PARDIS
ActiveSummary
PARDIS has been active since 2001 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €64.0m and a net result of €473,401. Equity is growing by about 7.2% per year across the filed financial years. Its solvency ranks better than 57% of 1,147 sector peers (NACE 82, financial year 2025). The computed 12-month bankruptcy probability is 0.1% (very low).
Financials · financial year 2025, full format, standalone accounts
In the rankings
#1 company by equity in the province of Namur, Administrative and support services sector#1 company by total assets in Gembloux, Administrative and support services sector
Turnover
€1.2m▲ 3.6%
2024 · €1.1m
EBIT margin
37.6%▼ 42.0pp
2024 · 79.7%
Net result
€473,401▼ 68.4%
2024 · €1.5m
Working capital
-€9.4m
2024 · €2.6m
Trend over the years
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result falls in 2025; 2025 is 51% below 2024.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Turnover€1.2m
2025
Operating result€0.4m
2025
Net result€0.5m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€119.1m
2025
Equity€64.0m
2025
Debt€55.0m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€9.4m
2025
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
EBIT margin37.6%
2025
Return on assets (ROA)0.4%
2025
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency53.8%
2025
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio0.56
2025
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 82, Office administrative, office support and other business support activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA).
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Turnover€0.3m€1.1m▲ 317%€1.1m▲ 2.4%€1.2m▲ 3.6%
Operating result-€0.1m--€0.02m▲ 80.5%-€0.08m▼ 215%-€0.6m▼ 732%€28.9m€0.6m▼ 97.8%€0.9m▲ 40.5%€0.4m▼ 51.1%
Net result€0.2m-€0.05m▼ 75.3%€10.0mabove the sector's middle half▲ 20,661%€1.9mabove the sector's middle half▼ 80.6%€32.8mabove the sector's middle half▲ 1,587%€0.7mabove the sector's middle half▼ 97.7%€1.5mabove the sector's middle half▲ 102%€0.5mabove the sector's middle half▼ 68.4%
EBIT margin10793.4%58.0%▼ 10735.4pp79.7%▲ 21.6pp37.6%▼ 42.0pp
Equity€43.1m-€42.2m▼ 2.3%€50.2mabove the sector's middle half▲ 19.0%€51.6mabove the sector's middle half▲ 2.8%€63.1mabove the sector's middle half▲ 22.4%€63.9mabove the sector's middle half▲ 1.2%€65.4mabove the sector's middle half▲ 2.3%€64.0mabove the sector's middle half▼ 2.1%
Total assets€70.5m-€68.5m▼ 2.9%€52.8mabove the sector's middle half▼ 23.0%€52.9mabove the sector's middle half▲ 0.3%€129.2mabove the sector's middle half▲ 144%€116.0mabove the sector's middle half▼ 10.2%€116.7mabove the sector's middle half▲ 0.6%€119.1mabove the sector's middle half▲ 2.1%
Debt€27.4m-€26.3m▼ 3.8%€2.6m▼ 90.2%€0.7m▼ 72.8%€66.0m▲ 9,313%€52.1m▼ 21.2%€51.2m▼ 1.6%€55.0m▲ 7.4%
Working capital€4.4m-€0.8m▼ 82.5%-€0.7mbelow the sector's middle half€1.4mabove the sector's middle half€10.3mabove the sector's middle half▲ 653%-€7.4mbelow the sector's middle half€2.6mabove the sector's middle half-€9.4mbelow the sector's middle half
Solvency61.2%-61.6%▲ 0.4pp95.1%above the sector's middle half▲ 33.6pp97.6%above the sector's middle half▲ 2.4pp48.9%within the sector's middle half▼ 48.7pp55.1%within the sector's middle half▲ 6.2pp56.1%within the sector's middle half▲ 1.0pp53.8%within the sector's middle half▼ 2.3pp
Current ratio8.25-1.57▼ 6.680.75within the sector's middle half▼ 0.822.94above the sector's middle half▲ 2.201.33within the sector's middle half▼ 1.610.69below the sector's middle half▼ 0.651.14within the sector's middle half▲ 0.450.56below the sector's middle half▼ 0.57
Return on assets (ROA)0.3%-0.1%▼ 0.2pp19.0%above the sector's middle half▲ 18.9pp3.7%within the sector's middle half▼ 15.3pp25.4%above the sector's middle half▲ 21.7pp0.6%within the sector's middle half▼ 24.7pp1.3%within the sector's middle half▲ 0.6pp0.4%within the sector's middle half▼ 0.9pp
above
within
below
the middle half of NACE 82, Office administrative, office support and other business support activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €119.1m
Fixed assets
€106.8m ▲ 12.6%
Current assets
€12.3m ▼ 43.9%
Equity and liabilities €119.1m
Equity
€64.0m ▼ 2.1%
Provisions
€29,512 ▼ 20.8%
Debt
€55.0m ▲ 7.4%
Debt's share of the balance-sheet total rises from 43.9% to 46.2%. Equity is lower and debt is higher.
Key figures and ratios
EBITDA
€657,136▼
2024 · €1.1m
Cash flow
€685,865▼
2024 · €1.7m
Debt to equity
0.86▲
2024 · 0.78
ROE
0.7%▼
2024 · 2.3%
Interest coverage
0.44▼
2024 · 0.55
Debt ≤ 1 year
€21.7m▲
2024 · €19.2m
Debt > 1 year
€32.9m▲
2024 · €31.7m
Income taxes
€190,469▲
2024 · -€11,734
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Operating income70/76A | - | - | - | - | €28.5m | €1.2m | €4.7m | €2.6m | ▼ 43.3% |
| Turnover70 | - | - | - | - | €0.3m | €1.1m | €1.1m | €1.2m | ▲ 3.6% |
| Other operating income74 | - | - | - | - | €0.04m | €0.1m | €3.2m | €1.5m | ▼ 54.5% |
| Non-recurring operating income76A | - | - | - | - | €28.2m | - | €0.3m | - | - |
| Operating charges60/66A | - | - | - | €0.6m | -€0.4m | €0.6m | €3.7m | €2.2m | ▼ 41.5% |
| Services and other goods61 | - | - | - | €0.04m | €0.2m | €0.3m | €3.4m | €1.8m | ▼ 46.2% |
| Remuneration, social security and pensions62 | - | - | - | - | - | - | €0.001m | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | - | - | - | - | €0.05m | €0.2m | €0.2m | €0.2m | ▲ 3.9% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | - | - | €0.02m | - | - |
| Provisions for liabilities and charges: additions (uses and reversals)635/8 | - | - | - | €0.6m | -€0.6m | - | - | - | - |
| Other operating charges640/8 | - | - | - | €0.001m | €0.001m | €0.1m | €0.1m | €0.1m | ▲ 41.1% |
| Non-recurring operating charges66A | - | - | - | €0.001m | - | - | - | - | - |
| Operating profit (loss)9901 | -€0.1m | -€0.02m | -€0.08m | -€0.6m | €28.9m | €0.6m | €0.9m | €0.4m | ▼ 51.1% |
| Financial income75/76B | - | - | - | €2.7m | €4.3m | €2.2m | €2.6m | €1.7m | ▼ 35.1% |
| Recurring financial income75 | €0.5m | €0.4m | €10.8m | €2.7m | €4.3m | €2.2m | €2.6m | €1.7m | ▼ 35.1% |
| Income from financial fixed assets750 | - | - | - | €2.5m | €4.0m | €0.7m | €1.5m | €0.5m | ▼ 67.4% |
| Income from current assets751 | - | - | - | €0.2m | €0.4m | €1.5m | €1.1m | €1.2m | ▲ 10.8% |
| Other financial income752/9 | - | - | - | - | €0.003m | €0.001m | - | €0.002m | - |
| Non-recurring financial income76B | - | - | - | €0.001m | - | - | - | - | - |
| Financial charges65/66B | - | - | - | €0.1m | €0.4m | €2.1m | €2.0m | €1.5m | ▼ 27.2% |
| Recurring financial charges65 | €0.2m | €0.3m | €0.3m | €0.03m | €0.4m | €2.1m | €2.0m | €1.5m | ▼ 27.2% |
| Debt charges650 | €0.2m | €0.3m | €0.3m | €0.03m | €0.3m | €2.1m | €2.0m | €1.5m | ▼ 27.3% |
| Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651 | - | - | - | - | €0.06m | - | - | - | - |
| Other financial charges652/9 | - | - | - | - | €0.001m | - | €224 | €0.001m | ▲ 365% |
| Non-recurring financial charges66B | - | - | - | €0.1m | - | - | - | - | - |
| Profit (loss) for the period before taxes9903 | €0.2m | €0.05m | €10.0m | €2.0m | €32.8m | €0.7m | €1.5m | €0.7m | ▼ 55.7% |
| Transfer from deferred taxes780 | - | - | - | - | €0.002m | €0.008m | €0.008m | €0.008m | = |
| Income taxes67/77 | - | - | - | €0.02m | €0.02m | €0 | -€0.01m | €0.2m | - |
| Taxes670/3 | - | - | - | €0.02m | €0.02m | €0 | €0.01m | €0.2m | ▲ 1,858% |
| Tax adjustments and reversals of tax provisions77 | - | - | - | - | - | - | €0.02m | - | - |
| Profit (loss) for the period9904 | €0.2m | €0.05m | €10.0m | €1.9m | €32.8m | €0.7m | €1.5m | €0.5m | ▼ 68.4% |
| Transfer from tax-exempt reserves789 | - | - | - | - | €0.004m | €0.02m | €0.02m | €0.02m | = |
| Transfer to tax-exempt reserves689 | - | - | - | - | - | - | - | €0.2m | - |
| Profit (loss) for the period to be appropriated9905 | €0.2m | €0.05m | €10.0m | €1.9m | €32.8m | €0.8m | €1.5m | €0.2m | ▼ 83.9% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €70.5m | €68.5m | €52.8m | €52.9m | €129.2m | €116.0m | €116.7m | €119.1m | ▲ 2.1% |
| Formation expenses20 | - | - | - | - | - | €0 | €0 | €0 | - |
| Fixed assets21/28 | €65.5m | €66.4m | €50.8m | €50.8m | €88.1m | €99.8m | €94.8m | €106.8m | ▲ 12.6% |
| Intangible fixed assets21 | - | - | - | - | - | €0 | €0.006m | €0.01m | ▲ 135% |
| Tangible fixed assets22/27 | - | - | - | - | €3.3m | €3.2m | €3.0m | €2.9m | ▼ 4.6% |
| Land and buildings22 | - | - | - | - | €2.8m | €2.6m | €2.5m | €2.4m | ▼ 4.4% |
| Furniture and vehicles24 | - | - | - | - | €453 | €270 | €87 | €0 | ▼ 100% |
| Other tangible fixed assets26 | - | - | - | - | €0.6m | €0.6m | €0.5m | €0.5m | ▼ 5.5% |
| Financial fixed assets28 | €65.5m | €66.4m | €50.8m | €50.8m | €84.8m | €96.6m | €91.8m | €103.9m | ▲ 13.2% |
| Affiliated companies280/1 | - | - | - | €38.8m | €84.6m | €95.1m | €88.4m | €95.4m | ▲ 8.0% |
| Participating interests280 | - | - | - | €38.8m | €54.1m | €63.9m | €63.7m | €74.5m | ▲ 17.1% |
| Amounts receivable281 | - | - | - | - | €30.4m | €31.2m | €24.7m | €20.9m | ▼ 15.5% |
| Companies linked by participating interests282/3 | - | - | - | - | €70 | - | - | - | - |
| Amounts receivable283 | - | - | - | - | €70 | - | - | - | - |
| Other financial fixed assets284/8 | - | - | - | €12.0m | €0.2m | €1.5m | €3.4m | €8.5m | ▲ 147% |
| Shares284 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | = |
| Amounts receivable and cash guarantees285/8 | - | - | - | €11.8m | €372 | €1.3m | €3.3m | €8.3m | ▲ 156% |
| Current assets29/58 | €5.0m | €2.1m | €1.9m | €2.1m | €41.1m | €16.2m | €21.8m | €12.3m | ▼ 43.9% |
| Amounts receivable within one year40/41 | €0.1m | €0.02m | €0.2m | €0.4m | €4.7m | €8.5m | €15.6m | €10.1m | ▼ 35.6% |
| Trade receivables40 | - | - | - | - | €0.1m | €0.1m | €3.2m | €0.5m | ▼ 83.0% |
| Other amounts receivable41 | - | - | - | €0.4m | €4.5m | €8.3m | €12.4m | €9.5m | ▼ 23.3% |
| Current investments50/53 | €1.3m | €1.3m | €1.3m | €1.3m | €28.3m | €1.8m | €4.0m | - | - |
| Own shares50 | - | - | - | €1.3m | €1.8m | €1.8m | €1.8m | - | - |
| Other investments51/53 | - | - | - | - | €26.5m | €99 | €2.2m | - | - |
| Cash at bank and in hand54/58 | €3.6m | €0.5m | €0.4m | €0.4m | €7.8m | €4.7m | €0.2m | €0.8m | ▲ 283% |
| Deferred charges and accrued income490/1 | - | - | - | - | €0.3m | €1.2m | €2.0m | €1.4m | ▼ 29.8% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €70.5m | €68.5m | €52.8m | €52.9m | €129.2m | €116.0m | €116.7m | €119.1m | ▲ 2.1% |
| Equity10/15 | €43.1m | €42.2m | €50.2m | €51.6m | €63.1m | €63.9m | €65.4m | €64.0m | ▼ 2.1% |
| Contributions10/11 | €0.1m | €0.1m | €0.1m | €0.1m | €1.3m | €1.3m | €1.3m | €1.3m | = |
| Capital10 | - | - | - | €0.1m | €0.6m | €0.6m | €0.6m | €0.6m | = |
| Issued capital100 | - | - | - | €0.1m | €0.6m | €0.6m | €0.6m | €0.6m | = |
| Contributions outside capital11 | - | - | - | - | €0.8m | €0.8m | €0.8m | €0.8m | = |
| Share premium1100/10 | - | - | - | - | €0.8m | €0.8m | €0.8m | €0.8m | = |
| Revaluation surpluses12 | - | - | - | - | €8.7m | €8.7m | €8.7m | €8.7m | = |
| Reserves13 | €3.1m | €3.1m | €3.1m | €3.1m | €3.8m | €3.8m | €3.8m | €2.2m | ▼ 42.8% |
| Non-distributable reserves130/1 | - | - | - | €2.7m | €3.7m | €3.7m | €3.7m | €1.9m | ▼ 49.9% |
| Legal reserve130 | - | - | - | €1.4m | €1.9m | €1.9m | €1.9m | €1.9m | = |
| Own shares acquired1312 | - | - | - | €1.3m | €1.8m | €1.8m | €1.8m | - | - |
| Tax-exempt reserves132 | - | - | - | - | €0.1m | €0.09m | €0.07m | €0.3m | ▲ 317% |
| Distributable reserves133 | - | - | - | €0.4m | - | - | - | - | - |
| Profit (loss) carried forward14 | €39.9m | €38.9m | €46.9m | €48.3m | €49.3m | €50.0m | €51.6m | €51.8m | ▲ 0.5% |
| Provisions and deferred taxes16 | - | - | - | €0.6m | €0.05m | €0.05m | €0.04m | €0.03m | ▼ 20.8% |
| Provisions for liabilities and charges160/5 | - | - | - | €0.6m | - | - | - | - | - |
| Other liabilities and charges164/5 | - | - | - | €0.6m | - | - | - | - | - |
| Deferred taxes168 | - | - | - | - | €0.05m | €0.05m | €0.04m | €0.03m | ▼ 20.8% |
| Amounts payable17/49 | €27.4m | €26.3m | €2.6m | €0.7m | €66.0m | €52.1m | €51.2m | €55.0m | ▲ 7.4% |
| Amounts payable after more than one year17 | €26.7m | €24.7m | - | - | €35.2m | €28.1m | €31.7m | €32.9m | ▲ 4.1% |
| Financial debts170/4 | - | - | - | - | €30.5m | €23.9m | €28.5m | €32.9m | ▲ 15.6% |
| Credit institutions173 | - | - | - | - | €30.5m | €19.0m | €28.5m | €32.8m | ▲ 15.2% |
| Other loans174 | - | - | - | - | - | €4.9m | - | €0.1m | - |
| Other amounts payable178/9 | - | - | - | - | €4.7m | €4.2m | €3.2m | €0.004m | ▼ 99.9% |
| Amounts payable within one year42/48 | €0.6m | €1.3m | €2.6m | €0.7m | €30.8m | €23.7m | €19.2m | €21.7m | ▲ 13.1% |
| Current portion of amounts payable after more than one year42 | - | - | - | - | €11.1m | €18.0m | €7.5m | €1.5m | ▼ 80.0% |
| Financial debts43 | - | - | - | - | €8.1m | €3.0m | €2.2m | - | - |
| Credit institutions430/8 | - | - | - | - | €8.1m | €3.0m | €2.2m | - | - |
| Trade debts44 | €0.1m | €0.01m | €0.03m | €0.03m | €0.1m | €0.1m | €0.1m | €0.4m | ▲ 296% |
| Suppliers440/4 | - | - | - | €0.03m | €0.1m | €0.1m | €0.1m | €0.4m | ▲ 296% |
| Taxes, remuneration and social security45 | - | - | - | - | - | €0.02m | €0.04m | €0.07m | ▲ 73.8% |
| Taxes450/3 | - | - | - | - | - | €0.02m | €0.04m | €0.07m | ▲ 73.8% |
| Other amounts payable47/48 | - | - | - | €0.7m | €11.5m | €2.6m | €9.3m | €19.7m | ▲ 111% |
| Accrued charges and deferred income492/3 | - | - | - | - | €0.02m | €0.2m | €0.4m | €0.4m | ▼ 4.5% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.2m | €0.05m | €10.0m | €1.9m | €32.8m | €0.7m | €1.5m | €0.5m | ▼ 68.4% |
| + Depreciation and write-downs630 | - | - | - | - | €0.05m | €0.2m | €0.2m | €0.2m | ▲ 3.9% |
| Operating cash flow (approximation) | €0.2m | €0.05m | €10.0m | €1.9m | €32.9m | €0.9m | €1.7m | €0.7m | ▼ 59.7% |
| Investment in fixed assets (approximation) | - | -€0.9m | €15.6m | €0 | -€37.4m | -€11.8m | €4.7m | -€12.2m | - |
| Change in cash | - | -€3.1m | -€0.05m | -€0.06m | €7.5m | -€3.1m | -€4.5m | €0.6m | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 42 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | full format | 22-07-2026 | 2026-00337305 |
| 31-12-2024 | full format | 13-11-2025 | 2025-00567266 |
| 31-12-2023 | full format | 20-08-2024 | 2024-00360110 |
| 31-12-2022 | full format | 24-08-2023 | 2023-00364815 |
| 31-12-2021 | consolidated | 29-07-2022 | 2022-20273236 |
| 31-12-2021 | full format | 28-07-2022 | 2022-20255756 |
| 31-12-2020 | consolidated | 07-07-2021 | 2021-32600315 |
| 31-12-2020 | full format | 06-07-2021 | 2021-32500289 |
| 31-12-2019 | full format | 08-07-2020 | 2020-28900516 |
| 31-12-2019 | consolidated | 08-07-2020 | 2020-28900460 |
Similar companies · same sector, comparable size
McDonald's Restaurants Belgium
BE 0417.475.429
Machelen (Brab.) · equity €64.2m
DR. IR. U. VANDEURZEN MANAGEMENT FIRM
BE 0435.484.270
Lubbeek · equity €64.3m
GFSC
BE 0425.553.945
Ninove · equity €64.9m
TONCA
BE 0821.438.461
Sint-Niklaas · equity €65.5m
Capstone Partners
BE 0428.604.002
Antwerpen · equity €61.8m
Of the 24,180 active companies whose main activity is other business support services (NACE 82990), figures are known for 9,610. 282 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.