PROJECTIVE
ActiveFinancials · financial year 2025, full format
Annual accounts 2025 filed on 10-06-2026 PDF all 19 filings
Every figure per financial year
The operating result for 2025 is nearly 4.8 times that of 2024. It is a recovery after the fall in 2024.
- 2023 Net result -74% on 2022. Partial demerger to PROJECTIVE HOLDING, Official Gazette 27-07-2022, in the previous financial year. That operation now counts for a full year for the first time.
- 2022 Equity -93%, Total assets -87% on 2021. Partial demerger to PROJECTIVE HOLDING, Official Gazette 27-07-2022.
Staff
| Item | 31-12-2021 | 31-12-2022 | 31-12-2023 | 31-12-2024 | 31-12-2025 |
|---|---|---|---|---|---|
| Employees at the balance-sheet date | 44 | 42 | 62 | 53 | 58 |
| full-time | 39 | 39 | 60 | 49 | 54 |
| part-time | 5 | 3 | 2 | 4 | 4 |
| in full-time equivalents | 42.9 | 41.5 | 61.5 | 52.3 | 57.5 |
| Average over the year, in full-time equivalents | 39.4 | 43.1 | 55.6 | 58.3 | 54.9 |
| On a permanent contract | 44 | 42 | 62 | 53 | 58 |
| Joined | 10 | 11 | 32 | 3 | 16 |
| Left | 4 | 13 | 12 | 12 | 11 |
| Agency workers, average number | - | - | - | - | 0.4 |
| Training hours | 644 | 1,172 | 943 | 1,561 | 154 |
Source: social balance sheet in the 2021 to 2025 annual accounts
Securities and guarantees
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Debts secured on the company's own assets | €4.6m | - | - | €860,654 | €691,564 |
| Pledge on the business | €7.0m | - | - | €10.7m | €10.7m |
| Carrying value of the other pledged assets | €292,573 | - | - | - | - |
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 | €97,098 | €127,093 | €145,304 | €606,294 | €17,148 |
| Intangible fixed assets | - | - | - | €420,985 | €0 |
| Financial fixed assets | €20.4m | - | - | - | - |
| Depreciation and write-downs of the year | €142,253 | €50,152 | €70,110 | €124,797 | €131,202 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Auditor
The auditor is BDO BEDRIJFSREVISOREN-BDO REVISEURS D'ENTREPRISES.
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Fee for the audit | €12,684 | €16,500 | €16,725 | €17,325 | €17,800 |
| Other work by the auditor | €7,500 | - | - | - | - |
Source: notes to the 2021 to 2025 annual accounts (relations with the auditor)
Subsidies and aid
Flemish government
2022 to 2025 · 6 entries · €8,342 awarded · €7,583 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2025 | 2 | €4,135 | €4,135 |
| 2024 | 2 | €1,432 | €1,432 |
| 2023 | 1 | €759 | €0 |
| 2022 | 1 | €2,016 | €2,016 |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Operating income70/76A | - | - | - | €15.1m | €17.0m | €17.4m | €14.6m | €18.3m | ▲ 25.2% |
| Turnover70 | €14.4m | €13.0m | €13.3m | €14.4m | €16.8m | €17.3m | €14.0m | €17.9m | ▲ 27.9% |
| Own construction capitalised72 | - | - | - | - | - | - | €0.4m | €0 | ▼ 100% |
| Other operating income74 | - | - | - | €0.6m | €0.2m | €0.1m | €0.2m | €0.4m | ▲ 108% |
| Non-recurring operating income76A | - | - | - | €0.02m | - | - | - | - | - |
| Operating charges60/66A | - | - | - | €14.3m | €15.1m | €16.8m | €14.4m | €17.1m | ▲ 19.3% |
| Goods for resale, raw materials and consumables60 | - | - | - | €6.7m | €8.4m | €7.9m | €5.9m | €8.5m | ▲ 42.9% |
| Purchases600/8 | - | - | - | €6.7m | €8.4m | €7.9m | €5.9m | €8.5m | ▲ 42.9% |
| Services and other goods61 | - | - | - | €2.7m | €1.6m | €2.6m | €2.4m | €2.5m | ▲ 7.7% |
| Remuneration, social security and pensions62 | - | - | - | €4.7m | €5.0m | €6.2m | €5.9m | €5.7m | ▼ 3.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.06m | €0.08m | €0.1m | €0.1m | €0.05m | €0.07m | €0.1m | €0.1m | ▲ 5.1% |
| Provisions for liabilities and charges: additions (uses and reversals)635/8 | - | - | - | -€0.02m | -€0.09m | - | - | - | - |
| Other operating charges640/8 | - | - | - | €0.1m | €0.05m | €0.05m | €0.04m | €0.08m | ▲ 95.1% |
| Non-recurring operating charges66A | - | - | - | - | €0.1m | - | €0.002m | €0.2m | ▲ 105× |
| Operating profit (loss)9901 | €1.3m | €0.5m | €1.3m | €0.8m | €2.0m | €0.6m | €0.2m | €1.1m | ▲ 376% |
| Financial income75/76B | - | - | - | €0.5m | €0.007m | €0.008m | €0.004m | €0.002m | ▼ 63.1% |
| Recurring financial income75 | €0.009m | €0.009m | €0.3m | €0.5m | €0.007m | €0.008m | €0.004m | €0.002m | ▼ 63.1% |
| Income from financial fixed assets750 | - | - | - | €0.5m | - | - | - | - | - |
| Income from current assets751 | - | - | - | €0.01m | - | €0.006m | €0 | €0.001m | - |
| Other financial income752/9 | - | - | - | €0.008m | €0.007m | €0.002m | €0.004m | €316 | ▼ 92.6% |
| Non-recurring financial income76B | - | - | - | €0.009m | - | - | - | - | - |
| Financial charges65/66B | - | - | - | €0.1m | €0.05m | €0.1m | €0.1m | €0.2m | ▲ 9.2% |
| Recurring financial charges65 | €0.4m | €0.2m | -€0.02m | €0.1m | €0.05m | €0.1m | €0.1m | €0.2m | ▲ 9.2% |
| Debt charges650 | €0.01m | €0.03m | €0.03m | €0.09m | €0.03m | €0.06m | €0.1m | €0.1m | ▼ 5.1% |
| Other financial charges652/9 | - | - | - | €0.04m | €0.01m | €0.03m | €0.01m | €0.03m | ▲ 168% |
| Profit (loss) for the period before taxes9903 | €0.007m | -€0.8m | €2.1m | €1.2m | €1.9m | €0.5m | €0.1m | €1.0m | ▲ 872% |
| Income taxes67/77 | €0.4m | €0.3m | €0.5m | €0.3m | €0.6m | €0.2m | €0.2m | €0.3m | ▲ 68.2% |
| Taxes670/3 | - | - | - | €0.3m | €0.6m | €0.3m | €0.2m | €0.3m | ▲ 54.7% |
| Tax adjustments and reversals of tax provisions77 | - | - | - | - | - | €0.1m | €0.03m | €0.03m | ▼ 17.9% |
| Profit (loss) for the period9904 | -€0.4m | -€1.1m | €1.6m | €0.9m | €1.3m | €0.4m | -€0.08m | €0.7m | - |
| Transfer to tax-exempt reserves689 | - | - | - | - | - | - | - | €0.3m | - |
| Profit (loss) for the period to be appropriated9905 | -€0.4m | -€1.1m | €1.6m | €0.9m | €1.3m | €0.4m | -€0.08m | €0.4m | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €8.4m | €12.7m | €12.5m | €33.2m | €4.3m | €3.6m | €4.5m | €5.3m | ▲ 16.8% |
| Fixed assets21/28 | €2.2m | €4.3m | €8.6m | €29.2m | €0.3m | €0.4m | €1.3m | €0.9m | ▼ 27.0% |
| Intangible fixed assets21 | - | €0.06m | €0.09m | €0.05m | - | - | €0.4m | €0.2m | ▼ 54.9% |
| Tangible fixed assets22/27 | €0.4m | €0.4m | €0.3m | €0.3m | €0.3m | €0.4m | €0.9m | €0.7m | ▼ 13.3% |
| Plant, machinery and equipment23 | - | - | - | €0.1m | €0.02m | €0.04m | €0.04m | €0.02m | ▼ 37.7% |
| Furniture and vehicles24 | - | - | - | €0.02m | €0.004m | €218 | €0 | - | - |
| Other tangible fixed assets26 | - | - | - | €0.2m | €0.3m | €0.3m | €0.8m | €0.7m | ▼ 12.2% |
| Financial fixed assets28 | €1.8m | €3.9m | €8.2m | €28.8m | €0.003m | €0.001m | €0.001m | €0.001m | ▲ 90.9% |
| Affiliated companies280/1 | - | - | - | €28.8m | - | - | - | - | - |
| Participating interests280 | - | - | - | €28.6m | - | - | - | - | - |
| Amounts receivable281 | - | - | - | €0.3m | - | - | - | - | - |
| Other financial fixed assets284/8 | - | - | - | €250 | €0.003m | €0.001m | €0.001m | €0.001m | ▲ 90.9% |
| Amounts receivable and cash guarantees285/8 | - | - | - | €250 | €0.003m | €0.001m | €0.001m | €0.001m | ▲ 90.9% |
| Current assets29/58 | €6.2m | €8.3m | €3.9m | €4.0m | €4.0m | €3.3m | €3.2m | €4.3m | ▲ 34.1% |
| Amounts receivable after more than one year29 | - | - | - | €0.5m | - | - | - | - | - |
| Other amounts receivable291 | - | - | - | €0.5m | - | - | - | - | - |
| Stocks and contracts in progress3 | - | - | - | - | - | - | €0 | €0 | - |
| Amounts receivable within one year40/41 | €4.9m | €3.9m | €1.5m | €2.2m | €3.5m | €2.5m | €2.8m | €3.1m | ▲ 11.2% |
| Trade receivables40 | - | - | - | €2.1m | €3.2m | €2.5m | €2.5m | €3.1m | ▲ 23.6% |
| Other amounts receivable41 | - | - | - | €0.1m | €0.3m | €0.07m | €0.3m | €0.005m | ▼ 98.3% |
| Current investments50/53 | - | €1.5m | €0.9m | €0.9m | - | - | - | - | - |
| Own shares50 | - | - | - | €0.9m | - | - | - | - | - |
| Cash at bank and in hand54/58 | €1.0m | €2.5m | €1.2m | €0.3m | €0.3m | €0.7m | €0.3m | €1.1m | ▲ 230% |
| Deferred charges and accrued income490/1 | - | - | - | €0.2m | €0.08m | €0.07m | €0.07m | €0.1m | ▲ 45.2% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €8.4m | €12.7m | €12.5m | €33.2m | €4.3m | €3.6m | €4.5m | €5.3m | ▲ 16.8% |
| Equity10/15 | €4.2m | €3.1m | €7.6m | €25.8m | €1.8m | €1.1m | €1.1m | €1.4m | ▲ 32.3% |
| Contributions10/11 | €0.3m | €0.3m | €0.4m | €21.0m | €0.4m | €0.4m | €0.4m | €0.4m | = |
| Capital10 | - | - | - | €0.6m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Issued capital100 | - | - | - | €0.6m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Contributions outside capital11 | - | - | - | €20.4m | €0.4m | €0.4m | €0.4m | €0.4m | = |
| Share premium1100/10 | - | - | - | €20.4m | €0.4m | €0.4m | €0.4m | €0.4m | = |
| Reserves13 | €3.6m | €2.6m | €4.0m | €4.9m | €1.4m | €0.7m | €0.6m | €1.0m | ▲ 54.8% |
| Non-distributable reserves130/1 | - | - | - | €1.5m | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Legal reserve130 | - | - | - | €0.06m | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Own shares acquired1312 | - | - | - | €0.9m | - | - | - | - | - |
| Financial assistance1313 | - | - | - | €0.5m | - | - | - | - | - |
| Tax-exempt reserves132 | - | - | - | €0.01m | €212 | €212 | €212 | €0.3m | ▲ 1,489× |
| Distributable reserves133 | - | - | - | €3.4m | €1.4m | €0.7m | €0.6m | €0.6m | ▲ 4.4% |
| Profit (loss) carried forward14 | €139 | €107 | €107 | €107 | - | - | - | - | - |
| Provisions and deferred taxes16 | - | €0.1m | €0.1m | €0.09m | - | - | - | - | - |
| Provisions for liabilities and charges160/5 | - | - | - | €0.09m | - | - | - | - | - |
| Other liabilities and charges164/5 | - | - | - | €0.09m | - | - | - | - | - |
| Amounts payable17/49 | €4.2m | €9.5m | €4.8m | €7.3m | €2.4m | €2.5m | €3.4m | €3.9m | ▲ 12.0% |
| Amounts payable after more than one year17 | - | €0.8m | €2.0m | €2.5m | - | €0.009m | €0.3m | €0.2m | ▼ 29.8% |
| Financial debts170/4 | - | - | - | €2.5m | - | - | €0.3m | €0.2m | ▼ 30.3% |
| Credit institutions173 | - | - | - | €2.5m | - | - | €0.3m | €0.2m | ▼ 30.3% |
| Other amounts payable178/9 | - | - | - | - | - | €0.009m | €0.006m | €0.006m | = |
| Amounts payable within one year42/48 | €4.1m | €8.4m | €2.5m | €4.7m | €2.2m | €2.4m | €2.8m | €3.2m | ▲ 15.4% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.7m | - | - | €0.4m | €0.1m | ▼ 75.2% |
| Financial debts43 | - | - | - | €1.4m | €0.09m | €0.08m | €0.1m | €0.4m | ▲ 235% |
| Credit institutions430/8 | - | - | - | €1.4m | €0.09m | €0.08m | €0.1m | €0.4m | ▲ 235% |
| Trade debts44 | €1.5m | €1.4m | €0.7m | €1.1m | €1.0m | €1.3m | €1.3m | €1.6m | ▲ 25.2% |
| Suppliers440/4 | - | - | - | €1.1m | €1.0m | €1.3m | €1.3m | €1.6m | ▲ 25.2% |
| Taxes, remuneration and social security45 | - | - | - | €1.0m | €1.1m | €0.9m | €0.8m | €1.1m | ▲ 42.0% |
| Taxes450/3 | - | - | - | €0.4m | €0.4m | €0.2m | €0.2m | €0.4m | ▲ 115% |
| Remuneration and social security454/9 | - | - | - | €0.6m | €0.7m | €0.7m | €0.6m | €0.7m | ▲ 17.9% |
| Other amounts payable47/48 | - | - | - | €0.5m | €0.001m | €0.001m | €0.2m | €0 | ▼ 100% |
| Accrued charges and deferred income492/3 | - | - | - | €0.1m | €0.2m | €0.1m | €0.3m | €0.4m | ▲ 28.8% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€0.4m | -€1.1m | €1.6m | €0.9m | €1.3m | €0.4m | -€0.08m | €0.7m | - |
| + Depreciation and write-downs630 | €0.06m | €0.08m | €0.1m | €0.1m | €0.05m | €0.07m | €0.1m | €0.1m | ▲ 5.1% |
| Operating cash flow (approximation) | -€0.3m | -€1.0m | €1.7m | €1.0m | €1.4m | €0.4m | €0.05m | €0.8m | ▲ 17× |
| Investment in fixed assets (approximation) | - | -€2.2m | -€4.4m | -€20.7m | €28.9m | -€0.1m | -€1.0m | €0.2m | - |
| Change in cash | - | €1.5m | -€1.4m | -€0.9m | €0.04m | €0.3m | -€0.3m | €0.7m | - |
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, 172 companies had the same profile as PROJECTIVE has now. Two years later, 96.5% were still going and 0.0% had gone bankrupt.
- Medium-sized
- 10 to 20 years old
- solvency 10 to 30%
- a profit of 5% of the balance sheet or more
That fits the bankruptcy probability of PROJECTIVE itself: < 0.1% within 12 months.
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 172 companies, not a prediction for PROJECTIVE. 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.
Latest 10 of 19 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | full format | 10-06-2026 | 2026-00148525 | |
| 31-12-2024 | full format | 25-06-2025 | 2025-00181376 | |
| 31-12-2023 | full format | 28-06-2024 | 2024-00187965 | |
| 31-12-2022 | full format | 31-05-2023 | 2023-00099275 | |
| 31-12-2021 | full format | 03-05-2022 | 2022-20017626 | |
| 31-12-2020 | full format | 18-05-2021 | 2021-14400266 | |
| 31-12-2019 | full format | 10-04-2020 | 2020-09000429 | |
| 31-12-2018 | full format | 16-04-2019 | 2019-10000170 | |
| 31-12-2017 | full format | 11-04-2018 | 2018-09700007 | |
| 31-12-2016 | full format | 14-04-2017 | 2017-09600051 |