MIRAKEL (0646.794.713): financials and annual accounts

MIRAKEL

Antwerp ·KBO/BCE: BE 0646.794.713

Line	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Balance sheet: assets
`20/58`	1.6m	1.3m	860,819	887,802	1.1m	1.1m	1.1m	820,679	751,345	390,896
`21/28`	941,115	206,244	224,709	177,676	187,884	482,715	478,234	124,049	132,562	80,750
`21`	3,267	4,422	6,406	8,390	11,005	7,267	-	-	-	-
`22/27`	890,488	154,462	170,943	121,926	119,469	424,964	424,834	93,899	102,412	59,000
`22`	763,216	-	-	-	-	299,727	307,364	-	-	-
`23`	22,454	23,370	19,245	19,234	23,311	24,439	26,430	30,648	28,464	14,931
`24`	43,471	44,541	49,642	21,403	16,603	7,200	9,339	10,458	15,048	16,544
`26`	61,347	86,552	102,056	81,288	79,556	93,598	81,701	52,793	58,899	27,526
`28`	47,360	47,360	47,360	47,360	57,410	50,485	53,400	30,150	30,150	21,750
`29/58`	624,157	1.1m	636,109	710,127	868,968	583,803	584,262	696,630	618,783	310,146
`29`	100,000	130,191	110,191	130,191	230,191	340,191	440,191	432,691	127,691	67,691
`291`	100,000	130,191	110,191	130,191	230,191	340,191	440,191	432,691	127,691	67,691
`3`	-	-	42,357	42,357	73,310	-	-	-	-	-
`30/36`	-	-	42,357	42,357	73,310	-	-	-	-	-
`40/41`	979	29,131	23,574	2,260	279	3,553	78,875	41,824	4,915	15,903
`40`	-	-	-	-	-	-	8,971	5,452	4,915	14,726
`41`	979	29,131	23,574	2,260	279	3,553	69,905	36,373	-	1,177
`54/58`	513,676	888,578	451,842	516,538	232,640	239,056	64,894	216,909	467,413	222,869
`490/1`	9,501	7,472	8,145	18,781	332,547	1,003	302	5,206	18,765	3,683
Balance sheet: equity and liabilities
`10/49`	1.6m	1.3m	860,819	887,802	1.1m	1.1m	1.1m	820,679	751,345	390,896
`10/15`	12,034	94,659	104,794	177,521	277,521	289,921	207,296	197,162	197,162	117,080
`10/11`	-	-	-	-	-	12,400	12,400	12,400	12,400	12,400
`100`	-	-	-	-	-	-	18,600	18,600	18,600	18,600
`101`	-	-	-	-	-	-	6,200	6,200	6,200	6,200
`13`	1,860	84,485	94,619	167,347	267,347	267,347	184,722	174,587	174,587	101,860
`130/1`	1,860	1,860	1,860	1,860	1,860	1,860	-	-	-	-
`130`	-	-	-	-	-	-	1,860	1,860	1,860	1,860
`1311`	1,860	1,860	1,860	1,860	1,860	1,860	-	-	-	-
`133`	-	82,625	92,759	165,487	265,487	265,487	182,862	172,727	172,727	100,000
`14`	10,174	10,174	10,174	10,174	10,174	10,174	10,174	10,174	10,174	2,820
`17/49`	1.6m	1.2m	756,025	710,281	779,331	776,597	855,200	623,517	554,183	273,816
`42/48`	1.6m	1.2m	756,025	710,281	779,331	765,655	855,200	623,517	550,683	273,816
`43`	-	-	-	-	-	-	-	-	1	-
`430/8`	-	-	-	-	-	-	-	-	1	-
`44`	316,147	286,083	311,763	221,659	115,495	323,427	222,617	204,098	140,419	86,926
`440/4`	316,147	286,083	311,763	221,659	115,495	323,427	222,617	204,098	140,419	86,926
`45`	638,884	487,248	318,442	332,164	308,943	247,228	400,742	299,592	315,018	164,673
`450/3`	295,710	157,234	71,911	96,620	88,583	114,028	207,629	117,991	151,534	72,053
`454/9`	343,173	330,014	246,531	235,544	220,359	133,200	193,112	181,601	163,484	92,619
`47/48`	598,206	393,626	125,819	156,459	354,893	195,000	231,841	119,827	95,245	22,218
`492/3`	-	-	-	-	-	10,942	-	-	3,500	-
Income statement
`9900`	3.0m	2.7m	2.3m	1.8m	1.7m	1.6m	1.6m	1.2m	1.1m	696,357
`62`	2.3m	2.1m	2.0m	1.5m	1.3m	1.2m	1.1m	926,577	718,869	491,460
`630`	51,239	56,938	49,113	40,674	49,970	46,492	78,762	33,906	32,444	23,925
`640/8`	8,186	11,998	8,496	23,608	15,072	8,569	9,573	6,147	4,355	2,876
`66A`	-	-	2,663	2,603	-	-	-	-	-	-
`9901`	647,380	535,032	235,610	191,631	374,814	382,893	413,325	212,496	295,282	178,097
`75/76B`	2,671	2,533	3,738	7,253	7,300	16,823	15,396	5,005	2,519	255
`75`	2,671	2,533	3,738	3,301	7,300	16,823	15,396	5,005	2,519	255
`76B`	-	-	-	3,952	-	-	-	-	-	-
`65/66B`	13,816	11,813	106,036	35,234	5,377	8,063	10,861	9,741	3,112	1,786
`65`	10,645	11,813	9,465	7,362	5,377	8,063	10,861	9,741	3,112	1,786
`66B`	3,171	-	96,571	27,872	-	-	-	-	-	-
`9903`	636,235	525,752	133,311	163,651	376,737	391,652	417,860	207,760	294,688	176,565
`67/77`	173,593	142,260	34,912	34,668	49,811	36,885	121,296	70,631	114,607	71,885
`9904`	462,642	383,492	98,400	128,982	326,926	354,767	296,563	137,129	180,082	104,680
`9905`	462,642	383,492	98,400	128,982	326,926	354,767	296,563	137,129	180,082	104,680
Appropriation of the result
`9906`	472,816	393,666	108,574	139,157	337,100	364,942	306,738	147,303	182,902	104,680
`14P`	10,174	10,174	10,174	10,174	10,174	-	-	-	-	-
`791/2`	-	10,135	72,727	100,000	-	-	-	-	-	-
`691/2`	-	-	-	-	-	82,625	10,135	-	72,727	101,860
`6920`	-	-	-	-	-	-	-	-	-	1,860
`6921`	-	-	-	-	-	82,625	10,135	-	72,727	100,000
`694/7`	462,642	393,626	171,127	228,982	326,926	272,143	286,429	137,129	100,000	-
`694`	462,642	393,626	171,127	228,982	326,926	257,143	271,429	137,129	100,000	-
`695`	-	-	-	-	-	15,000	15,000	-	-	-
Social balance sheet
`9087`	47.7	45.1	44.6	41.4	36.5	33.3	36.1	35.5	27.8	19.5
Hours worked`1013`	66,472	65,213	65,090	60,905	55,403	54,369	56,859	57,553	47,347	33,348
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

Financial year	Type	Filed	Reference	Document
31-12-2025	abbreviated format	21-09-2026	2026-00517600	PDF
31-12-2024	abbreviated format	30-09-2025	2025-00517548	PDF
31-12-2023	abbreviated format	27-09-2024	2024-00477373	PDF
31-12-2022	abbreviated format	30-08-2023	2023-00382336	PDF
31-12-2021	abbreviated format	22-08-2022	2022-20301601	PDF
31-12-2020	abbreviated format	31-08-2021	2021-58400023	PDF
31-12-2019	abbreviated format	30-09-2020	2020-58400174	PDF
31-12-2018	abbreviated format	26-09-2019	2019-66700087	PDF
31-12-2017	abbreviated format	25-09-2018	2018-64700393	PDF
31-12-2016	abbreviated format	31-08-2017	2017-56900182	PDF

Year	Entries	Awarded	Paid
2025	3	€3.3m	€3.3m
2024	2	€3.0m	€3.0m
2023	4	€2.5m	€2.5m
2022	3	€2.0m	€2.0m

2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
698,619	591,970	284,723	232,305	424,784	429,385	492,086	246,402	327,726	202,021
513,881	440,430	147,512	169,656	376,896	401,260	375,325	171,035	212,526	128,605
789,281	38,473	98,809	45,033	56,355	59,074	432,947	25,392	94,572	103,288
-374,902	436,736	-64,696	283,898	-6,416	174,162	-152,014	-250,504	244,544	-
-929,081	-111,585	-119,915	-155	89,637	-181,852	-270,937	73,113	68,100	36,330
0.8%	7.5%	12.2%	20.0%	26.3%	27.2%	19.5%	24.0%	26.2%	30.0%
0.40	0.90	0.84	1.00	1.12	0.76	0.68	1.12	1.12	1.13
0.40	0.90	0.79	0.94	1.02	0.76	0.68	1.12	1.12	1.13
-	12.33	7.21	4.00	2.81	2.68	4.13	3.16	2.81	2.34
-	405.1%	93.9%	72.7%	117.8%	122.4%	143.1%	69.6%	91.3%	89.4%
29.6%	30.4%	11.4%	14.5%	30.9%	33.3%	27.9%	16.7%	24.0%	26.8%
65.63	50.11	30.08	31.56	79.00	-	-	-	-	-

Item	31-12-2025	31-12-2024	31-12-2023	31-12-2022	31-12-2021
Employees at the balance-sheet date	63	59	56	55	47
full-time	22	24	22	20	20
part-time	41	35	34	35	27
in full-time equivalents	49.3	46.1	43.3	43.8	37.5
	47.7	45.1	44.6	41.4	36.5
On a permanent contract	43	38	30	24	24
Joined	30	28	31	48	33
Left	26	25	30	40	29

MIRAKEL

Annual accounts 2025

Balance sheet

in euro

in euro

Position in the sector

0.8%

0.40

29.6%

Staff

€48,200

+4 people

Filed annual accounts

Filings

Subsidies and aid

Flemish government 2022 to 2025, 12 entries, €10.8m awarded, €10.8m paid

Key figures and ratios

Social balance sheet

Investments

Insights on MIRAKEL

Next steps

Item	2025	2024	2023	2022	2021
Tangible fixed assets	€789,281	€38,473	€98,809	€45,033	€34,385
Intangible fixed assets	-	€0	-	-	€5,920
Financial fixed assets	-	-	-	-	€16,050
	€51,239	€56,938	€49,113	€40,674	€49,970

Annual accounts 2025

Balance sheet

Change in equityin euro

Change in cashin euro

Position in the sector

Solvency0.8%

Current ratio0.40

Return on assets29.6%

Staff

Staff cost per FTE€48,200

Joined and left+4 people

Filed annual accounts

Filings

Subsidies and aid

Flemish government 2022 to 2025, 12 entries, €10.8m awarded, €10.8m paid

Key figures and ratios

Social balance sheet

Investments

Insights on MIRAKEL

Next steps

in euro

in euro

0.8%

0.40

29.6%

€48,200

+4 people