PHROMAC
PHROMAC has been active since 2010 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show negative equity (€-25k) and a net result of €-37k. Equity is shrinking by ~81% per year across the filed fiscal years. The computed 12-month bankruptcy probability is 0.5% (low).
| Equity | €-25k |
| Net result | €-37k |
| Active | 16 yrs |
| Board | 2 |
Mixed profile: strong on profitability, weaker on health.
All 5 axes are computed from data Checked has read.
How do we compute this?
The trend is a robust median of all pairwise slopes between fiscal years (Theil-Sen), so a single odd year cannot hijack the line. For strictly positive series we also fit a log variant (compound annual growth) and keep whichever describes the figures best.
The area around the projection is 1.8 × the median absolute deviation from the trend, widening each year ahead (×1 / ×1.6 / ×2.2), with a minimum of 8% of the last value. It is an indicative range, not a statistical confidence interval.
A series whose deviations exceed 35% of its level is too volatile: we then deliberately show no projection. Every projection assumes unchanged policy and is blind to non-public information (order book, contracts, funding rounds).
Figures by fiscal year and ratios
| Fiscal year | 2025 | 2024 | 2023 |
|---|---|---|---|
| Deposit | micro schema | micro schema | micro schema |
| Revenue | - | - | - |
| EBITDA | €-9k | €20k | €34k |
| Net profit | €-37k | €17k | €32k |
| Cash flow | €-14k | €17k | €32k |
| Staff costs | €19 | - | - |
| Income taxes | €897 | €2k | €619 |
| Dividends | - | - | - |
| Total assets | €186k | €23k | €33k |
| Equity | €-25k | €12k | €-5k |
| Debt | €210k | €11k | €38k |
| of which ≤ 1y | €59k | €11k | €28k |
| of which > 1y | €150k | €0 | €10k |
| Working capital | €-31k | €10k | €5k |
| Employees (FTE) | - | - | - |
| 2025 | 2024 | 2023 | |
|---|---|---|---|
| Current ratio | 0.48 | 1.94 | 1.17 |
| Quick ratio | 0.48 | 1.94 | 1.17 |
| Working capital ratio | -16.5% | 44.0% | 14.1% |
| Solvency | -13.3% | 53.1% | -14.8% |
| Debt / equity | -8.54 | 0.88 | -7.74 |
| Long-term debt ratio | -6.08 | 0.00 | -2.04 |
| Interest coverage | -2.70 | 66.30 | 63.71 |
| Gross margin | - | - | - |
| Net margin | - | - | - |
| ROA | -19.8% | 74.6% | 97.4% |
| ROE | 149.4% | 140.4% | -656.8% |
| EBITDA margin | - | - | - |
| Days sales outstanding | - | - | - |
| Days payable outstanding | - | - | - |
| Inventory turnover | - | - | - |
| Days inventory (DSI) | - | - | - |
Full annual accounts (26 line items)
| Line item | Code | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Balance sheet, Assets | ||||
| TOTAL ASSETS | 20/58 | €186k | €23k | €33k |
| Fixed assets | 21/28 | €157k | €2k | €420 |
| Intangible fixed assets | 21 | €751 | - | - |
| Tangible fixed assets | 22/27 | €157k | €2k | €420 |
| Financial fixed assets | 28 | €135 | - | - |
| Current assets | 29/58 | €28k | €21k | €33k |
| Stocks & contracts in progress | 3 | - | - | €0 |
| Amounts receivable within one year | 40/41 | €9k | €11k | €6k |
| Cash & bank | 54/58 | €19k | €9k | €26k |
| Balance sheet, Equity & liabilities | ||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €186k | €23k | €33k |
| Equity | 10/15 | €-25k | €12k | €-5k |
| Contributions / capital | 10/11 | €45k | €45k | €45k |
| Reserves | 13 | €2k | €2k | €2k |
| Accumulated profits (losses) | 14 | €-71k | €-34k | €-51k |
| Amounts payable | 17/49 | €210k | €11k | €38k |
| Amounts payable after one year | 17 | €150k | €0 | €10k |
| Amounts payable within one year | 42/48 | €59k | €11k | €28k |
| Trade debts payable within one year | 44 | €12k | €3k | €4k |
| Income statement | ||||
| Gross operating margin | 9900 | €-8k | €21k | €36k |
| Operating result | 9901 | €-32k | €20k | €33k |
| Financial income | 75 | €5 | €0 | €21 |
| Financial charges | 65 | €3k | €303 | €527 |
| Result before taxes | 9903 | €-36k | €19k | €33k |
| Income taxes | 67/77 | €897 | €2k | €619 |
| Net result for the period | 9904 | €-37k | €17k | €32k |
| Result to be appropriated | 9905 | €-37k | €17k | €32k |
-
MUS Valérie Christiane Jean-MarieDirectorState Gazette act 23426004 (13-11-2023)Current13-11-2023 → present
-
ROEGIERS Philippe Frederick Marc LauraDirectorState Gazette act 23426004 (13-11-2023)Current13-11-2023 → present
| NACE primary | Sewerage(37000) |
| Legal form | Private limited company(610) |
| Incorporation | 27-01-2010 |
| Status | Active |
| Postal code | 9960 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 43002E0302/00M000 | Flanders | 5,088 m² | 1 · 196 m² | 13.9 m · 2 fl. |
| 43007A0080/00Y002 | Flanders | 1,107 m² | 1 · 242 m² | 9.6 m · 2 fl. |
We know of 3 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
13-11-2023 2 directors appointed
- ROEGIERS Philippe Frederick Marc Laura, Bestuurder
- MUS Valérie Christiane Jean-Marie, Bestuurder
Technical details
{
"events": [
{
"kind": "board_snapshot",
"role": "bestuurder",
"person": {
"rrn": null,
"name": "ROEGIERS Philippe Frederick Marc Laura",
"address": "9968 Assenede (Oosteeklo), Stroomstraat 12",
"birth_date": "1975-12-22",
"profession": null,
"birth_place": "Gent"
},
"reason": null,
"subkind": null,
"via_org": null,
"statutory": "statutair",
"compensated": null,
"effective_date": null,
"evidence_quote": "",
"decharge_status": null,
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
},
{
"kind": "board_snapshot",
"role": "bestuurder",
"person": {
"rrn": null,
"name": "MUS Val\u00E9rie Christiane Jean-Marie",
"address": "9968 Assenede (Oosteeklo), Stroomstraat 12",
"birth_date": "1977-06-23",
"profession": null,
"birth_place": "Gent"
},
"reason": null,
"subkind": null,
"via_org": null,
"statutory": "statutair",
"compensated": false,
"effective_date": null,
"evidence_quote": "",
"decharge_status": null,
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
},
{
"kind": "director_in",
"role": "bestuurder",
"person": {
"rrn": null,
"name": "ROEGIERS Philippe Frederick Marc Laura",
"address": "9968 Assenede (Oosteeklo), Stroomstraat 12",
"birth_date": "1975-12-22",
"profession": null,
"birth_place": "Gent"
},
"reason": null,
"subkind": null,
"via_org": null,
"statutory": "statutair",
"compensated": true,
"effective_date": null,
"evidence_quote": "",
"decharge_status": null,
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
},
{
"kind": "director_in",
"role": "bestuurder",
"person": {
"rrn": null,
"name": "MUS Val\u00E9rie Christiane Jean-Marie",
"address": "9968 Assenede (Oosteeklo), Stroomstraat 12",
"birth_date": "1977-06-23",
"profession": null,
"birth_place": "Gent"
},
"reason": null,
"subkind": null,
"via_org": null,
"statutory": "statutair",
"compensated": false,
"effective_date": null,
"evidence_quote": "",
"decharge_status": null,
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
},
{
"kind": "decharge_granted",
"role": "voorzitter",
"person": null,
"reason": null,
"subkind": null,
"via_org": null,
"statutory": null,
"compensated": null,
"effective_date": null,
"evidence_quote": "De comparanten verklaren uitdrukkelijk af te zien van de formaliteiten voorzien door de wet en de statuten nopens de bijeenroeping van de buitengewone algemene vergadering van de aandeelhouders en zij ontslaan de voorzitter, aangezien zij voltallig aanwezig zijn, om de bewijsstukken voor te leggen b",
"decharge_status": "granted",
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
},
{
"kind": "substantive_delegation",
"role": "gedelegeerd_bestuurder",
"person": null,
"reason": null,
"subkind": null,
"via_org": {
"kbo": null,
"name": "Finezz Accountants",
"address": "9880 Aalter, Steenweg op Deinze 116A",
"country": "BE",
"legal_form": null
},
"statutory": null,
"compensated": null,
"effective_date": null,
"evidence_quote": "De vergadering verleent een bijzondere volmacht aan Finezz Accountants met zetel te 9880 Aalter, Steenweg op Deinze 116A, alsook aan al haar bedienden, aangestelden en lasthebbers, met mogelijkheid van indeplaatsstelling, om alle nuttige of noodzakelijke administratieve formaliteiten te vervullen, t",
"decharge_status": null,
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
}
],
"notary": {
"name": "Benjamin VAN HAUWERMEIREN",
"firm_city": null,
"firm_name": null,
"office_city": "Oordegem",
"is_associated": false
},
"act_meta": {
"language": "nl",
"pub_date": "2023-11-13",
"filing_date": "2023-11-09",
"act_kind_objet": "WIJZIGING RECHTSVORM, STATUTEN (VERTALING, COORDINATIE, OVERIGE WIJZIGINGEN), DOEL, ONTSLAGEN, BENOEMINGEN"
},
"decisions": [
{
"body": "algemene_vergadering",
"date": "2023-11-06",
"unanimous": true
}
],
"is_correction": false,
"subject_company": {
"kbo": "0822.657.394",
"name_full": "PHROMAC",
"legal_form": "BV"
},
"publication_proxy": {
"kind": "org",
"org_kbo": null,
"org_name": "Finezz Accountants",
"person_name": null,
"org_rep_person_name": null,
"person_role_at_subject": null
},
"co_filed_documents": [],
"corrected_publication_numac": null
}| Legal nameNL | PHROMAC |