Merlin Holdco
The computed 12-month bankruptcy probability of Merlin Holdco is 0.3% (very low). The 2025 annual accounts show equity of €121.10M and a net result of €-1.59M. Equity is growing by ~4% per year across the filed fiscal years. Its solvency ranks better than 81% of 309 sector peers (fiscal year 2025). The company has been active since 2021 and the Belgian State Gazette contains no insolvency or warning signals.
| Equity | €121.10M |
| Net result | €-1.59M |
| Better than sector | 81% |
| Active | 5 yrs |
Mixed profile: strong on stability, weaker on profitability.
All 5 axes are computed from data Checked has read.
Statistical estimate based on public sources, not credit advice nor a finding of fact. How do we compute this?
The full score breakdown, per-year score history and the indicative credit limit are in Kantoor S.
See plans →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).
| Metric | This company | Sector median | Position in the sector |
|---|---|---|---|
| Solvency | 76.3% | 42.2% | |
| Net result | €-1.59M | €54k | |
| Equity | €121.10M | €210k | |
| Total assets | €158.64M | €706k |
Show 11 other metrics
| Fiscal year | 2025 |
|---|---|
| Deposit | volledig |
| Revenue | €1.58M |
| EBITDA | - |
| Net profit | €-1.59M |
| Cash flow | - |
| Staff costs | - |
| Income taxes | - |
| Dividends | - |
| Total assets | €158.64M |
| Equity | €121.10M |
| Debt | €37.54M |
| of which ≤ 1y | €3.29M |
| of which > 1y | €34.08M |
| Working capital | €555k |
| Employees (FTE) | - |
| 2025 | |
|---|---|
| Current ratio | 1.17 |
| Quick ratio | 1.17 |
| Working capital ratio | 0.4% |
| Solvency | 76.3% |
| Debt / equity | 0.31 |
| Long-term debt ratio | 0.28 |
| Interest coverage | - |
| Gross margin | - |
| Net margin | -101.1% |
| ROA | -1.0% |
| ROE | -1.3% |
| EBITDA margin | - |
| Days sales outstanding | 184d |
| Days payable outstanding | - |
| Inventory turnover | - |
| Days inventory (DSI) | - |
Full annual accounts (21 line items)
| Line item | Code | 2025 |
|---|---|---|
| Balance sheet, Assets | ||
| TOTAL ASSETS | 20/58 | €158.64M |
| Fixed assets | 21/28 | €154.80M |
| Financial fixed assets | 28 | €154.80M |
| Current assets | 29/58 | €3.84M |
| Amounts receivable within one year | 40/41 | €3.73M |
| Cash & bank | 54/58 | €109k |
| Balance sheet, Equity & liabilities | ||
| TOTAL EQUITY & LIABILITIES | 10/49 | €158.64M |
| Equity | 10/15 | €121.10M |
| Contributions / capital | 10/11 | €101.09M |
| Accumulated profits (losses) | 14 | €20.01M |
| Amounts payable | 17/49 | €37.54M |
| Amounts payable after one year | 17 | €34.08M |
| Amounts payable within one year | 42/48 | €3.29M |
| Trade debts payable within one year | 44 | €90k |
| Income statement | ||
| Turnover | 70 | €1.58M |
| Operating result | 9901 | €104k |
| Financial income | 75 | €518 |
| Financial charges | 65 | €1.70M |
| Result before taxes | 9903 | €-1.59M |
| Net result for the period | 9904 | €-1.59M |
| Result to be appropriated | 9905 | €-1.59M |
-
Current26-04-2024 → present
-
Current01-09-2023 → present
-
K Partners Ltd.Legal entityDirector· perm. rep.: Edward KoopmanState Gazette act 22031724 (08-03-2022)Current28-01-2022 → present
Former directors (1)
-
K Partners LimitedLegal entityDirector· perm. rep.: Edward KoopmanState Gazette act 24095709 (26-06-2024)Former- → 25-01-2024
| Statutory auditor | IRE/IBR number | Tenure |
|---|---|---|
| BV PwC BedrijfsrevisorenCurrent Statutory auditor · represented by Patrick Mortroux |
- | 12-10-2021 → present |
| Finvision BedrijfsrevisorenCurrent Company auditor · represented by Christophe De Paepe |
- | 15-07-2021 → present |
| NACE primary | Activiteiten van adviesbureaus op het gebied van bedrijfsvoering en overig managementadvies(70200) |
| Legal form | Private limited company(610) |
| Incorporation | 06-07-2021 |
| Status | Active |
| Postal code | 9051 |
Parcels linked to this company through its CBE addresses (seat, establishment units, branches), cross-referenced with the cadastral parcel plan. This shows where the company operates, not a deeds register.
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 44062A0110/00K000 | Flanders | 1,561 m² | 1 · 345 m² | 0.0 m |
A single timeline of everything that happened to this company, publications, insolvency and lifecycle events, administrative changes and filed annual accounts.
We know of 11 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
21-10-2025 Capital increase of €300,000
Technical details
{
"events": [
{
"kind": "capital_increase",
"amount": 300000.0,
"currency": "EUR",
"after_eur": null,
"delta_eur": 300000.0,
"before_eur": null,
"amount_type": "kapitaal_effectief",
"effective_date": "2025-10-03",
"evidence_quote": "De vergadering beslist tot uitgifte van 111.168 nieuwe Preferente B Aandelen en 122.204 Gewone B Aandelen... tot vergoeding van een inbreng in geld ten bedrage van 300.000,00 EUR",
"contribution_type": "cash"
}
],
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
}
}22-07-2025 Patrick Mortroux reappointed as statutory auditor
- Patrick Mortroux, Commissaris
Technical details
{
"events": [
{
"kind": "commissaris_renew",
"role": "commissaris",
"person": {
"rrn": null,
"name": "Patrick Mortroux",
"address": null,
"birth_date": null
},
"via_org": {
"kbo": null,
"name": "PwC Bedrijfsrevisoren BV",
"address": null,
"country": null,
"legal_form": null
},
"evidence_quote": "Herbenoeming van PwC Bedrijfsrevisoren BV, met maatschappelijke zetel te 1831 Diegem, Culliganlaan 5, als commissaris voor een termijn van drie jaar."
}
],
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
}
}15-01-2025 Articles of association amended
Technical details
{
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"statute_change": {
"name_change": false,
"seat_change": false,
"object_change": false,
"effective_date": "2024-12-26",
"legal_form_change": false
},
"bedrijfsrevisor": null,
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
},
"signature_regime": null,
"special_mandates": [
{
"quote": "De vergadering verleent bijzondere volmacht aan Jean-Quentin De Cuyper, Juno Hautekiet, Jolien De Troyer en elke andere advocaat en medewerker van het advocatenkantoor \u0022Willkie Farr \u0026 Gallagher LLP\u0022, die te dien einde allen woonstkeuze doen te 1040 Brussel, Belliardstraat 35/9, allen individueel bevoegd en met mogelijkheid tot indeplaatsstelling, teneinde de vervulling van de formaliteiten bij een ondernemingsloket met het oog op de inschrijving en/of aanpassing van de gegevens in de Kruispuntbank van Ondernemingen, en, desgevallend, bij de Administratie van de Belasting over de Toegevoegde Waarde, te verzekeren.",
"holder_kbo": null,
"holder_name": "Willkie Farr \u0026 Gallagher LLP",
"scope_categories": [
"KBO",
"tax",
"filing"
],
"with_substitution": true
}
],
"governance_change": {
"admin_delegated_added": []
}
}09-01-2025 Capital increase of €131,945
Technical details
{
"events": [
{
"kind": "capital_increase",
"amount": 131945.0,
"currency": "EUR",
"after_eur": null,
"delta_eur": 131945.0,
"before_eur": null,
"amount_type": "kapitaal_effectief",
"effective_date": "2024-12-20",
"evidence_quote": "De vergadering beslist het eigen vermogen van de Vennootschap te verhogen ten belope van 131.945,00 EUR, en beslist dat deze bijkomende inbrengen zullen verwezenlijkt worden door inbrengen in geld",
"contribution_type": "cash"
}
],
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
}
}26-06-2024 Edward Koopman resigns as director
- Edward Koopman, Bestuurder
Technical details
{
"events": [
{
"kind": "director_out",
"role": "bestuurder",
"person": {
"rrn": null,
"name": "Edward Koopman",
"address": null,
"birth_date": null
},
"via_org": {
"kbo": null,
"name": "K Partners Limited",
"address": null,
"country": null,
"legal_form": null
},
"effective_date": "2024-01-25",
"evidence_quote": "Ontslag van K Partners Limited, met zetel te 4th Floor, 100 Fenchurch Street, London EC3m 5JD, United Kingdom, geregistreerd onder nummer 13855650, met vaste vertegenwoordiger de heer Edward Koopman, als bestuurder van de Vennootschap, met effect op 25 januar 2024."
}
],
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
}
}26-04-2024 1 director appointed, 1 reappointed
- Heider Ridha, Bestuurder
- Jan Vergote, Bestuurder
Technical details
{
"events": [
{
"kind": "director_renew",
"role": "bestuurder",
"person": {
"rrn": null,
"name": "Jan Vergote",
"address": null,
"birth_date": null
},
"effective_date": "2023-09-01",
"evidence_quote": "1.Bevestiging van de benoeming van de heer Jan Vergote, wonende te 9800 Deinze, Kleine Pontstraat 3 als bestuurder van de Vennootschap, waarbij evenwel de heer Jan Vergote zijn bestuursmarndaat, met effect op 1 september 2023, als externe bestuurder zal uitoefenen en daarom in deze furctie zal vergo"
},
{
"kind": "director_in",
"role": "bestuurder",
"person": {
"rrn": null,
"name": "Heider Ridha",
"address": null,
"birth_date": null
},
"evidence_quote": "2.Benoeming van de heer Heider Ridha, wonende te 36 South Block, Country Hall, 1A Belvedere Road, SE1 7GB, Londen, Verenigd Koninkrijk, als bestuurder van de Vennootschap, met effect op de datum van deze besluiten."
}
],
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
}
}08-03-2022 Edward Koopman appointed as director
- Edward Koopman, Bestuurder
Technical details
{
"events": [
{
"kind": "director_in",
"role": "bestuurder",
"person": {
"rrn": null,
"name": "Edward Koopman",
"address": null,
"birth_date": null
},
"via_org": {
"kbo": null,
"name": "K Partners Ltd.",
"address": null,
"country": null,
"legal_form": null
},
"effective_date": "2022-01-28",
"evidence_quote": "Benoeming van de volgende persoon als bestuurder van de Vennootschap tot op de algemene vergadering van de Vennootschap die zal worden gehouden in 2024, met effect op de datum van deze besluiten: - K Partners Ltd., met zetel te 4th Floor, 100 Fenchurch Street, London EC3m 5JD, Verenigd Koninkrijk, g"
}
],
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
}
}12-10-2021 Géraldine Slangen appointed as statutory auditor
- Géraldine Slangen, Commissaris
Technical details
{
"events": [
{
"kind": "commissaris_in",
"role": "commissaris",
"person": {
"rrn": null,
"name": "G\u00E9raldine Slangen",
"address": null,
"birth_date": null
},
"via_org": {
"kbo": null,
"name": "BV PwC Bedrijfsrevisoren",
"address": null,
"country": null,
"legal_form": null
},
"evidence_quote": "Uit de schriftelijke besluitvorming van de aandeelhouders d.d. 16/09/2021 blijkt dat de aandeelhouders beslist hebben tot benoeming van de BV PwC Bedrijfsrevisoren, met maatschappelijke zetel te Woluwedal 18, 1932 Zaventem, vertegenwoordigd door mevrouw G\u00E9raldine Slangen, als commissaris van de Venn"
}
],
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
}
}06-08-2021 Articles of association amended
Technical details
{
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"statute_change": {
"name_change": false,
"seat_change": false,
"object_change": false,
"effective_date": "2021-07-15",
"legal_form_change": false
},
"bedrijfsrevisor": null,
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
},
"signature_regime": null,
"special_mandates": [],
"governance_change": {
"admin_delegated_added": []
}
}05-08-2021 Change in the board of directors
Technical details
{
"events": [],
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"subject_company": {
"kbo": "0770.801.194",
"name_full": "MERLIN HOLDCO",
"legal_form": "BV"
}
}08-07-2021 Incorporation of a new BV
Technical details
{
"kind": "oprichting",
"seat": "9051 Gent (Sint-Denijs-Westrem), Pauline Van Pottelsberghelaan 10",
"schema": "v3.2",
"act_meta": {
"model_id": 36,
"extractor": "constrained-core-35b"
},
"founders": [
{
"org": {
"kbo": "0885.922.180",
"name": "BALTISSE"
},
"kind": "rechtspersoon",
"person": null,
"share_class": "naam",
"partner_role": null,
"holder_org_kbo": "0885.922.180",
"holder_org_name": "BALTISSE",
"contribution_type": "cash",
"amount_paid_in_eur": 50000,
"holder_person_name": null,
"is_subscriber_only": true,
"n_shares_subscribed": 50000,
"amount_subscribed_eur": 50000,
"is_anonymous_silent_partner": false
}
],
"capital_eur": 50000,
"subject_company": {
"kbo": "0770.801.194",
"name_full": "Merlin Holdco",
"legal_form": "BV"
},
"initial_directors": [],
"incorporation_date": "2021-07-06",
"post_incorporation_mandates": []
}| Legal nameNL | Merlin Holdco |