MYCA
ActiveFinancials · financial year 2025, micro format
2025 annual accounts filed 31 days after the deadline Filed on 31 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00508317.
Annual accounts 2025 filed on 31-08-2026 at the NBB all 23 filings
Turnover
≈ €110,000
Estimated: probably between €60,000 and €440,000
Total assets
€36,791▲ 44.1%
2024 · €25,529
Net result
€9,762▲ 45.1%
2024 · €6,729
Working capital
-€20,613▲ 33.3%
2024 · -€30,922
Multi-year overview
2018 to 2025, 7 financial yearsOperating result
€10,440
▲ 45.4%
2025
20182025
Net result
€9,762
▲ 45.1%
2025
middle half of the sector
20182025
Equity
-€12,251
▲ 44.3%
2025
lowest quarter of the sector
20182025
Total assets
€36,791
▲ 44.1%
2025
lowest quarter of the sector
20182025
Debt
€49,042
▲ 3.2%
2025
20182025
Working capital
-€20,613
▲ 33.3%
2025
lowest quarter of the sector
20182025
Solvency
-33.3%
▲ 52.9pp
2025
lowest quarter of the sector
20182025
Current ratio
0.58
▲ 0.23
2025
lowest quarter of the sector
20182025
Return on assets (ROA)
26.5%
▲ 0.2pp
2025
highest quarter of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2018202020212022202320242025
Operating result€2,019-€35,545--€19,399-€17,403▲ 10.3%-€1,355▲ 92.2%€7,182€10,440▲ 45.4%
Net result€1,642-€33,100above the sector's middle half--€20,208below the sector's middle half-€17,898below the sector's middle half▲ 11.4%-€1,995within the sector's middle half▲ 88.9%€6,729within the sector's middle half€9,762within the sector's middle half▲ 45.1%
Equity€4,897-€11,359within the sector's middle half--€8,849below the sector's middle half-€26,747below the sector's middle half▼ 202%-€28,742below the sector's middle half▼ 7.5%-€22,013below the sector's middle half▲ 23.4%-€12,251below the sector's middle half▲ 44.3%
Total assets€88,096-€193,675within the sector's middle half-€133,904within the sector's middle half▼ 30.9%€29,902below the sector's middle half▼ 77.7%€32,378below the sector's middle half▲ 8.3%€25,529below the sector's middle half▼ 21.2%€36,791below the sector's middle half▲ 44.1%
Debt€83,200-€182,316-€142,753▼ 21.7%€56,649▼ 60.3%€61,120▲ 7.9%€47,542▼ 22.2%€49,042▲ 3.2%
Working capital€2,216--€7,159within the sector's middle half--€30,607below the sector's middle half▼ 328%-€44,005below the sector's middle half▼ 43.8%-€38,656below the sector's middle half▲ 12.2%-€30,922below the sector's middle half▲ 20.0%-€20,613below the sector's middle half▲ 33.3%
Solvency5.6%-5.9%below the sector's middle half--6.6%below the sector's middle half▼ 12.5pp-89.5%below the sector's middle half▼ 82.8pp-88.8%below the sector's middle half▲ 0.7pp-86.2%below the sector's middle half▲ 2.5pp-33.3%below the sector's middle half▲ 52.9pp
Current ratio1.03-0.96within the sector's middle half-0.78below the sector's middle half▼ 0.180.22below the sector's middle half▼ 0.560.37below the sector's middle half▲ 0.150.35below the sector's middle half▼ 0.020.58below the sector's middle half▲ 0.23
Return on assets (ROA)1.9%-17.1%above the sector's middle half--15.1%below the sector's middle half▼ 32.2pp-59.9%below the sector's middle half▼ 44.8pp-6.2%below the sector's middle half▲ 53.7pp26.4%above the sector's middle half▲ 32.5pp26.5%above the sector's middle half▲ 0.2pp
above
within
below
The sector band is the middle half of the companies in Wholesale trade (NACE 46). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The operating result for 2025 is 45% higher than in 2024 and the highest since 2021. It is the fourth rise in a row.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €36,791
Fixed assets
€8,362 ▼ 6.1%
Current assets
€28,430 ▲ 71.1%
Equity and liabilities
Equity-€12,251
Debt€49,042
Equity is negative. Debt (€49,042) exceeds the balance-sheet total (€36,791).
Key figures and ratios
EBITDA
€10,987▲
2024 · €8,190
Cash flow
€10,309▲
2024 · €7,737
Interest coverage
28.43▼
2024 · 49.29
Debt ≤ 1 year
€49,042▲
2024 · €47,542
Income taxes
€292▲
2024 · €287
Debt to equity is not shown because equity is negative. Debt divided by negative equity means nothing.
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €2,867 | - | - | - | - |
| Depreciation and write-downs of the year | €7,044 | €7,423 | €7,423 | €1,008 | €548 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €572 | €6,938 | €7,044 | €7,423 | €7,423 | €1,008 | €548 | ▼ 45.7% |
| Other operating charges640/8 | - | - | €731 | €614 | €599 | €633 | €600 | ▼ 5.1% |
| Gross operating margin9900 | €3,398 | €43,347 | -€11,624 | -€9,366 | €6,667 | €8,822 | €11,588 | ▲ 31.3% |
| Operating profit (loss)9901 | €2,019 | €35,545 | -€19,399 | -€17,403 | -€1,355 | €7,182 | €10,440 | ▲ 45.4% |
| Financial income75/76B | - | - | €22 | - | - | - | - | - |
| Recurring financial income75 | - | €2 | €22 | - | - | - | - | - |
| Financial charges65/66B | - | - | €585 | €283 | €349 | €166 | €387 | ▲ 133% |
| Recurring financial charges65 | €20 | €704 | €585 | €283 | €349 | €166 | €387 | ▲ 133% |
| Profit (loss) for the period before taxes9903 | €1,999 | €34,843 | -€19,962 | -€17,685 | -€1,704 | €7,016 | €10,053 | ▲ 43.3% |
| Income taxes67/77 | €357 | €1,743 | €246 | €213 | €291 | €287 | €292 | ▲ 1.6% |
| Profit (loss) for the period9904 | €1,642 | €33,100 | -€20,208 | -€17,898 | -€1,995 | €6,729 | €9,762 | ▲ 45.1% |
| Profit (loss) for the period to be appropriated9905 | €1,642 | €33,100 | -€20,208 | -€17,898 | -€1,995 | €6,729 | €9,762 | ▲ 45.1% |
| Line | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €88,096 | €193,675 | €133,904 | €29,902 | €32,378 | €25,529 | €36,791 | ▲ 44.1% |
| Fixed assets21/28 | €3,758 | €28,940 | €24,763 | €17,340 | €9,917 | €8,909 | €8,362 | ▼ 6.1% |
| Tangible fixed assets22/27 | €908 | €28,940 | €24,763 | €17,340 | €9,917 | €8,909 | €8,362 | ▼ 6.1% |
| Land and buildings22 | - | - | €8,058 | €7,760 | €7,462 | €7,163 | €6,865 | ▼ 4.2% |
| Furniture and vehicles24 | - | - | €16,705 | €9,580 | €2,455 | €1,746 | €1,497 | ▼ 14.3% |
| Financial fixed assets28 | €2,850 | - | - | - | - | - | - | - |
| Current assets29/58 | €84,338 | €164,735 | €109,141 | €12,562 | €22,461 | €16,620 | €28,430 | ▲ 71.1% |
| Amounts receivable within one year40/41 | €35,075 | €10,509 | €6,060 | €4,382 | €10,738 | €3,054 | €19,059 | ▲ 524% |
| Trade receivables40 | - | - | €2,734 | €2,863 | €10,733 | €2,713 | €19,059 | ▲ 603% |
| Other amounts receivable41 | - | - | €3,326 | €1,518 | €5 | €341 | - | - |
| Cash at bank and in hand54/58 | €46,712 | €153,186 | €101,807 | €7,374 | €8,925 | €11,348 | €7,281 | ▼ 35.8% |
| Deferred charges and accrued income490/1 | - | - | €1,274 | €807 | €2,798 | €2,218 | €2,090 | ▼ 5.8% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €88,096 | €193,675 | €133,904 | €29,902 | €32,378 | €25,529 | €36,791 | ▲ 44.1% |
| Equity10/15 | €4,897 | €11,359 | -€8,849 | -€26,747 | -€28,742 | -€22,013 | -€12,251 | ▲ 44.3% |
| Contributions10/11 | €9,300 | €9,300 | €9,300 | €9,300 | €9,300 | €9,300 | €9,300 | = |
| Capital10 | - | - | €9,300 | - | - | - | - | - |
| Issued capital100 | - | - | €18,600 | - | - | - | - | - |
| Uncalled capital101 | - | - | €9,300 | - | - | - | - | - |
| Reserves13 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Non-distributable reserves130/1 | - | - | €1,860 | €1,860 | - | - | - | - |
| Legal reserve130 | - | - | €1,860 | - | - | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €1,860 | - | - | - | - |
| Distributable reserves133 | - | - | - | - | €1,860 | €1,860 | €1,860 | = |
| Profit (loss) carried forward14 | -€6,263 | €199 | -€20,009 | -€37,907 | -€39,902 | -€33,173 | -€23,411 | ▲ 29.4% |
| Amounts payable17/49 | €83,200 | €182,316 | €142,753 | €56,649 | €61,120 | €47,542 | €49,042 | ▲ 3.2% |
| Amounts payable after more than one year17 | - | €10,075 | €2,982 | - | - | - | - | - |
| Financial debts170/4 | - | - | €2,982 | - | - | - | - | - |
| Amounts payable within one year42/48 | €82,123 | €171,894 | €139,748 | €56,567 | €61,117 | €47,542 | €49,042 | ▲ 3.2% |
| Current portion of amounts payable after more than one year42 | - | - | €7,094 | €2,982 | - | - | - | - |
| Trade debts44 | €4,182 | €3,571 | €1,667 | €2,266 | €7,421 | €3,619 | €6,355 | ▲ 75.6% |
| Suppliers440/4 | - | - | €1,667 | €2,266 | €7,421 | €3,619 | €6,355 | ▲ 75.6% |
| Taxes, remuneration and social security45 | - | - | €4,790 | €213 | €1,389 | €578 | €3,008 | ▲ 421% |
| Taxes450/3 | - | - | €4,790 | €213 | €1,389 | €578 | €3,008 | ▲ 421% |
| Other amounts payable47/48 | - | - | €126,197 | €51,107 | €52,307 | €43,345 | €39,679 | ▼ 8.5% |
| Accrued charges and deferred income492/3 | - | - | €23 | €82 | €3 | - | - | - |
| Line | 2018 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €1,642 | €33,100 | -€20,208 | -€17,898 | -€1,995 | €6,729 | €9,762 | ▲ 45.1% |
| + Depreciation and write-downs630 | €572 | €6,938 | €7,044 | €7,423 | €7,423 | €1,008 | €548 | ▼ 45.7% |
| Operating cash flow (approximation) | €2,214 | €40,038 | -€13,164 | -€10,475 | €5,428 | €7,737 | €10,309 | ▲ 33.3% |
| Investment in fixed assets (approximation) | - | - | -€2,867 | €0 | €0 | €0 | €0 | - |
| Change in cash | - | - | -€51,379 | -€94,434 | €1,552 | €2,423 | -€4,067 | - |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.
Historical observation
In July 2024, 3,794 companies had the same profile as MYCA has now. Two years later, 91.5% were still going and 2.7% had gone bankrupt.
- Micro
- 20 years or older
- negative equity
- a profit of 5% of the balance sheet or more
91.5%
was still going
5.3%
stopped otherwise
2.7%
went bankrupt
Another 0.6% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of MYCA itself: 0.7% within 12 months.
Test of the method
The method was tested on the 497,446 companies of July 2024. Each company was given the bankruptcy share of the same profile a year earlier, in July 2023. The expectation was that 1.6% would go bankrupt within 24 months. In fact 1.7% went bankrupt.
| 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% | 0.9% |
| 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% |
A company that went bankrupt had a higher expected share than one that kept going in 74.5% of comparisons. The level depends on the economy. In a year with more bankruptcies than the year before, the actual share is higher than the expected one.
This is an observation about 3,794 companies, not a prediction for MYCA. The sector does not count, because the KBO no longer lists a sector for a company that has stopped. By sector, mostly the survivors would count, which would paint too rosy a picture.
Latest 10 of 23 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 31-08-2026 | 2026-00508317 | |
| 31-12-2024 | micro format | 23-09-2025 | 2025-00501401 | |
| 31-12-2023 | micro format | 25-11-2024 | 2024-00603777 | |
| 31-12-2022 | micro format | 31-10-2023 | 2023-00506656 | |
| 31-12-2021 | micro format | 31-08-2022 | 2022-20419600 | |
| 31-12-2020 | micro format | 30-09-2021 | 2021-69200379 | |
| 31-12-2018 | micro format | 29-08-2019 | 2019-57000448 | |
| 31-12-2017 | micro format | 31-08-2018 | 2018-61200444 | |
| 31-12-2016 | micro format | 31-08-2017 | 2017-55700601 | |
| 31-12-2015 | full format | 30-09-2016 | 2016-64100023 |