Model8
ActiveSummary
The computed 12-month bankruptcy probability of Model8 is 3.2% (moderate). The 2025 annual accounts show negative equity (-€609,199) and a net result of -€223,103. The figures fluctuate too strongly year-on-year for a reliable trend projection. Its solvency ranks better than 5% of 1,671 sector peers (NACE 62, fiscal year 2025). The company has been active since 2008 and the Belgian State Gazette contains no insolvency or warning signals.
Financials · fiscal year 2025, full schema
2021 to 2025, 5 fiscal years 2018 to 2025, 8 fiscal years
The operating result turns negative in 2025: a loss of €191,340 after €95,706 in 2024.
What the company sold each fiscal 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.
Average staff in full-time equivalents (FTE).
Point at or tap a year, or use the arrow keys on the chart, for the exact figures; the table below gives them all.Sector: the middle half (P25 to P75) of NACE 62, Computer programming, consultancy and related activities, each year against the same schema; no band under 30 filings. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
- 2023 Turnover +529% on 2022. The accounts now follow the full schema, last year the abbreviated schema.
Peer companies
Historical observationOf the 6,906 companies that looked in July 2024 the way this one looks now, 5.8% went bankrupt within 24 months and 85% are still going.
- Micro
- 10 to 20 years old
- negative equity
- a loss of 10% of the balance sheet or more
A further 0.7% stopped, but we cannot tell whether within those 24 months.
For this company itself Checked computes a bankruptcy probability of 3.2% 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 497,471 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% | 1.0% |
| 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% 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 6,906 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 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Turnover70 | €870,833 | €105,964 | €53,950 | €228,993 | €80,245 | €504,396 | €507,986 | €363,041 | ▼ 28.5% |
| Non-recurring operating income76A | - | - | - | - | €5,445 | - | €20,000 | - | - |
| Goods, raw materials, services and sundry goods60/61 | - | - | - | €73,496 | €371,400 | €279,549 | €194,710 | €257,145 | ▲ 32.1% |
| Remuneration, social security and pensions62 | - | - | - | €202,499 | €449,783 | €367,504 | €291,880 | €295,853 | ▲ 1.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €5,867 | €2,051 | €2,369 | €1,799 | €6,323 | €6,354 | €6,581 | €2,042 | ▼ 69.0% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | €70,890 | -€70,890 | - | - | - |
| Provisions for liabilities and charges: additions (uses and reversals)635/8 | - | - | - | - | - | - | - | €70 | - |
| Other operating charges640/8 | - | - | - | €1,503 | €2,465 | €1,535 | €2,077 | €1,170 | ▼ 43.7% |
| Non-recurring operating charges66A | - | - | - | - | - | - | €49 | - | - |
| Gross operating margin9900 | €711,794 | €93,979 | €20,921 | €156,309 | €120,216 | €335,947 | €396,293 | €107,794 | ▼ 72.8% |
| Operating profit (loss)9901 | €109,599 | €50,285 | -€49,502 | -€49,492 | -€409,244 | €31,443 | €95,706 | -€191,340 | ▼ 300% |
| Financial income75/76B | - | - | - | €0 | €9 | €0 | - | - | - |
| Recurring financial income75 | €1,166 | €801 | €25 | €0 | €9 | €0 | - | - | - |
| Financial charges65/66B | - | - | - | €4,073 | €12,344 | €28,613 | €30,379 | €31,171 | ▲ 2.6% |
| Recurring financial charges65 | €6,023 | €4,755 | €3,136 | €4,073 | €12,344 | €28,613 | €30,379 | €31,171 | ▲ 2.6% |
| Profit (loss) for the period before taxes9903 | €104,742 | €46,331 | -€52,612 | -€53,565 | -€421,578 | €2,830 | €65,327 | -€222,511 | ▼ 441% |
| Income taxes67/77 | €9,006 | €3,558 | €294 | €560 | €1,026 | €400 | €340 | €592 | ▲ 74.1% |
| Profit (loss) for the period9904 | €95,736 | €42,773 | -€52,905 | -€54,125 | -€422,604 | €2,430 | €64,987 | -€223,103 | ▼ 443% |
| Profit (loss) for the period to be appropriated9905 | €95,736 | €42,773 | -€52,905 | -€54,125 | -€422,604 | €2,430 | €64,987 | -€223,103 | ▼ 443% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €1.1m | €0.1m | €0.1m | €0.2m | €0.09m | €0.2m | €0.1m | €0.07m | ▼ 49.0% |
| Formation expenses20 | - | €0.001m | - | - | - | - | - | - | - |
| Fixed assets21/28 | €0.008m | €0.004m | €0.003m | €0.008m | €0.02m | €0.007m | €0.003m | €0.001m | ▼ 62.3% |
| Tangible fixed assets22/27 | €0.008m | €0.004m | €0.003m | €0.008m | €0.02m | €0.007m | €0.003m | €0.001m | ▼ 62.3% |
| Plant, machinery and equipment23 | - | - | - | €0.008m | €0.02m | €0.007m | €0.003m | €0.001m | ▼ 62.3% |
| Current assets29/58 | €1.1m | €0.1m | €0.1m | €0.2m | €0.07m | €0.1m | €0.1m | €0.06m | ▼ 48.6% |
| Amounts receivable within one year40/41 | €1.0m | €0.1m | €0.08m | €0.2m | €0.06m | €0.1m | €0.08m | €0.05m | ▼ 31.5% |
| Trade receivables40 | - | - | - | €0.2m | €0.06m | €0.1m | €0.08m | €0.05m | ▼ 31.5% |
| Other amounts receivable41 | - | - | - | €56 | €61 | - | - | - | - |
| Cash at bank and in hand54/58 | €0.04m | €0.02m | €0.02m | €0.01m | €0.008m | €0.01m | €0.007m | €0.008m | ▲ 16.0% |
| Deferred charges and accrued income490/1 | - | - | - | €0.002m | €0.004m | €0.003m | €0.04m | €0.002m | ▼ 94.0% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €1.1m | €0.1m | €0.1m | €0.2m | €0.09m | €0.2m | €0.1m | €0.07m | ▼ 49.0% |
| Equity10/15 | €0.07m | €0.08m | €0.02m | -€0.03m | -€0.5m | -€0.5m | -€0.4m | -€0.6m | ▼ 57.8% |
| Contributions10/11 | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Capital10 | - | - | - | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Issued capital100 | - | - | - | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Reserves13 | €0.006m | €0.01m | €0.01m | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Non-distributable reserves130/1 | - | - | - | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Legal reserve130 | - | - | - | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Profit (loss) carried forward14 | €148 | €21 | -€0.05m | -€0.1m | -€0.5m | -€0.5m | -€0.5m | -€0.7m | ▼ 49.1% |
| Provisions and deferred taxes16 | - | - | - | - | - | - | - | €70 | - |
| Provisions for liabilities and charges160/5 | - | - | - | - | - | - | - | €70 | - |
| Pensions and similar obligations160 | - | - | - | - | - | - | - | €70 | - |
| Amounts payable17/49 | €1.0m | €0.06m | €0.08m | €0.2m | €0.5m | €0.6m | €0.5m | €0.7m | ▲ 30.9% |
| Amounts payable within one year42/48 | €1.0m | €0.06m | €0.08m | €0.2m | €0.5m | €0.6m | €0.5m | €0.7m | ▲ 30.9% |
| Trade debts44 | €0.07m | €0.007m | €0.01m | €0.03m | €0.07m | €0.05m | €0.02m | €0.05m | ▲ 93.4% |
| Suppliers440/4 | - | - | - | €0.03m | €0.07m | €0.05m | €0.02m | €0.05m | ▲ 93.4% |
| Advances received on contracts in progress46 | - | - | - | - | €0.06m | - | - | - | - |
| Taxes, remuneration and social security45 | - | - | - | €0.04m | €0.06m | €0.04m | €0.04m | €0.03m | ▼ 28.2% |
| Taxes450/3 | - | - | - | €0.02m | €0.003m | €0.006m | €0.02m | €0.002m | ▼ 90.0% |
| Remuneration and social security454/9 | - | - | - | €0.02m | €0.05m | €0.04m | €0.02m | €0.03m | ▲ 27.1% |
| Other amounts payable47/48 | - | - | - | €0.1m | €0.4m | €0.5m | €0.4m | €0.6m | ▲ 33.2% |
| Accrued charges and deferred income492/3 | - | - | - | - | - | €0.02m | - | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €95,736 | €42,773 | -€52,905 | -€54,125 | -€422,604 | €2,430 | €64,987 | -€223,103 | ▼ 443% |
| + Depreciation and write-downs630 | €5,867 | €2,051 | €2,369 | €1,799 | €6,323 | €6,354 | €6,581 | €2,042 | ▼ 69.0% |
| Operating cash flow (approximation) | €101,603 | €44,824 | -€50,536 | -€52,326 | -€416,281 | €8,784 | €71,569 | -€221,061 | ▼ 409% |
| Investment in fixed assets (approximation) | - | €1,322 | -€892 | -€7,543 | -€15,398 | €4,015 | -€2,709 | €0 | ▲ 100% |
| Change in cash | - | -€16,263 | €2,024 | -€6,871 | -€6,237 | €4,536 | -€5,689 | €1,061 | ▲ 119% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.