OPTROT
ActiveFinancials · financial year 2025, micro format
2025 annual accounts filed 25 days after the deadline Filed on 25 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00438526.
Annual accounts 2025 filed on 25-08-2026 at the NBB all 3 filings
2023 to 2025, 3 financial years
The operating result for 2025 is 1% lower than in 2024 and the lowest since 2023. It is the second fall in a row.
Turnover is what the company sold, the result is what was left of it. A loss stands below the zero line.
Assets, equity and debt per financial year.
Above zero, the company can pay its short-term debts with what it holds in the short term.
The EBIT margin is the share of each euro of turnover left from operations. The return on assets is what the assets earn.
The higher the solvency, the better the company absorbs a setback.
A ratio above 1 means the short-term assets cover the short-term debts.
Use the arrow keys on the chart for the figures per year.
The sector band is the middle half of the companies in Motion picture, video and television programme production, sound recording and music publishing activities (NACE 59). 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 dashed line is the median. There is a sector band for net result, equity, total assets, working capital, solvency, current ratio and return on assets (ROA).
Comparable companies
These companies have the same main activity as OPTROT: post-production of films, video and television programmes (NACE 59120). They are comparable in size and age: total assets between €8,350 and €15,600, founded between 2008 and 2022.
| Company | Founded | Total assets | Equity | Gross margin | Net result | Financial year |
|---|---|---|---|---|---|---|
| OPTROT Dendermonde | 2017 | €5,815 | €4,140 | €1,060 | €171 | 2025 |
| uRaise5 Brussel | 2013 | €9,506 | -€391,540 | €1,174 | €373 | 2025 |
| COLOR BE Brussel | 2020 | €9,903 | -€24,680 | -€6,422 | -€15,500 | 2025 |
| LOOK A BIRD Ronse | 2022 | €9,515 | -€8,437 | -€14,062 | -€16,910 | 2025 |
| Aware Production Fléron | 2015 | €8,348 | -€1,369 | €3,204 | €1,820 | 2025 |
| SOCIETE-ECRAN Linkebeek | 2008 | €11,377 | -€14,609 | -€13,796 | -€19,872 | 2025 |
| Video Ventoux Oostkamp | 2019 | €15,585 | -€43,954 | -€3,721 | -€5,460 | 2025 |
They were chosen from the 448 other active companies with that main activity and annual accounts from the past two years. All companies with this main activity
Companies with the same profile, two years later
Historical observationIn July 2024, 5,047 companies had the same profile as OPTROT has now. Two years later, 2.2% had gone bankrupt and 93.9% were still going.
- Micro
- 5 to 10 years old
- solvency 30% or more
- a profit under 5% of the balance sheet
Another 0.1% stopped without a precise date, possibly only after those two years.
The bankruptcy probability of OPTROT itself is lower: 0.3% within 12 months. It rests on far more data about OPTROT than the profile alone.
Test of the method
The method was tested on the 497,445 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 5,047 companies, not a prediction for OPTROT. 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.
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Other operating charges640/8 | €706 | €1,260 | €844 | ▼ 33.0% |
| Gross operating margin9900 | €4,347 | €1,478 | €1,060 | ▼ 28.3% |
| Operating profit (loss)9901 | €3,641 | €219 | €216 | ▼ 1.0% |
| Financial charges65/66B | €147 | €46 | €45 | ▼ 3.0% |
| Recurring financial charges65 | €147 | €46 | €45 | ▼ 3.0% |
| Profit (loss) for the period before taxes9903 | €3,494 | €172 | €171 | ▼ 0.4% |
| Profit (loss) for the period9904 | €3,494 | €172 | €171 | ▼ 0.4% |
| Profit (loss) for the period to be appropriated9905 | €3,494 | €172 | €171 | ▼ 0.4% |
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Assets | ||||
| Total assets20/58 | €16,570 | €6,003 | €5,815 | ▼ 3.1% |
| Fixed assets21/28 | €360 | €360 | - | - |
| Financial fixed assets28 | €360 | €360 | - | - |
| Current assets29/58 | €16,210 | €5,643 | €5,815 | ▲ 3.0% |
| Amounts receivable within one year40/41 | €10,325 | €4,475 | €5,000 | ▲ 11.7% |
| Trade receivables40 | €9,000 | €3,000 | €5,000 | ▲ 66.7% |
| Other amounts receivable41 | €1,325 | €1,475 | - | - |
| Cash at bank and in hand54/58 | €5,886 | €1,169 | €815 | ▼ 30.3% |
| Equity and liabilities | ||||
| Total equity and liabilities10/49 | €16,570 | €6,003 | €5,815 | ▼ 3.1% |
| Equity10/15 | €3,797 | €3,969 | €4,140 | ▲ 4.3% |
| Contributions10/11 | €3,500 | €3,500 | €3,500 | = |
| Reserves13 | €5,780 | €5,780 | €5,780 | = |
| Non-distributable reserves130/1 | €350 | €350 | €350 | = |
| Reserves not available under the articles1311 | €350 | €350 | €350 | = |
| Distributable reserves133 | €5,430 | €5,430 | €5,430 | = |
| Profit (loss) carried forward14 | -€5,483 | -€5,311 | -€5,139 | ▲ 3.2% |
| Amounts payable17/49 | €12,774 | €2,034 | €1,674 | ▼ 17.7% |
| Amounts payable within one year42/48 | €12,774 | €2,034 | €1,674 | ▼ 17.7% |
| Taxes, remuneration and social security45 | €92 | €92 | - | - |
| Taxes450/3 | €92 | €92 | - | - |
| Other amounts payable47/48 | €12,681 | €1,942 | €1,674 | ▼ 13.8% |
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Profit (loss) for the period9904 | €3,494 | €172 | €171 | ▼ 0.4% |
| Operating cash flow (approximation) | €3,494 | €172 | €171 | ▼ 0.4% |
| Investment in fixed assets (approximation) | - | €0 | - | - |
| Change in cash | - | -€4,717 | -€354 | ▲ 92.5% |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.