PROGIMO
Annual accounts 2025
abbreviated format, filed on 18-08-2026, 18 days late€997,641
▼ 25.6%
€528,322
▼ 25.9%
€36,377
▼ 47.1%
€6.8m
▲ 1.8%
40.8%
▲ 16.2 percentage points
1.78
▲ 0.42
The turnover shown is an estimate from the gross margin.
Turnover ≈ €1.8m. Estimated: probably between €1.3m and €2.9m.
In the rankings
#1 company by total assets in Amay#3 company by equity in Amay
Balance sheet
balance sheet total €15.6m on 31-12-2025What the company ownsHow it is paid for
in €m
in euro
Position in the sector
40.8%
Higher than 58% of 11,299 companies in 2025.
1.78
Higher than 65% of 10,851 companies in 2025.
0.2%
Higher than 42% of 11,184 companies in 2025.
PROGIMO
Middle half of the sector
80% of the sector
Abbreviated accounts in real estate (NACE 68)
Net result: middle half · Equity: top quarter · Balance sheet total: top quarter · Working capital: top quarter · Staff: top quarter
Staff
€72,566
Staff costs divided by the average number of full-time equivalents.
+1 person
people who joined
people who left
In 2025, 77 people joined and 76 left. Training hours in 2025: 352.
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||
20/58 |
15.6m | 25.6m | 23.7m | 17.3m | 18.3m | 25.0m | 19.7m | 10.4m | 5.7m | 4.8m | 3.9m | 2.4m | 3.6m | 3.7m | 1.9m | |
21/28 |
77,879 | 86,062 | 127,346 | 161,188 | 76,086 | 96,618 | 108,517 | 123,755 | 29,600 | 8,713 | 180 | 323 | 466 | 11,443 | 180 | |
22/27 |
5,884 | 26,455 | 55,689 | 89,736 | 54,634 | 75,166 | 94,765 | 123,755 | 29,420 | 8,533 | - | 143 | 286 | 11,013 | - | |
23 |
- | - | - | - | - | 2,729 | 5,458 | 8,187 | - | - | - | - | - | - | - | |
24 |
5,884 | 26,455 | 55,689 | 89,736 | 54,634 | 72,437 | 89,307 | 115,569 | 29,420 | 8,533 | - | 143 | 286 | 11,013 | - | |
28 |
71,995 | 59,607 | 71,657 | 71,452 | 21,452 | 21,452 | 13,752 | - | 180 | 180 | 180 | 180 | 180 | 430 | 180 | |
29/58 |
15.5m | 25.6m | 23.6m | 17.1m | 18.2m | 25.0m | 19.6m | 10.3m | 5.7m | 4.8m | 3.9m | 2.4m | 3.6m | 3.7m | 1.9m | |
3 |
10.9m | 22.4m | 20.1m | 13.2m | 16.6m | 23.9m | 18.3m | 10.0m | 4.9m | 4.3m | 3.5m | 831,630 | 2.8m | 2.5m | 1.3m | |
30/36 |
10.9m | 22.4m | 20.1m | 13.2m | 16.6m | 23.9m | 18.3m | 10.0m | 4.9m | 4.3m | 3.5m | 831,630 | 2.8m | 2.5m | 1.3m | |
40/41 |
4.3m | 3.1m | 3.4m | 2.1m | 1.4m | 989,059 | 1.3m | 182,916 | 162,128 | 228,170 | 290,270 | 563,593 | 184,248 | 18,659 | 22,723 | |
40 |
2.3m | 2.9m | 1.9m | 97,361 | 121,364 | 740,843 | 32,622 | 87,857 | 30,809 | 24,294 | 263,815 | 41,828 | 41,876 | 18,582 | - | |
41 |
2.0m | 200,244 | 1.6m | 2.0m | 1.3m | 248,216 | 1.2m | 95,059 | 131,319 | 203,876 | 26,455 | 521,765 | 142,372 | 77 | 22,723 | |
50/53 |
- | - | - | - | - | - | - | - | - | 245,000 | 116,000 | 135,000 | 150,000 | - | - | |
54/58 |
193,034 | 2 | 2,322 | 1.8m | 183,867 | 26,481 | 22,294 | 74,599 | 546,588 | 81,878 | 16,272 | 818,181 | 451,269 | 1.2m | 602,743 | |
490/1 |
66,058 | 50,829 | 47,999 | 50,849 | 20,609 | 29,723 | 20,011 | 4,232 | 10,755 | 925 | - | 5,209 | - | 3,071 | 5,703 | |
| Balance sheet: equity and liabilities | ||||||||||||||||
10/49 |
15.6m | 25.6m | 23.7m | 17.3m | 18.3m | 25.0m | 19.7m | 10.4m | 5.7m | 4.8m | 3.9m | 2.4m | 3.6m | 3.7m | 1.9m | |
10/15 |
6.4m | 6.3m | 6.3m | 5.9m | 5.4m | 4.3m | 4.9m | 4.8m | 4.8m | 3.8m | 2.3m | 1.8m | 989,613 | 204,203 | 13,283 | |
10/11 |
12,401 | 12,401 | 12,401 | 12,401 | 12,401 | 12,401 | 12,401 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | |
100 |
- | - | - | - | - | - | 18,601 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
101 |
- | - | - | - | - | - | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
13 |
6.3m | 6.3m | 6.2m | 5.9m | 5.3m | 4.3m | 4.9m | 4.5m | 1.9m | 1.5m | 915,860 | 714,360 | 376,860 | 1,860 | 300 | |
130/1 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | - | - | - | - | - | - | - | - | - | |
130 |
- | - | - | - | - | - | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 300 | |
1311 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | - | - | - | - | - | - | - | - | - | |
132 |
399,630 | 358,750 | 358,750 | 358,750 | - | 702,399 | 1.3m | 1.5m | 1.2m | 759,500 | 201,500 | 337,500 | 375,000 | - | - | |
133 |
5.9m | 5.9m | 5.9m | 5.5m | 5.3m | 3.6m | 3.6m | 3.0m | 712,500 | 712,500 | 712,500 | 375,000 | - | - | - | |
14 |
6,150 | 10,654 | 11,941 | 4,351 | 3,664 | 1,867 | 85 | 337,081 | 2.8m | 2.3m | 1.4m | 1.1m | 600,353 | 189,943 | 583 | |
16 |
67,233 | 67,233 | 17,233 | 17,233 | - | - | - | - | - | - | - | - | - | - | - | |
160/5 |
67,233 | 67,233 | 17,233 | 17,233 | - | - | - | - | - | - | - | - | - | - | - | |
164/5 |
67,233 | 67,233 | 17,233 | 17,233 | - | - | - | - | - | - | - | - | - | - | - | |
17/49 |
9.1m | 19.2m | 17.4m | 11.3m | 12.9m | 20.7m | 14.8m | 5.6m | 911,345 | 995,166 | 1.6m | 564,007 | 2.6m | 3.5m | 1.9m | |
42/48 |
8.7m | 18.9m | 17.2m | 11.1m | 12.5m | 20.4m | 14.5m | 5.5m | 905,257 | 949,151 | 1.6m | 564,007 | 2.6m | 3.5m | 1.9m | |
43 |
8,600 | 3.5m | 6.3m | 2.0m | 1.5m | 5.0m | 2.9m | - | - | - | - | - | 2.0m | - | - | |
430/8 |
8,600 | 3.5m | 6.3m | 2.0m | 1.5m | 5.0m | 2.9m | - | - | - | - | - | 2.0m | - | - | |
44 |
1.5m | 502,736 | 487,969 | 571,211 | 637,512 | 1.2m | 710,941 | 412,734 | 396,164 | 296,293 | 220,115 | 11,508 | 156,009 | 100,238 | 50,193 | |
440/4 |
1.5m | 502,736 | 487,969 | 571,211 | 637,512 | 1.2m | 710,941 | 412,734 | 396,164 | 296,293 | 220,115 | 11,508 | 156,009 | 100,238 | 50,193 | |
46 |
167,752 | 24,000 | - | 82,722 | 47,426 | 881,200 | 375 | 1,342 | 1,959 | 42,350 | 46,125 | - | - | - | 123,000 | |
45 |
403,050 | 194,875 | 313,528 | 878,116 | 315,246 | 201,830 | 93,396 | 86,087 | 507,135 | 610,508 | 719,483 | 326,440 | 214,360 | 232,947 | 9,873 | |
450/3 |
359,427 | 114,886 | 253,732 | 810,326 | 237,079 | 129,019 | 37,981 | 62,186 | 491,456 | 599,409 | 713,470 | 320,635 | 214,000 | 221,543 | - | |
454/9 |
43,623 | 79,989 | 59,796 | 67,790 | 78,167 | 72,811 | 55,415 | 23,901 | 15,679 | 11,099 | 6,013 | 5,805 | 360 | 11,404 | 9,873 | |
47/48 |
6.6m | 14.7m | 10.1m | 7.5m | 10.1m | 13.1m | 10.8m | 5.0m | - | - | 569,000 | 226,059 | 261,000 | 3.2m | 1.7m | |
492/3 |
416,589 | 343,003 | 263,930 | 293,498 | 377,783 | 370,256 | 231,510 | 125,906 | 6,088 | 46,015 | - | - | - | - | - | |
| Income statement | ||||||||||||||||
76A |
- | - | - | - | - | - | - | 34,210 | - | - | - | - | - | - | - | |
9900 |
997,641 | 1.3m | 1.3m | 1.7m | 2.3m | 285,985 | 618,067 | 495,257 | 1.8m | 2.1m | 828,947 | 1.2m | 1.1m | 375,604 | 105,250 | |
60/61 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2m | |
62 |
435,399 | 539,399 | 553,969 | 605,883 | 605,511 | 445,191 | 303,271 | 225,135 | 149,970 | 84,052 | 42,168 | 25,346 | 83,964 | 90,733 | 114,476 | |
630 |
20,571 | 32,449 | 34,048 | 39,235 | 49,378 | 56,014 | 61,893 | 53,668 | 12,900 | 2,844 | 143 | 143 | 143 | 5,507 | - | |
635/8 |
- | 50,000 | - | 17,233 | - | - | - | - | - | - | - | - | - | - | - | |
640/8 |
13,349 | 6,551 | 5,075 | 6,670 | 4,693 | 19,077 | 4,705 | 7,696 | 1,746 | 988 | 62,550 | 111,812 | 325 | 243 | 209 | |
9901 |
528,322 | 713,324 | 709,860 | 1.0m | 1.6m | -234,297 | 248,197 | 208,758 | 1.7m | 2.0m | 724,086 | 1.1m | 1.0m | 279,121 | -9,435 | |
75/76B |
30,189 | 152,340 | 162,853 | 109,994 | 113,610 | 165,908 | 142,952 | 111,023 | 64,761 | 77,959 | 31,817 | 10,726 | 8,799 | 10,609 | 10,318 | |
75 |
30,189 | 152,340 | 162,853 | 109,994 | 113,610 | 165,908 | 142,952 | 76,814 | 64,761 | 77,959 | 31,817 | 10,726 | 8,799 | 10,609 | 10,318 | |
76B |
- | - | - | - | - | - | - | 34,210 | - | - | - | - | - | - | - | |
65/66B |
501,901 | 756,815 | 396,396 | 362,137 | 455,333 | 426,247 | 251,032 | 126,519 | 6,205 | 85,763 | - | 12,488 | 8,717 | 755 | - | |
65 |
501,901 | 756,815 | 396,396 | 362,137 | 455,333 | 426,247 | 251,032 | 126,519 | 6,205 | 85,763 | - | 12,488 | 8,717 | 755 | - | |
9903 |
56,610 | 108,849 | 476,318 | 750,344 | 1.3m | -494,636 | 140,117 | 193,262 | 1.7m | 2.0m | 755,903 | 1.1m | 1.0m | 288,975 | 883 | |
67/77 |
20,233 | 40,136 | 138,728 | 195,906 | 223,784 | 103,581 | 32,113 | 164,112 | 776,935 | 495,135 | 199,487 | 280,660 | 215,790 | 98,055 | - | |
9904 |
36,377 | 68,713 | 337,590 | 554,438 | 1.0m | -598,218 | 108,004 | 29,151 | 950,847 | 1.5m | 556,416 | 800,316 | 785,410 | 190,920 | 883 | |
789 |
- | - | - | - | - | - | 201,500 | - | - | - | 337,500 | 375,000 | - | - | - | |
689 |
40,880 | - | - | 358,750 | - | - | - | 231,400 | 470,999 | 558,000 | 201,500 | 337,500 | 375,000 | - | - | |
9905 |
-4,503 | 68,713 | 337,590 | 195,688 | 1.0m | -598,218 | 309,504 | -202,249 | 479,849 | 928,897 | 692,416 | 837,816 | 410,410 | 190,920 | 883 | |
| Appropriation of the result | ||||||||||||||||
9906 |
6,150 | 80,654 | 341,941 | 199,351 | 1.0m | -598,133 | 646,585 | 2.6m | 2.8m | 2.3m | 1.8m | 1.4m | 600,353 | 191,503 | 883 | |
14P |
10,654 | 11,941 | 4,351 | 3,664 | 1,867 | - | - | - | - | - | - | - | - | - | - | |
791/2 |
- | - | - | - | - | 600,000 | - | - | - | - | - | - | - | - | - | |
691/2 |
- | 70,000 | 330,000 | 195,000 | 1.0m | - | 646,500 | 2.3m | - | - | 337,500 | 375,000 | - | 1,560 | 300 | |
6920 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 1,560 | 300 | |
6921 |
- | 70,000 | 330,000 | 195,000 | 1.0m | - | 646,500 | 2.3m | - | - | 337,500 | 375,000 | - | - | - | |
| Social balance sheet | ||||||||||||||||
9087 |
6 | 6.8 | 7.9 | 11.3 | 12.7 | 11 | 8 | 5.4 | 5.8 | 4 | 1 | 0.5 | 0.5 | 0.6 | 0.6 | |
Hours worked1013 |
11,115 | 12,200 | 14,040 | 18,511 | 21,453 | 16,391 | 13,681 | 10,494 | 6,562 | 4,628 | 2,200 | 891 | 863 | 1,020 | 1,376 | |
| Document | ||||||||||||||||
The notes to these accounts have 9 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the accounts filed with the NBB.
Source: Annual accounts 2025 at the NBB, filed on 18-08-2026.
Filings
each dot is a set of accounts, on the day it reached the National Bank2025 annual accounts filed 18 days after the deadline. Filed on 18 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00405024.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 18-08-2026 | 2026-00405024 | |
| 31-12-2024 | micro format | 28-08-2025 | 2025-00426042 | |
| 31-12-2023 | full format | 23-07-2024 | 2024-00274904 | |
| 31-12-2022 | full format | 24-07-2023 | 2023-00269146 | |
| 31-12-2021 | full format | 30-08-2022 | 2022-20366311 | |
| 31-12-2020 | full format | 31-08-2021 | 2021-62800406 | |
| 31-12-2019 | full format | 31-10-2020 | 2020-67600560 | |
| 31-12-2018 | full format | 29-08-2019 | 2019-58600408 | |
| 31-12-2017 | full format | 30-08-2018 | 2018-58300476 | |
| 31-12-2016 | full format | 27-09-2017 | 2017-63300342 | |
| 31-12-2015 | full format | 10-10-2016 | 2016-65300134 | |
| 31-12-2014 | full format | 14-10-2015 | 2015-64800364 | |
| 31-12-2013 | full format | 16-09-2014 | 2014-58700360 | |
| 31-12-2012 | full format | 21-10-2013 | 2013-63400487 | |
| 31-12-2011 | full format | 17-09-2012 | 2012-56600172 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 548,893 | 745,773 | 743,908 | 1.0m | 1.7m | -178,283 | 310,090 | 262,426 | 1.7m | 2.0m | 724,229 | 1.1m | 1.0m | 284,628 | - | ||
| 56,948 | 101,161 | 371,638 | 593,673 | 1.1m | -542,203 | 169,897 | 82,818 | 963,747 | 1.5m | 556,559 | 800,459 | 785,553 | 196,427 | - | ||
| 31,138 | 41,165 | 205 | 124,337 | 28,846 | 44,116 | 46,655 | 148,003 | 33,786 | 11,377 | 0 | 0 | 429 | 16,770 | 180 | ||
| 193,033 | -2,320 | -1.8m | 1.6m | 157,386 | 4,187 | -52,305 | -471,989 | 464,710 | 65,606 | -801,909 | 366,912 | -706,712 | 555,238 | - | ||
| 6.8m | 6.6m | 6.4m | 6.1m | 5.7m | 4.6m | 5.0m | 4.8m | 4.8m | 3.9m | 2.3m | 1.8m | 989,147 | 192,760 | 13,103 | ||
| 40.8% | 24.7% | 26.4% | 34.3% | 29.4% | 17.3% | 25.0% | 46.2% | 84.0% | 79.4% | 60.1% | 76.0% | 27.3% | 5.5% | 0.7% | ||
| 1.78 | 1.35 | 1.37 | 1.55 | 1.45 | 1.23 | 1.35 | 1.88 | 6.26 | 5.08 | 2.51 | 4.17 | 1.38 | 1.05 | 1.01 | ||
| 0.53 | 0.16 | 0.20 | 0.36 | 0.13 | 0.05 | 0.09 | 0.05 | 0.79 | 0.59 | 0.27 | 2.70 | 0.30 | 0.33 | 0.34 | ||
| 1.44 | 3.04 | 2.79 | 1.92 | 2.40 | 4.79 | 3.00 | 1.16 | 0.19 | 0.26 | 0.66 | 0.32 | 2.66 | 17.30 | - | ||
| 0.6% | 1.1% | 5.4% | 9.4% | 19.4% | -13.8% | 2.2% | 0.6% | 19.9% | 38.8% | 23.7% | 44.7% | 79.4% | 93.5% | 6.6% | ||
| 0.2% | 0.3% | 1.4% | 3.2% | 5.7% | -2.4% | 0.5% | 0.3% | 16.7% | 30.8% | 14.3% | 34.0% | 21.7% | 5.1% | 0.0% | ||
| 1.09 | 0.99 | 1.88 | 2.88 | 3.64 | - | - | - | - | - | - | - | - | - | - | ||
| - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16 days |
EBIT margin: not included in this filing.
A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.
Social balance sheet
| Item | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
|---|---|---|---|---|---|
| Employees at the balance-sheet date | 7 | 6 | 7 | 11 | 14 |
| full-time | 7 | 6 | 6 | 10 | 11 |
| part-time | - | - | 1 | 1 | 3 |
| in full-time equivalents | 7 | 6 | 6.9 | 10.8 | 13.6 |
| 6 | 6.8 | 7.9 | 11.3 | 12.7 | |
| On a permanent contract | 6 | 4 | 7 | 9 | 12 |
| Joined | 77 | 3 | 2 | 3 | 3 |
| Left | 76 | 4 | 4 | 6 | 1 |
| Training hours | 352 | - | - | - | - |
Source: social balance sheet in the 2021 to 2025 annual accounts
Investments
fixed assets acquired| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tangible fixed assets | - | €3,215 | - | €74,337 | €28,846 |
| Financial fixed assets | €31,138 | €37,950 | €205 | €50,000 | - |
| €20,571 | €32,449 | €34,048 | €39,235 | €49,378 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Insights on PROGIMO
The operating result for 2025 is 26% lower than in 2024 and the lowest since 2020.
Debt's share of the balance-sheet total falls from 75.1% to 58.7%. Equity is higher and debt is lower.
Large changes and their cause
- 2024 Net result -80% on 2023. The accounts now follow the micro format, last year the full format.