	28,035	17,712	17,549	11,380	13,791	12,949	17,244	15,703	14,354	11,707	15,863	13,543	13,057	16,553	17,409	15,414	12,957	9,955
`47/48`	-	-	79	-	-	-	-	-	-	-	-	-	346	-	-	-	-	-	-	-
`492/3`	-	-	-	-	-	-	-	-	-	-	-	984	1,574	855	805	781	79	129	-	2,026
Income statement
`70`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	936,797	818,064	889,168	823,217
`9900`	197,789	222,739	212,195	187,165	189,171	135,878	95,116	130,791	109,323	72,750	104,344	89,324	93,323	58,283	94,442	61,416	128,331	89,302	129,883	131,473
`60/61`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	808,466	728,762	759,285	691,744
`62`	186,002	200,565	205,595	180,061	151,887	86,992	93,752	97,625	93,735	90,706	92,327	90,793	89,888	88,533	84,212	79,613	76,975	70,249	68,258	58,540
`630`	13,596	8,954	4,715	2,753	2,076	1,932	5,494	6,860	10,711	10,798	7,531	8,384	10,868	7,500	21,500	21,668	16,374	16,824	22,945	24,767
`631/4`	-	-	-	-	-	-	-	-	-	-	-	-	551	-	-	-	-	-	-	-
`640/8`	11,732	8,653	4,928	14,294	4,110	8,054	7,536	6,044	6,552	6,354	7,854	7,731	4,176	6,433	5,379	5,737	4,718	6,311	3,341	1,904
`66A`	-	190	-	-	610	3,258	-	-	-	-	3,929	-	-	-	-	-	-	-	247	-
`9901`	-13,541	4,377	-3,043	-9,943	30,488	35,642	-11,666	20,262	-1,675	-35,108	-3,368	-17,584	-12,160	-44,183	-16,649	-45,602	30,264	-4,082	35,339	46,262
`75/76B`	11,478	10,778	8,026	8,745	10,867	9,000	14,340	8,771	7,228	11,607	7,330	20,224	24,358	14,665	23,441	20,127	22,178	12,518	11,529	8,987
`75`	11,478	10,778	8,026	8,745	10,867	9,000	14,340	8,771	7,228	11,607	7,330	20,224	24,358	14,665	23,441	20,127	22,178	12,518	11,529	8,987
`65/66B`	8,713	7,603	4,399	4,250	3,247	4,501	4,455	4,093	4,297	4,224	3,711	2,557	2,500	2,169	2,479	2,040	1,219	1,033	1,228	3,125
`65`	8,713	7,603	4,399	4,250	3,247	4,501	4,455	4,093	4,297	4,224	3,711	2,557	2,500	2,169	2,479	2,040	1,219	1,033	1,228	3,125
`9903`	-10,776	7,552	584	-5,448	38,108	40,141	-1,781	24,940	1,256	-27,725	-3,678	83	9,698	-31,687	4,313	-27,515	51,223	7,403	45,393	52,124
`67/77`	-	2,982	32	165	9,363	233	-	-	-	-	-	-	-	-	800	-	14,412	1,034	14,649	16,578
`9904`	-10,776	4,570	552	-5,613	28,745	39,908	-1,781	24,940	1,256	-27,725	-3,678	83	9,698	-31,687	3,513	-27,515	36,811	6,369	30,744	35,546
`9905`	-10,776	4,570	552	-5,613	28,745	39,908	-1,781	24,940	1,256	-27,725	-3,678	83	9,698	-31,687	3,513	-27,515	36,811	6,369	30,744	35,546
Appropriation of the result
`9906`	151,680	162,456	157,886	157,334	162,947	134,202	94,294	96,075	71,135	69,879	97,604	101,282	101,199	91,501	123,188	119,675	147,190	110,379	104,010	73,266
`14P`	162,456	157,886	157,334	162,947	134,202	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Social balance sheet
`9087`	3.6	4	4	-	-	3	3	-	-	-	2	2	2	2	2	2	2	2	1.9	1.6
Hours worked`1013`	6,240	7,151	7,649	-	-	4,536	4,618	-	-	-	-	3,601	3,568	3,547	3,503	3,562	3,492	3,247	3,443	3,067
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

Financial year	Type	Filed	Reference	Document
31-12-2025	micro format	24-06-2026	2026-00228026	PDF
31-12-2024	full format	09-09-2025	2025-00488611	PDF
31-12-2023	full format	28-06-2024	2024-00190316	PDF
31-12-2022	full format	01-08-2023	2023-00310932	PDF
31-12-2021	micro format	28-07-2022	2022-20250815	PDF
31-12-2020	micro format	03-08-2021	2021-45700231	PDF
31-12-2019	micro format	31-07-2020	2020-38000057	PDF
31-12-2018	micro format	31-07-2019	2019-42700414	PDF
31-12-2017	micro format	07-08-2018	2018-44100172	PDF
31-12-2016	full format	31-07-2017	2017-39400575	PDF
31-12-2015	full format	02-08-2016	2016-39700366	PDF
31-12-2014	full format	03-08-2015	2015-39400448	PDF
31-12-2013	full format	30-07-2014	2014-37800424	PDF
31-12-2012	full format	02-08-2013	2013-39600502	PDF
31-12-2011	full format	03-08-2012	2012-39000220	PDF
31-12-2010	full format	17-08-2011	2011-41300569	PDF
31-12-2009	full format	10-06-2010	2010-18100051	PDF
31-12-2008	full format	23-06-2009	2009-28300397	PDF
31-12-2007	full format	22-09-2008	2008-74200005	PDF
31-12-2006	full format	04-07-2007	2007-36300333	PDF
31-12-2005	full format	26-06-2006	2006-32403631	PDF
31-12-2004	full format	24-06-2005	2005-33403500	PDF
31-12-2003	full format	04-10-2004	2004-70602390	PDF
31-12-2002	full format	13-06-2003	2003-24502223	PDF

2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2006
55	13,331	1,672	-7,190	32,564	37,574	-6,172	27,122	9,036	-24,310	4,163	-9,200	-1,292	-36,683	4,851	-23,934	46,638	12,742	58,284	71,029
2,820	13,524	5,267	-2,860	30,821	41,840	3,713	31,800	11,967	-16,927	3,853	8,467	20,566	-24,187	25,013	-5,847	53,185	23,193	53,689	60,313
97	32,588	44,351	879	4,453	-793	185	0	-1	28,047	6,626	1	19,603	0	1,130	35,572	7,087	1,425	5,148	1,223
370	-3,854	3,006	3,729	-19,250	15,738	-	-	18,518	7,146	3,384	3,584	6,550	-11,358	5,135	8,021	-10,292	-13,309	-15,555	-
205,315	215,895	187,023	226,107	230,375	210,244	173,660	175,998	149,887	144,960	163,624	170,841	166,316	163,122	195,104	178,713	193,669	146,659	124,762	78,246
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	3.2%	-0.5%	4.0%	5.6%
58.4%	59.4%	60.3%	66.3%	74.9%	70.0%	61.6%	63.9%	49.3%	48.6%	60.2%	58.7%	60.5%	63.4%	63.0%	61.0%	72.4%	66.7%	67.2%	49.5%
2.55	2.80	2.18	2.85	3.82	3.44	2.78	3.14	2.12	2.12	2.44	2.43	2.56	2.83	2.92	2.74	3.21	2.52	2.37	1.50
0.40	0.48	0.46	0.51	0.41	1.01	0.60	0.84	0.75	0.59	0.60	0.68	0.74	0.66	0.71	0.42	0.62	0.50	0.59	0.62
0.71	0.68	0.66	0.51	0.34	0.43	0.62	0.57	1.03	1.06	0.66	0.70	0.65	0.58	0.59	0.64	0.38	0.50	0.49	1.02
-4.6%	1.9%	0.2%	-2.3%	11.7%	18.4%	-1.0%	14.0%	0.8%	-18.2%	-2.0%	0.0%	5.3%	-18.2%	1.7%	-13.6%	16.0%	3.3%	16.5%	22.8%
-2.7%	1.1%	0.1%	-1.6%	8.8%	12.9%	-0.6%	8.9%	0.4%	-8.8%	-1.2%	0.0%	3.2%	-11.6%	1.1%	-8.3%	11.6%	2.2%	11.1%	11.3%
0.01	1.75	0.38	-1.69	10.03	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	19 days	9 days	10 days	15 days
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	25 days	37 days	32 days	64 days

Item	31-12-2025	31-12-2024	31-12-2023
Employees at the balance-sheet date	4	4	5
full-time	2	3	4
part-time	2	1	1
in full-time equivalents	4	4	4
	3.6	4	4
On a permanent contract	4	4	4
Joined	-	6	44
Left	-	7	43

Item	2025	2024	2023	2022	2021
Tangible fixed assets	-	€31,618	€42,073	€879	€3,609
Financial fixed assets	€97	€970	€2,278	-	€844
	€13,596	€8,954	€4,715	€2,753	€2,076

ME3F

Annual accounts 2025

Money flows

Balance sheet

in euro

in euro

Position in the sector

58.4%

2.55

-2.7%

Staff

€51,667

Filed annual accounts

Filings

Key figures and ratios

Social balance sheet

Securities and guarantees

Investments

Insights on ME3F

Next steps

Annual accounts 2025

Money flows

Balance sheet

Change in equityin euro

Change in cashin euro

Position in the sector

Solvency58.4%

Current ratio2.55

Return on assets-2.7%

Staff

Staff cost per FTE€51,667

Joined and left

Filed annual accounts

Filings

Key figures and ratios

Social balance sheet

Securities and guarantees

Investments

Insights on ME3F

Next steps

in euro

in euro

58.4%

2.55

-2.7%

€51,667