pro-isol
ActiveFinancials · financial year 2025, abbreviated format
Annual accounts 2025 filed on 01-07-2026 at the NBB all 7 filings
Turnover
≈ €1.4m
Estimated: probably between €1.2m and €1.8m
EBIT margin
Not included in this filing
Net result
€178,389▼ 27.7%
2024 · €246,897
Working capital
€768,100▲ 11.5%
2024 · €689,074
In the rankings
#3 company by equity in Fléron, Construction sector#4 company by total assets in Fléron, Construction sector
Multi-year overview
2019 to 2025, 7 financial yearsOperating result
€210,473
▼ 32.5%
2025
20192025
Net result
€178,389
▼ 27.7%
2025
highest quarter of the sector
20192025
Equity
€1.3m
▲ 15.2%
2025
highest quarter of the sector
20192025
Total assets
€2.2m
▲ 8.3%
2025
highest quarter of the sector
20192025
Debt
€934,143
▼ 0.1%
2025
20192025
Working capital
€768,100
▲ 11.5%
2025
highest quarter of the sector
20192025
Solvency
58.3%
▲ 3.5pp
2025
middle half of the sector
20192025
Current ratio
2.47
▲ 0.04
2025
middle half of the sector
20192025
Return on assets (ROA)
8.0%
▼ 4.0pp
2025
middle half of the sector
20192025
Staff (FTE)
3
=
2025
middle half of the sector
20192025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€0.4m-€0.3m▼ 16.2%€0.4m▲ 27.4%€0.6m▲ 38.8%€0.3m▼ 45.4%€0.3m▼ 4.8%€0.2m▼ 32.5%
Net result€0.3m-€0.3mabove the sector's middle half▼ 7.8%€0.4mabove the sector's middle half▲ 33.8%€0.5mabove the sector's middle half▲ 28.1%€0.3mabove the sector's middle half▼ 41.6%€0.2mabove the sector's middle half▼ 11.7%€0.2mabove the sector's middle half▼ 27.7%
Equity€0.3m-€0.6mabove the sector's middle half▲ 96.6%€1.0mabove the sector's middle half▲ 67.9%€0.6mwithin the sector's middle half▼ 35.0%€0.9mabove the sector's middle half▲ 44.0%€1.1mabove the sector's middle half▲ 26.9%€1.3mabove the sector's middle half▲ 15.2%
Total assets€0.5m-€1.1mwithin the sector's middle half▲ 122%€2.4mabove the sector's middle half▲ 119%€2.3mabove the sector's middle half▼ 1.8%€2.5mabove the sector's middle half▲ 6.0%€2.1mabove the sector's middle half▼ 15.6%€2.2mabove the sector's middle half▲ 8.3%
Debt€0.2m-€0.5m▲ 161%€1.4m▲ 176%€1.7m▲ 20.8%€1.6m▼ 8.0%€0.9m▼ 39.9%€0.9m▼ 0.1%
Working capital€0.3m-€0.5mabove the sector's middle half▲ 60.4%€0.7mabove the sector's middle half▲ 32.0%€0.4mwithin the sector's middle half▼ 43.9%€0.6mabove the sector's middle half▲ 54.7%€0.7mabove the sector's middle half▲ 18.5%€0.8mabove the sector's middle half▲ 11.5%
Solvency59.8%-52.8%within the sector's middle half▼ 6.9pp40.6%within the sector's middle half▼ 12.3pp26.8%within the sector's middle half▼ 13.7pp36.5%within the sector's middle half▲ 9.6pp54.8%within the sector's middle half▲ 18.3pp58.3%within the sector's middle half▲ 3.5pp
Current ratio4.02-2.55within the sector's middle half▼ 1.471.96within the sector's middle half▼ 0.601.36within the sector's middle half▼ 0.591.76within the sector's middle half▲ 0.392.44within the sector's middle half▲ 0.682.47within the sector's middle half▲ 0.04
Return on assets (ROA)62.6%-26.0%above the sector's middle half▼ 36.7pp15.9%above the sector's middle half▼ 10.1pp20.7%above the sector's middle half▲ 4.8pp11.4%within the sector's middle half▼ 9.3pp11.9%above the sector's middle half▲ 0.5pp8.0%within the sector's middle half▼ 4.0pp
Staff (FTE)1.5-3below the sector's middle half▲ 100%3below the sector's middle half=2.1below the sector's middle half▼ 30.0%3below the sector's middle half▲ 42.9%3below the sector's middle half=3within the sector's middle half=
above
within
below
The sector band is the middle half of the companies in Specialised construction activities (NACE 43). 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 33% lower than in 2024 and the lowest since 2021. It is the third fall in a row.
The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €2.2m
Fixed assets
€951,391 ▲ 5.7%
Current assets
€1.3m ▲ 10.3%
Equity and liabilities €2.2m
Equity
€1.3m ▲ 15.2%
Debt
€934,143 ▼ 0.1%
Debt's share of the balance-sheet total falls from 45.2% to 41.7%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€357,995▼
2024 · €466,958
Cash flow
€325,911▼
2024 · €401,823
Quick ratio
2.41▲
2024 · 2.39
Debt to equity
0.72▼
2024 · 0.82
ROE
13.7%▼
2024 · 21.8%
Interest coverage
42.91▲
2024 · 20.99
Debt ≤ 1 year
€521,025▲
2024 · €479,713
Debt > 1 year
€413,118▼
2024 · €455,160
Income taxes
€51,880▼
2024 · €75,319
Staff costs
€166,734▲
2024 · €153,662
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 31-12-2021 | 31-12-2022 | 31-12-2023 | 31-12-2024 | 31-12-2025 |
|---|---|---|---|---|---|
| Employees at the balance-sheet date | 2 | 3 | 3 | 3 | 3 |
| full-time | 2 | 3 | 3 | 3 | 3 |
| in full-time equivalents | 2 | 3 | 3 | 3 | 3 |
| Average over the year, in full-time equivalents | 3 | 2.1 | 3 | 3 | 3 |
| On a permanent contract | 2 | 3 | 3 | 3 | 3 |
| Joined | 5 | 1 | - | 1 | 1 |
| Left | 6 | 0 | - | 1 | 1 |
| Training hours | - | - | - | 16 | - |
Source: social balance sheet in the 2021 to 2025 annual accounts
Securities and guarantees
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Mortgages, amount registered | - | - | - | €100,000 | €100,000 |
| Mortgage mandates | - | - | - | €360,000 | €360,000 |
| Carrying value of the mortgaged assets | - | - | - | €436,123 | €408,364 |
Source: notes to the 2021 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €1.0m | €160,018 | €344,526 | €20,962 | €261,034 |
| Financial fixed assets | €2,210 | - | - | - | - |
| Depreciation and write-downs of the year | €111,356 | €128,434 | €142,666 | €154,926 | €147,522 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | €19,851 | €3,784 | €2,216 | €7,710 | €12,752 | ▲ 65.4% |
| Remuneration, social security and pensions62 | - | - | €123,926 | €98,968 | €159,935 | €153,662 | €166,734 | ▲ 8.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €72,705 | €24,973 | €111,356 | €128,434 | €142,666 | €154,926 | €147,522 | ▼ 4.8% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | €6,826 | - | - | €1,200 | - |
| Other operating charges640/8 | - | - | €27,872 | €5,401 | €6,935 | €5,896 | €7,005 | ▲ 18.8% |
| Non-recurring operating charges66A | - | - | - | €9,065 | - | - | €6,973 | - |
| Gross operating margin9900 | €493,956 | €474,735 | €695,695 | €848,865 | €637,169 | €626,516 | €539,907 | ▼ 13.8% |
| Operating profit (loss)9901 | €405,387 | €339,635 | €432,540 | €600,171 | €327,633 | €312,032 | €210,473 | ▼ 32.5% |
| Financial income75/76B | - | - | €25,648 | €41,009 | €40,489 | €32,432 | €28,139 | ▼ 13.2% |
| Recurring financial income75 | €16,657 | €16,744 | €25,648 | €41,009 | €40,489 | €32,432 | €28,139 | ▼ 13.2% |
| Financial charges65/66B | - | - | €8,080 | €10,364 | €10,613 | €22,248 | €8,344 | ▼ 62.5% |
| Recurring financial charges65 | €8,639 | €6,351 | €8,080 | €10,364 | €10,613 | €22,248 | €8,344 | ▼ 62.5% |
| Profit (loss) for the period before taxes9903 | €413,405 | €350,028 | €450,108 | €630,816 | €357,509 | €322,216 | €230,269 | ▼ 28.5% |
| Income taxes67/77 | €110,258 | €70,626 | €76,297 | €151,997 | €78,000 | €75,319 | €51,880 | ▼ 31.1% |
| Profit (loss) for the period9904 | €303,146 | €279,402 | €373,811 | €478,819 | €279,509 | €246,897 | €178,389 | ▼ 27.7% |
| Profit (loss) for the period to be appropriated9905 | €303,146 | €279,402 | €373,811 | €478,819 | €279,509 | €246,897 | €178,389 | ▼ 27.7% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €0.5m | €1.1m | €2.4m | €2.3m | €2.5m | €2.1m | €2.2m | ▲ 8.3% |
| Fixed assets21/28 | €0.06m | €0.2m | €1.0m | €0.9m | €1.1m | €0.9m | €1.0m | ▲ 5.7% |
| Tangible fixed assets22/27 | €0.06m | €0.2m | €1.0m | €0.9m | €1.1m | €0.9m | €0.9m | ▲ 5.7% |
| Land and buildings22 | - | - | €0.5m | €0.5m | €0.6m | €0.6m | €0.5m | ▼ 7.8% |
| Plant, machinery and equipment23 | - | - | €0.1m | €0.1m | €0.2m | €0.2m | €0.2m | ▼ 12.7% |
| Furniture and vehicles24 | - | - | €0.4m | €0.3m | €0.2m | €0.07m | €0.2m | ▲ 230% |
| Leasing and similar rights25 | - | - | - | - | €0.04m | €0.03m | - | - |
| Financial fixed assets28 | €416 | €0.003m | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | = |
| Current assets29/58 | €0.4m | €0.8m | €1.4m | €1.4m | €1.3m | €1.2m | €1.3m | ▲ 10.3% |
| Stocks and contracts in progress3 | €0.01m | - | €0.2m | €0.06m | €0.04m | €0.02m | €0.03m | ▲ 41.1% |
| Stocks30/36 | - | - | €0.2m | €0.06m | €0.04m | €0.02m | €0.03m | ▲ 41.1% |
| Amounts receivable within one year40/41 | €0.08m | €0.2m | €0.5m | €0.7m | €0.5m | €0.4m | €0.4m | ▼ 2.7% |
| Trade receivables40 | - | - | €0.5m | €0.6m | €0.5m | €0.4m | €0.4m | ▼ 6.2% |
| Other amounts receivable41 | - | - | €0.08m | €0.05m | €0.03m | €0.02m | €0.04m | ▲ 58.6% |
| Current investments50/53 | - | - | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Cash at bank and in hand54/58 | €0.3m | €0.6m | €0.5m | €0.6m | €0.7m | €0.7m | €0.8m | ▲ 18.7% |
| Deferred charges and accrued income490/1 | - | - | €0.005m | €0.005m | €0.008m | €0.009m | €0.007m | ▼ 16.5% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €0.5m | €1.1m | €2.4m | €2.3m | €2.5m | €2.1m | €2.2m | ▲ 8.3% |
| Equity10/15 | €0.3m | €0.6m | €1.0m | €0.6m | €0.9m | €1.1m | €1.3m | ▲ 15.2% |
| Contributions10/11 | €0.006m | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Reserves13 | €0.002m | €0.002m | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Non-distributable reserves130/1 | - | - | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Reserves not available under the articles1311 | - | - | €0.002m | €0.002m | - | - | - | - |
| Own shares acquired1312 | - | - | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Distributable reserves133 | - | - | - | - | €0.002m | €0.002m | €0.002m | = |
| Profit (loss) carried forward14 | €0.3m | €0.6m | €0.9m | €0.5m | €0.8m | €1.0m | €1.2m | ▲ 17.6% |
| Investment grants15 | - | - | - | €0.06m | €0.05m | €0.04m | €0.04m | ▼ 14.3% |
| Amounts payable17/49 | €0.2m | €0.5m | €1.4m | €1.7m | €1.6m | €0.9m | €0.9m | ▼ 0.1% |
| Amounts payable after more than one year17 | €0.09m | €0.2m | €0.7m | €0.7m | €0.8m | €0.5m | €0.4m | ▼ 9.2% |
| Financial debts170/4 | - | - | €0.7m | €0.7m | €0.8m | €0.5m | €0.4m | ▼ 9.2% |
| Amounts payable within one year42/48 | €0.1m | €0.3m | €0.7m | €1.0m | €0.8m | €0.5m | €0.5m | ▲ 8.6% |
| Current portion of amounts payable after more than one year42 | - | - | €0.1m | €0.1m | €0.1m | €0.08m | €0.07m | ▼ 14.1% |
| Trade debts44 | €0.06m | €0.2m | €0.5m | €0.2m | €0.3m | €0.03m | €0.09m | ▲ 172% |
| Suppliers440/4 | - | - | €0.5m | €0.2m | €0.3m | €0.03m | €0.09m | ▲ 172% |
| Taxes, remuneration and social security45 | - | - | €0.1m | €0.1m | €0.07m | €0.03m | €0.04m | ▲ 34.8% |
| Taxes450/3 | - | - | €0.1m | €0.09m | €0.05m | €0.01m | €0.01m | ▲ 14.4% |
| Remuneration and social security454/9 | - | - | €0.008m | €0.009m | €0.02m | €0.02m | €0.03m | ▲ 47.1% |
| Other amounts payable47/48 | - | - | - | €0.6m | €0.3m | €0.3m | €0.3m | ▼ 5.1% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €303,146 | €279,402 | €373,811 | €478,819 | €279,509 | €246,897 | €178,389 | ▼ 27.7% |
| + Depreciation and write-downs630 | €72,705 | €24,973 | €111,356 | €128,434 | €142,666 | €154,926 | €147,522 | ▼ 4.8% |
| Operating cash flow (approximation) | €375,852 | €304,375 | €485,167 | €607,253 | €422,175 | €401,823 | €325,911 | ▼ 18.9% |
| Investment in fixed assets (approximation) | - | -€203,992 | -€854,817 | -€41,366 | -€344,526 | €45,358 | -€198,544 | - |
| Change in cash | - | €260,131 | -€54,164 | €101,466 | €110,204 | -€84,658 | €123,155 | - |
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, 26,972 companies had the same profile as pro-isol has now. Two years later, 94.9% were still going and 1.6% had gone bankrupt.
- Micro
- 5 to 10 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
94.9%
was still going
3.4%
stopped otherwise
1.6%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
The bankruptcy probability of pro-isol itself is lower: 0.1% within 12 months. It rests on far more data about pro-isol than the profile alone.
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 26,972 companies, not a prediction for pro-isol. 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.
Filings with the National Bank (7)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 01-07-2026 | 2026-00239384 | |
| 31-12-2024 | full format | 17-07-2025 | 2025-00279486 | |
| 31-12-2023 | full format | 29-07-2024 | 2024-00295536 | |
| 31-12-2022 | full format | 20-07-2023 | 2023-00265016 | |
| 31-12-2021 | full format | 14-07-2022 | 2022-20191287 | |
| 31-12-2020 | full format | 31-08-2021 | 2021-65900159 | |
| 31-12-2019 | micro format | 06-07-2020 | 2020-28400389 |