PHYFACTOR
PHYFACTOR has been active since 2013 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €113k and a net result of €24k. Equity is shrinking by ~3.4% per year across the filed fiscal years. Its solvency ranks better than 39% of 16619 sector peers (fiscal year 2025). The computed 12-month bankruptcy probability is 0.2% (very low).
| Equity | €113k |
| Net result | €24k |
| Better than sector | 39% |
| Active | 13 yrs |
Exceptional profile, strong across almost every axis.
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).
| Metric | This company | Sector median | Position in the sector |
|---|---|---|---|
| Solvency | 47.7% | 60.0% | |
| Net result | €24k | €29k | |
| Equity | €113k | €72k | |
| Gross operating margin | €48k | €55k | |
| Total assets | €237k | €141k |
Figures by fiscal year and ratios
| Fiscal year | 2025 Δ | 2024 Δ | 2023 Δ | 2022 Δ | 2021 Δ |
|---|---|---|---|---|---|
| Deposit | micro schema | micro schema | micro schema | micro schema | micro schema |
| Revenue | - | - | - | - | - |
| EBITDA | -37.2% | +144.2% | +338.6% | -75.7% | - |
| Net profit | -52.4% | +238.8% | - | - | - |
| Cash flow | -35.6% | +111.0% | +297.9% | -72.9% | - |
| Staff costs | - | - | - | - | - |
| Income taxes | -51.3% | +300.9% | +2875.5% | -96.3% | - |
| Dividends | +24.9% | +30.8% | +108.3% | +625.0% | - |
| Total assets | +2.9% | +32.0% | +4.8% | -12.2% | - |
| Equity | -11.9% | +17.6% | -7.7% | -13.4% | - |
| Debt | +21.6% | +56.3% | +35.9% | -9.0% | - |
| of which ≤ 1y | +18.7% | +56.3% | +35.9% | +14.2% | - |
| of which > 1y | - | - | - | - | - |
| Working capital | -0.5% | -29.1% | +2.3% | -12.9% | - |
| Employees (FTE) | - | - | - | - | - |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Current ratio | 1.63 | 1.75 | 2.65 | 3.19 | 3.88 |
| Quick ratio | 1.63 | 1.75 | 2.65 | 3.19 | 3.88 |
| Working capital ratio | 32.0% | 33.1% | 61.7% | 63.2% | 63.8% |
| Solvency | 47.7% | 55.8% | 62.6% | 71.2% | 72.2% |
| Debt / equity | 1.09 | 0.79 | 0.60 | 0.41 | 0.08 |
| Long-term debt ratio | - | - | - | - | 0.08 |
| Interest coverage | 16.27 | 43.37 | 91.61 | 19.12 | - |
| Gross margin | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| ROA | 10.2% | 22.0% | 8.6% | -4.1% | 5.7% |
| ROE | 21.3% | 39.5% | 13.7% | -5.7% | 7.8% |
| EBITDA margin | - | - | - | - | - |
| Days sales outstanding | - | - | - | - | - |
| Days payable outstanding | - | - | - | - | - |
| Inventory turnover | - | - | - | - | - |
| Days inventory (DSI) | - | - | - | - | - |
Full annual accounts (23 line items)
| Line item | Code | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Balance sheet, Assets | ||||||
| TOTAL ASSETS | 20/58 | €237k | €230k | €174k | €166k | €190k |
| Fixed assets | 21/28 | €40k | €52k | €2k | €13k | €27k |
| Intangible fixed assets | 21 | - | - | - | €1k | €3k |
| Tangible fixed assets | 22/27 | €40k | €52k | €2k | €12k | €24k |
| Current assets | 29/58 | €197k | €178k | €173k | €153k | €163k |
| Amounts receivable within one year | 40/41 | €75k | €49k | €39k | €19k | €26k |
| Cash & bank | 54/58 | €22k | €34k | €66k | €89k | €103k |
| Balance sheet, Equity & liabilities | ||||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €237k | €230k | €174k | €166k | €190k |
| Equity | 10/15 | €113k | €128k | €109k | €118k | €137k |
| Contributions / capital | 10/11 | €8k | €8k | €8k | €8k | - |
| Reserves | 13 | €105k | €120k | €101k | €110k | €129k |
| Amounts payable | 17/49 | €124k | €102k | €65k | €48k | €53k |
| Amounts payable after one year | 17 | - | - | - | - | €11k |
| Amounts payable within one year | 42/48 | €121k | €102k | €65k | €48k | €42k |
| Trade debts payable within one year | 44 | €10k | €6k | €6k | €1k | €5k |
| Income statement | ||||||
| Gross operating margin | 9900 | €48k | €77k | €32k | €7k | €30k |
| Operating result | 9901 | €36k | €72k | €20k | €-6k | €16k |
| Financial income | 75 | €93 | €0 | €146 | €17 | - |
| Financial charges | 65 | €3k | €2k | €345 | €376 | €667 |
| Result before taxes | 9903 | €34k | €70k | €20k | €-7k | €15k |
| Income taxes | 67/77 | €9k | €19k | €5k | €161 | €4k |
| Net result for the period | 9904 | €24k | €51k | €15k | €-7k | €11k |
| Result to be appropriated | 9905 | €24k | €51k | €15k | €-7k | €11k |
Former directors (1)
-
COOLS GuyManagerState Gazette act 23416461 (27-10-2023)Former- → 23-10-2023
| NACE primary | Computer programming(62100) |
| Legal form | Private limited company(610) |
| Incorporation | 21-01-2013 |
| Status | Active |
| Postal code | 2460 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 13018A0783/00F000 | Flanders | 1,287 m² | 1 · 135 m² | 8.7 m · 2 fl. |
We know of 2 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
27-10-2023 1 resigning, 1 reappointed
- COOLS Guy, Zaakvoerder
- COOLS Guy, Niet-statutair bestuurder
Technical details
{
"events": [
{
"kind": "director_out",
"role": "zaakvoerder",
"person": {
"rrn": null,
"name": "COOLS Guy",
"address": "2460 Kasterlee, Hoge Rielen 13",
"birth_date": "1974-09-14",
"profession": null,
"birth_place": "Turnhout"
},
"reason": "end_of_term",
"subkind": null,
"via_org": null,
"statutory": "statutair",
"compensated": null,
"effective_date": "2023-10-23",
"evidence_quote": "De algemene vergadering besluit de huidige zaakvoerder de heer COOLS Guy, geboren te Turnhout op 14 september 1974, wonende te 2460 Kasterlee, Hoge Rielen 13, ontslag te geven uit zijn functie en gaat onmiddellijk over tot zijn herbenoeming als niet-statutair bestuurder voor een onbepaalde duur.",
"decharge_status": "pending_next_agm",
"mandate_duration": {
"kind": "indefinite",
"value": null
},
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": "immediate"
},
{
"kind": "director_renew",
"role": "niet_statutair bestuurder",
"person": {
"rrn": null,
"name": "COOLS Guy",
"address": "2460 Kasterlee, Hoge Rielen 13",
"birth_date": "1974-09-14",
"profession": null,
"birth_place": "Turnhout"
},
"reason": null,
"subkind": "renewal",
"via_org": null,
"statutory": "niet_statutair",
"compensated": null,
"effective_date": "2023-10-23",
"evidence_quote": "De algemene vergadering besluit de huidige zaakvoerder de heer COOLS Guy, geboren te Turnhout op 14 september 1974, wonende te 2460 Kasterlee, Hoge Rielen 13, ontslag te geven uit zijn functie en gaat onmiddellijk over tot zijn herbenoeming als niet-statutair bestuurder voor een onbepaalde duur.",
"decharge_status": null,
"mandate_duration": {
"kind": "indefinite",
"value": null
},
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": "immediate"
},
{
"kind": "decharge_granted",
"role": "zaakvoerder",
"person": {
"rrn": null,
"name": "COOLS Guy",
"address": "2460 Kasterlee, Hoge Rielen 13",
"birth_date": "1974-09-14",
"profession": null,
"birth_place": "Turnhout"
},
"reason": null,
"subkind": null,
"via_org": null,
"statutory": "statutair",
"compensated": null,
"effective_date": null,
"evidence_quote": "De algemene vergadering zal op de volgende jaarvergadering beslissen over de kwijting aan de ontslagnemende zaakvoerder voor de uitoefening van zijn mandaat.",
"decharge_status": "granted",
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
},
{
"kind": "substantive_delegation",
"role": "mandataris",
"person": null,
"reason": null,
"subkind": "additional",
"via_org": {
"kbo": null,
"name": "Manacc BV",
"address": "2440 Geel, Molenberg 4",
"country": "BE",
"legal_form": "BV"
},
"statutory": null,
"compensated": null,
"effective_date": null,
"evidence_quote": "Bijzondere volmacht met recht van substitutie wordt verleend aan Manacc BV, te 2440 Geel, Molenberg 4, en al haar aangestelden, om:",
"decharge_status": null,
"mandate_duration": {
"kind": "indefinite",
"value": null
},
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
}
],
"notary": {
"name": "Marie-Astrid VAN DEN BOSSCHE",
"firm_city": null,
"firm_name": null,
"office_city": "Lille",
"is_associated": false
},
"act_meta": {
"language": "nl",
"pub_date": "2023-10-27",
"filing_date": "2023-10-25",
"act_kind_objet": "Onderwerp akte:"
},
"decisions": [
{
"body": "buitengewone_algemene_vergadering",
"date": "2023-10-23",
"unanimous": null
},
{
"body": "algemene_vergadering",
"date": "2023-10-23",
"unanimous": true
}
],
"is_correction": false,
"subject_company": {
"kbo": "0502.753.572",
"name_full": "PHYFACTOR",
"legal_form": "BV"
},
"publication_proxy": {
"kind": "org",
"org_kbo": null,
"org_name": "Manacc BV",
"person_name": null,
"org_rep_person_name": null,
"person_role_at_subject": null
},
"co_filed_documents": [
"expeditie \u2013co\u00F6rdinatie statuten"
],
"corrected_publication_numac": null
}| Legal nameNL | PHYFACTOR |