PROGRESSIVE
InactiveFinancials · financial year 2025, abbreviated format
Equity
€260,976▲ 40.3%
2024 · €186,021
Total assets
€260,976▼ 46.8%
2024 · €490,232
Net result
€74,956▲ 16.1%
2024 · €64,557
Working capital
€260,976
2024 · -€163,189
Trend over the years
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result falls in 2025; 2025 is 5% below 2024.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€100,653
2025
Net result€74,956
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€260,976
2025
Equity€260,976
2025
Debt€0
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€260,976
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)0
2025
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€21,707-€93,407▲ 330%€45,187▼ 51.6%€112,018▲ 148%€35,707▼ 68.1%€2,427▼ 93.2%€105,853▲ 4,261%€100,653▼ 4.9%
Net result€6,833-€49,174▲ 620%€9,148▼ 81.4%€60,648▲ 563%€3,835▼ 93.7%-€13,711€64,557€74,956▲ 16.1%
Equity€93,870-€143,043▲ 52.4%€152,191▲ 6.4%€212,839▲ 39.9%€216,674▲ 1.8%€121,463▼ 43.9%€186,021▲ 53.1%€260,976▲ 40.3%
Total assets€686,330-€685,836▼ 0.1%€697,788▲ 1.7%€846,470▲ 21.3%€789,777▼ 6.7%€711,962▼ 9.9%€490,232▼ 31.1%€260,976▼ 46.8%
Debt€592,460-€542,793▼ 8.4%€545,597▲ 0.5%€633,631▲ 16.1%€573,102▼ 9.6%€590,499▲ 3.0%€304,211▼ 48.5%€0▼ 100%
Working capital€91,483-€117,795▲ 28.8%€100,981▼ 14.3%€117,551▲ 16.4%€92,372▼ 21.4%€15,599▼ 83.1%-€163,189€260,976
Staff (FTE)7.3-9.2▲ 26.0%8.2▼ 10.9%9.5▲ 15.9%10.4▲ 9.5%9.8▼ 5.8%3.3▼ 66.3%0▼ 100%
Turnover and EBIT margin not published: the abbreviated or micro format does not require them.
Why a figure moved sharply
- 2024 Staff (FTE) -66% on 2023. The accounts now follow the abbreviated format, last year the micro format.
Key figures and ratios
EBITDA
€100,653▼
2024 · €127,833
Cash flow
€74,956▼
2024 · €86,537
Solvency
100.0%▲
2024 · 37.9%
Debt to equity
0.00▼
2024 · 1.64
ROE
28.7%▼
2024 · 34.7%
ROA
28.7%▲
2024 · 13.2%
Interest coverage
21.65▲
2024 · 12.68
Debt ≤ 1 year
€0▼
2024 · €304,211
Income taxes
€30,550▼
2024 · €31,217
Staff costs
-€37▼
2024 · €210,052
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 |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | €12,759 | €83,702 | €144,902 | ▲ 73.1% |
| Remuneration, social security and pensions62 | - | - | - | €610,321 | €680,743 | €683,318 | €210,052 | -€37 | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €72,097 | €28,996 | €29,507 | €30,464 | €33,001 | €26,228 | €21,979 | €0 | ▼ 100% |
| Other operating charges640/8 | - | - | - | €20,747 | €3,176 | €6,165 | €8,473 | €1,641 | ▼ 80.6% |
| Non-recurring operating charges66A | - | - | - | - | - | €988 | €507 | €5,055 | ▲ 897% |
| Gross operating margin9900 | €518,627 | €709,130 | €603,911 | €773,550 | €752,626 | €719,127 | €346,864 | €107,312 | ▼ 69.1% |
| Operating profit (loss)9901 | €21,707 | €93,407 | €45,187 | €112,018 | €35,707 | €2,427 | €105,853 | €100,653 | ▼ 4.9% |
| Financial income75/76B | - | - | - | €0 | €2 | €3,642 | €0 | €9,501 | - |
| Recurring financial income75 | €52 | €284 | €529 | €0 | €2 | €3,642 | €0 | €9,501 | - |
| Financial charges65/66B | - | - | - | €12,335 | €12,415 | €10,355 | €10,079 | €4,648 | ▼ 53.9% |
| Recurring financial charges65 | €4,682 | €14,249 | €12,970 | €12,335 | €12,415 | €10,355 | €10,079 | €4,648 | ▼ 53.9% |
| Profit (loss) for the period before taxes9903 | €17,078 | €79,443 | €32,746 | €99,683 | €23,295 | -€4,286 | €95,774 | €105,505 | ▲ 10.2% |
| Income taxes67/77 | €10,244 | €30,269 | €23,598 | €39,035 | €19,460 | €9,425 | €31,217 | €30,550 | ▼ 2.1% |
| Profit (loss) for the period9904 | €6,833 | €49,174 | €9,148 | €60,648 | €3,835 | -€13,711 | €64,557 | €74,956 | ▲ 16.1% |
| Profit (loss) for the period to be appropriated9905 | €4,329 | €46,694 | €9,148 | €60,648 | €3,835 | -€13,711 | €64,557 | €74,956 | ▲ 16.1% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €686,330 | €685,836 | €697,788 | €846,470 | €789,777 | €711,962 | €490,232 | €260,976 | ▼ 46.8% |
| Fixed assets21/28 | €425,858 | €423,626 | €405,061 | €410,284 | €402,587 | €375,883 | €349,209 | €0 | ▼ 100% |
| Intangible fixed assets21 | - | - | - | €10,044 | €7,958 | €5,872 | €3,427 | €0 | ▼ 100% |
| Tangible fixed assets22/27 | €424,758 | €422,978 | €404,413 | €399,593 | €393,981 | €369,363 | €345,683 | €0 | ▼ 100% |
| Land and buildings22 | - | - | - | €361,681 | €367,752 | €352,162 | €340,557 | €0 | ▼ 100% |
| Plant, machinery and equipment23 | - | - | - | €647 | €382 | €2,775 | €1,128 | €0 | ▼ 100% |
| Furniture and vehicles24 | - | - | - | €37,264 | €25,847 | €14,427 | €3,997 | €0 | ▼ 100% |
| Financial fixed assets28 | €1,100 | €648 | €648 | €648 | €648 | €648 | €100 | €0 | ▼ 100% |
| Current assets29/58 | €260,472 | €262,211 | €292,727 | €436,186 | €387,190 | €336,079 | €141,023 | €260,976 | ▲ 85.1% |
| Stocks and contracts in progress3 | - | - | €15,000 | €0 | - | - | - | - | - |
| Contracts in progress37 | - | - | - | €0 | - | - | - | - | - |
| Amounts receivable within one year40/41 | €172,030 | €148,683 | €212,096 | €241,977 | €169,633 | €211,060 | €55,172 | €260,292 | ▲ 372% |
| Trade receivables40 | - | - | - | €231,307 | €142,050 | €121,094 | €33,460 | €0 | ▼ 100% |
| Other amounts receivable41 | - | - | - | €10,671 | €27,583 | €89,966 | €21,712 | €260,292 | ▲ 1,099% |
| Current investments50/53 | €25,285 | €3,171 | - | - | - | - | - | - | - |
| Cash at bank and in hand54/58 | €62,433 | €93,336 | €54,819 | €193,014 | €212,344 | €124,881 | €84,813 | €684 | ▼ 99.2% |
| Deferred charges and accrued income490/1 | - | - | - | €1,195 | €5,213 | €138 | €1,037 | €0 | ▼ 100% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €686,330 | €685,836 | €697,788 | €846,470 | €789,777 | €711,962 | €490,232 | €260,976 | ▼ 46.8% |
| Equity10/15 | €93,870 | €143,043 | €152,191 | €212,839 | €216,674 | €121,463 | €186,021 | €260,976 | ▲ 40.3% |
| Contributions10/11 | €12,400 | €12,400 | - | €12,400 | €12,400 | €12,400 | €12,400 | €12,400 | = |
| Reserves13 | €81,140 | €129,620 | €139,442 | €199,942 | €199,942 | €109,063 | €173,621 | €173,621 | = |
| Non-distributable reserves130/1 | - | - | - | €1,860 | €0 | - | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €1,860 | €0 | - | - | - | - |
| Tax-exempt reserves132 | - | - | - | €10,582 | €10,582 | €10,582 | €10,582 | €10,582 | = |
| Distributable reserves133 | - | - | - | €187,500 | €189,360 | €98,481 | €163,039 | €163,039 | = |
| Profit (loss) carried forward14 | €329 | €1,023 | €349 | €498 | €4,333 | €0 | €0 | €74,956 | - |
| Amounts payable17/49 | €592,460 | €542,793 | €545,597 | €633,631 | €573,102 | €590,499 | €304,211 | €0 | ▼ 100% |
| Amounts payable after more than one year17 | €423,472 | €394,536 | €345,714 | €303,497 | €278,284 | €270,019 | €0 | - | - |
| Financial debts170/4 | - | - | - | €303,497 | €278,284 | €270,019 | €0 | - | - |
| Amounts payable within one year42/48 | €168,989 | €144,415 | €191,746 | €318,635 | €294,818 | €320,480 | €304,211 | €0 | ▼ 100% |
| Current portion of amounts payable after more than one year42 | - | - | - | €36,190 | €25,213 | €42,320 | €270,019 | €0 | ▼ 100% |
| Financial debts43 | - | - | - | €64,685 | €105,446 | €55,581 | €14 | €0 | ▼ 100% |
| Credit institutions430/8 | - | - | - | €43,359 | €105,446 | €55,581 | €14 | €0 | ▼ 100% |
| Other loans439 | - | - | - | €21,327 | €0 | - | - | - | - |
| Trade debts44 | €16,252 | €17,968 | €54,747 | €89,216 | €35,060 | €26,461 | €10,661 | €0 | ▼ 100% |
| Suppliers440/4 | - | - | - | €89,216 | €35,060 | €26,461 | €10,661 | €0 | ▼ 100% |
| Advances received on contracts in progress46 | - | - | - | €700 | €0 | - | - | - | - |
| Taxes, remuneration and social security45 | - | - | - | €116,825 | €119,325 | €109,079 | €15,468 | €0 | ▼ 100% |
| Taxes450/3 | - | - | - | €53,462 | €38,973 | €24,265 | €15,468 | €0 | ▼ 100% |
| Remuneration and social security454/9 | - | - | - | €63,363 | €80,352 | €84,814 | €0 | - | - |
| Other amounts payable47/48 | - | - | - | €11,018 | €9,775 | €87,040 | €8,048 | €0 | ▼ 100% |
| Accrued charges and deferred income492/3 | - | - | - | €11,499 | €0 | - | - | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €6,833 | €49,174 | €9,148 | €60,648 | €3,835 | -€13,711 | €64,557 | €74,956 | ▲ 16.1% |
| + Depreciation and write-downs630 | €72,097 | €28,996 | €29,507 | €30,464 | €33,001 | €26,228 | €21,979 | €0 | ▼ 100% |
| Operating cash flow (approximation) | €78,930 | €78,170 | €38,655 | €91,112 | €36,836 | €12,517 | €86,537 | €74,956 | ▼ 13.4% |
| Investment in fixed assets (approximation) | - | -€26,764 | -€10,942 | -€35,687 | -€25,303 | €476 | €4,694 | €349,209 | ▲ 7,339% |
| Change in cash | - | €30,903 | -€38,517 | €138,195 | €19,330 | -€87,462 | -€40,069 | -€84,129 | ▼ 110% |
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 11 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 26-11-2025 | abbreviated format | 11-12-2025 | 2025-00583663 |
| 31-12-2024 | abbreviated format | 22-07-2025 | 2025-00317077 |
| 31-12-2023 | micro format | 27-08-2024 | 2024-00412585 |
| 31-12-2022 | abbreviated format | 14-08-2023 | 2023-00333276 |
| 31-12-2021 | abbreviated format | 17-10-2022 | 2022-20470793 |
| 31-12-2020 | abbreviated format | 31-08-2021 | 2021-61200579 |
| 31-12-2019 | abbreviated format | 22-06-2020 | 2020-19300438 |
| 31-12-2018 | micro format | 12-06-2019 | 2019-18200389 |
| 31-12-2017 | micro format | 24-07-2018 | 2018-36900001 |
| 31-12-2016 | micro format | 28-07-2017 | 2017-37800421 |
Subsidies and aid
Flemish government
2022 to 2023 · 2 entries · €1,813 awarded · €1,813 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2023 | 1 | €473 | €473 |
| 2022 | 1 | €1,340 | €1,340 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.