ODON
ActiveFinancials · financial year 2025, abbreviated format
Annual accounts 2025 filed on 30-06-2026 at the NBB all 17 filings
Amounts without an identifiable currency are taken as euros.
Turnover
≈ €180,000
Estimated: probably between €150,000 and €230,000
Total assets
€774,418▲ 1.3%
2024 · €764,851
Net result
€234,670▲ 532%
2024 · €37,148
Working capital
€6,740▼ 29.6%
2024 · €9,572
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€78,231
▲ 37.7%
2025
20182025
Net result
€234,670
▲ 532%
2025
highest quarter of the sector
20182025
Equity
€562,148
▲ 71.7%
2025
middle half of the sector
20182025
Total assets
€774,418
▲ 1.3%
2025
middle half of the sector
20182025
Debt
€212,270
▼ 51.5%
2025
20182025
Working capital
€6,740
▼ 29.6%
2025
middle half of the sector
20182025
Solvency
72.6%
▲ 29.8pp
2025
middle half of the sector
20182025
Current ratio
1.11
▼ 0.15
2025
middle half of the sector
20182025
Return on assets (ROA)
30.3%
▲ 25.4pp
2025
highest quarter of the sector
20182025
Staff (FTE)
1
2025
middle half of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result-€0.05m--€0.02m▲ 53.3%€0.03m€0.02m▼ 55.3%€0.03m▲ 93.1%€0.04m▲ 42.8%€0.06m▲ 35.7%€0.08m▲ 37.7%
Net result-€0.07m--€0.05m▲ 28.4%€0.007mwithin the sector's middle half-€0.01mbelow the sector's middle half€0.01mwithin the sector's middle half€0.03mwithin the sector's middle half▲ 142%€0.04mwithin the sector's middle half▲ 41.1%€0.2mabove the sector's middle half▲ 532%
Equity€0.3m-€0.3m▼ 16.5%€0.3mwithin the sector's middle half▲ 2.9%€0.3mwithin the sector's middle half▼ 4.7%€0.3mwithin the sector's middle half▲ 4.3%€0.3mwithin the sector's middle half▲ 10.0%€0.3mwithin the sector's middle half▲ 12.8%€0.6mwithin the sector's middle half▲ 71.7%
Total assets€1.2m-€1.2m▼ 0.6%€1.3mwithin the sector's middle half▲ 1.4%€1.0mwithin the sector's middle half▼ 16.6%€0.8mwithin the sector's middle half▼ 27.9%€0.8mwithin the sector's middle half▲ 1.5%€0.8mwithin the sector's middle half=€0.8mwithin the sector's middle half▲ 1.3%
Debt€0.9m-€1.0m▲ 4.6%€1.0m▲ 1.0%€0.8m▼ 19.8%€0.5m▼ 38.1%€0.5m▼ 3.1%€0.4m▼ 7.9%€0.2m▼ 51.5%
Working capital-€0.6m--€0.7m▼ 10.0%-€0.7mbelow the sector's middle half▼ 3.9%-€0.3mbelow the sector's middle half▲ 61.9%-€0.04mwithin the sector's middle half▲ 83.7%-€0.02mwithin the sector's middle half▲ 48.2%€0.01mwithin the sector's middle half€0.007mwithin the sector's middle half▼ 29.6%
Solvency24.9%-20.9%▼ 4.0pp21.2%below the sector's middle half▲ 0.3pp24.2%below the sector's middle half▲ 3.0pp35.0%within the sector's middle half▲ 10.8pp37.9%within the sector's middle half▲ 2.9pp42.8%within the sector's middle half▲ 4.9pp72.6%within the sector's middle half▲ 29.8pp
Current ratio0.01-0.00=0.01below the sector's middle half=0.51below the sector's middle half▲ 0.500.21below the sector's middle half▼ 0.300.60below the sector's middle half▲ 0.391.25within the sector's middle half▲ 0.651.11within the sector's middle half▼ 0.15
Return on assets (ROA)-5.7%--4.1%▲ 1.6pp0.6%within the sector's middle half▲ 4.7pp-1.2%below the sector's middle half▼ 1.8pp1.4%within the sector's middle half▲ 2.6pp3.4%within the sector's middle half▲ 2.0pp4.9%within the sector's middle half▲ 1.4pp30.3%above the sector's middle half▲ 25.4pp
Staff (FTE)0within the sector's middle half0within the sector's middle half1within the sector's middle half
above
within
below
The sector band is the middle half of the companies in Activities of head offices; management consultancy activities (NACE 70). 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 38% 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 abbreviated or 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 €774,418
Fixed assets
€705,540 ▼ 1.7%
Current assets
€68,878 ▲ 46.1%
Equity and liabilities €774,418
Equity
€562,148 ▲ 71.7%
Debt
€212,270 ▼ 51.5%
Debt's share of the balance-sheet total falls from 57.2% to 27.4%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€90,868▲
2024 · €69,456
Cash flow
€247,307▲
2024 · €49,785
Debt to equity
0.38▼
2024 · 1.34
ROE
41.7%▲
2024 · 11.3%
Interest coverage
6.59▲
2024 · 4.07
Debt ≤ 1 year
€62,137▲
2024 · €37,563
Debt > 1 year
€138,751▼
2024 · €391,681
Income taxes
€23,745▲
2024 · €2,590
Staff costs
€19,543
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 31-12-2025 |
|---|---|
| Employees at the balance-sheet date | 1 |
| full-time | 1 |
| part-time | 0 |
| in full-time equivalents | 1 |
| Average over the year, in full-time equivalents | 1 |
| On a permanent contract | 1 |
| Joined | 1 |
| Left | 0 |
Source: social balance sheet in the 2025 annual accounts
Securities and guarantees
| Item | 30-11-2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Mortgages, amount registered | - | €0 | - | - | - |
Source: notes to the 2021 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 30-11-2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €0 | - | - | - | - |
| Financial fixed assets | €385 | €1,155 | €1,617 | €462 | €462 |
| Depreciation and write-downs of the year | €12,637 | €13,690 | €12,637 | €12,637 | €12,637 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €0 | - | - | - | - | - |
| Remuneration, social security and pensions62 | - | - | - | - | - | - | - | €19,543 | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €22,623 | €22,623 | €12,637 | €12,637 | €13,690 | €12,637 | €12,637 | €12,637 | = |
| Other operating charges640/8 | - | - | - | €2,565 | €2,392 | €3,044 | €2,515 | €2,391 | ▼ 5.0% |
| Gross operating margin9900 | -€21,436 | €3,873 | €48,987 | €30,388 | €45,397 | €57,547 | €71,972 | €112,802 | ▲ 56.7% |
| Operating profit (loss)9901 | -€45,032 | -€21,012 | €34,005 | €15,185 | €29,315 | €41,866 | €56,819 | €78,231 | ▲ 37.7% |
| Financial income75/76B | - | - | - | €301,174 | €4,375 | €0 | - | €193,980 | - |
| Recurring financial income75 | €0 | - | €5,000 | €301,174 | €4,375 | €0 | - | €193,980 | - |
| Financial charges65/66B | - | - | - | €328,512 | €22,413 | €15,110 | €17,081 | €13,796 | ▼ 19.2% |
| Recurring financial charges65 | €26,331 | €30,069 | €31,582 | €33,154 | €22,413 | €15,110 | €17,081 | €13,796 | ▼ 19.2% |
| Non-recurring financial charges66B | - | - | - | €295,357 | €0 | - | - | - | - |
| Profit (loss) for the period before taxes9903 | -€71,362 | -€51,082 | €7,423 | -€12,152 | €11,277 | €26,756 | €39,738 | €258,415 | ▲ 550% |
| Income taxes67/77 | €0 | - | - | €456 | €407 | €432 | €2,590 | €23,745 | ▲ 817% |
| Profit (loss) for the period9904 | -€71,362 | -€51,082 | €7,423 | -€12,608 | €10,870 | €26,324 | €37,148 | €234,670 | ▲ 532% |
| Profit (loss) for the period to be appropriated9905 | -€71,362 | -€51,082 | €7,423 | -€12,608 | €10,870 | €26,324 | €37,148 | €234,670 | ▲ 532% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €1.2m | €1.2m | €1.3m | €1.0m | €0.8m | €0.8m | €0.8m | €0.8m | ▲ 1.3% |
| Formation expenses20 | €0 | - | - | - | - | - | - | - | - |
| Fixed assets21/28 | €1.2m | €1.2m | €1.2m | €0.8m | €0.7m | €0.7m | €0.7m | €0.7m | ▼ 1.7% |
| Intangible fixed assets21 | €0 | - | - | - | - | - | - | - | - |
| Tangible fixed assets22/27 | €0.5m | €0.5m | €0.5m | €0.5m | €0.4m | €0.4m | €0.4m | €0.4m | ▼ 3.0% |
| Land and buildings22 | - | - | - | €0.5m | €0.4m | €0.4m | €0.4m | €0.4m | ▼ 3.0% |
| Financial fixed assets28 | €0.8m | €0.8m | €0.8m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | ▲ 0.2% |
| Current assets29/58 | €0.004m | €0.002m | €0.005m | €0.3m | €0.01m | €0.04m | €0.05m | €0.07m | ▲ 46.1% |
| Stocks and contracts in progress3 | €0 | - | - | - | - | - | - | - | - |
| Amounts receivable within one year40/41 | €0.001m | €116 | €0.002m | €0.3m | €0.002m | €0 | €0.01m | €0.04m | ▲ 270% |
| Trade receivables40 | - | - | - | €0.06m | €0.002m | €0 | €0.01m | €0.04m | ▲ 265% |
| Other amounts receivable41 | - | - | - | €0.2m | €0 | - | - | €0.001m | - |
| Current investments50/53 | €0 | - | - | - | - | - | - | - | - |
| Cash at bank and in hand54/58 | €0.003m | €0.002m | €0.004m | €0.007m | €0.009m | €0.01m | €0.009m | €0.007m | ▼ 28.3% |
| Deferred charges and accrued income490/1 | - | - | - | €0.007m | €145 | €0.03m | €0.03m | €0.02m | ▼ 32.1% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €1.2m | €1.2m | €1.3m | €1.0m | €0.8m | €0.8m | €0.8m | €0.8m | ▲ 1.3% |
| Equity10/15 | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.6m | ▲ 71.7% |
| Contributions10/11 | €0.3m | €0.3m | - | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Reserves13 | €0.004m | €0.004m | €0.004m | €0.004m | €0.004m | €0.004m | €0.03m | €0.3m | ▲ 854% |
| Non-distributable reserves130/1 | - | - | - | €0.004m | €0 | - | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €0.004m | €0 | - | - | - | - |
| Distributable reserves133 | - | - | - | - | €0.004m | €0.004m | €0.03m | €0.3m | ▲ 854% |
| Profit (loss) carried forward14 | €0.006m | -€0.05m | -€0.04m | -€0.05m | -€0.04m | -€0.01m | €0 | - | - |
| Amounts payable17/49 | €0.9m | €1.0m | €1.0m | €0.8m | €0.5m | €0.5m | €0.4m | €0.2m | ▼ 51.5% |
| Amounts payable after more than one year17 | €0.3m | €0.3m | €0.2m | €0.2m | €0.4m | €0.4m | €0.4m | €0.1m | ▼ 64.6% |
| Financial debts170/4 | - | - | - | €0.2m | €0.4m | €0.4m | €0.4m | €0.1m | ▼ 64.6% |
| Amounts payable within one year42/48 | €0.6m | €0.7m | €0.7m | €0.6m | €0.06m | €0.06m | €0.04m | €0.06m | ▲ 65.4% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | ▲ 2.0% |
| Trade debts44 | €0.004m | €0 | - | €0.07m | €0.01m | €0.02m | €0.002m | €0.001m | ▼ 55.2% |
| Suppliers440/4 | - | - | - | €0.07m | €0.01m | €0.02m | €0.002m | €0.001m | ▼ 55.2% |
| Taxes, remuneration and social security45 | - | - | - | €0.002m | €0.02m | €0.008m | €0.01m | €0.04m | ▲ 226% |
| Taxes450/3 | - | - | - | €0.002m | €0.02m | €0.008m | €0.01m | €0.03m | ▲ 205% |
| Remuneration and social security454/9 | - | - | - | - | - | - | - | €0.002m | - |
| Other amounts payable47/48 | - | - | - | €0.5m | €0.003m | €0.01m | €213 | €0 | ▼ 100% |
| Accrued charges and deferred income492/3 | - | - | - | €0.01m | €0.006m | €0.007m | €0.008m | €0.01m | ▲ 40.0% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€71,362 | -€51,082 | €7,423 | -€12,608 | €10,870 | €26,324 | €37,148 | €234,670 | ▲ 532% |
| + Depreciation and write-downs630 | €22,623 | €22,623 | €12,637 | €12,637 | €13,690 | €12,637 | €12,637 | €12,637 | = |
| Operating cash flow (approximation) | -€48,740 | -€28,459 | €20,060 | €29 | €24,561 | €38,961 | €49,785 | €247,307 | ▲ 397% |
| Investment in fixed assets (approximation) | - | -€16,666 | -€26,452 | €479,991 | -€770 | -€462 | -€462 | -€462 | = |
| Change in cash | - | -€1,244 | €2,066 | €3,379 | €2,011 | €467 | -€418 | -€2,639 | ▼ 532% |
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, 34,693 companies had the same profile as ODON has now. Two years later, 95.3% were still going and 0.7% had gone bankrupt.
- Micro
- 10 to 20 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
95.3%
was still going
3.9%
stopped otherwise
0.7%
went bankrupt
That fits the bankruptcy probability of ODON itself: 0.1% 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 34,693 companies, not a prediction for ODON. 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 17 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 30-06-2026 | 2026-00244110 | |
| 31-12-2024 | abbreviated format | 24-06-2025 | 2025-00183623 | |
| 31-12-2023 | abbreviated format | 06-06-2024 | 2024-00117129 | |
| 31-12-2022 | abbreviated format | 20-06-2023 | 2023-00148261 | |
| 30-11-2021 | abbreviated format | 31-05-2022 | 2022-20044351 | |
| 30-11-2020 | abbreviated format | 29-06-2021 | 2021-28300113 | |
| 30-11-2019 | abbreviated format | 24-06-2020 | 2020-21300519 | |
| 30-11-2018 | micro format | 27-06-2019 | 2019-24300422 | |
| 30-11-2017 | micro format | 14-06-2018 | 2018-18600451 | |
| 30-11-2016 | abbreviated format | 29-05-2017 | 2017-14500412 |