ProPlanner (0825.043.990): financials and annual accounts

Annual accounts 2025

abbreviated format, filed on 29-04-2026, 1 day before the deadline

€1.7m

▲ 6.5%

€267,175

▼ 47.8%

€235,337

▼ 52.2%

€340,071

▲ 5.3%

39.2%

▲ 1.4 percentage points

1.51

▲ 0.02

Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.

Turnover ≈ €2.9m. Estimated: probably between €2.3m and €3.5m.

In the rankings #9 company by staff growth in West Flanders, Computer programming and consultancy sector

Balance sheet

balance sheet total €1.3m on 30-09-2025

What the company ownsHow it is paid for

in euro

Position in the sector

Compare with sector

39.2%

Higher than 44% of 3,399 companies in 2025.

1.51

Higher than 42% of 3,261 companies in 2025.

18.6%

Higher than 71% of 3,309 companies in 2025.

ProPlanner Middle half of the sector 80% of the sector Abbreviated accounts in computer programming and consultancy (NACE 62)

Net result: top quarter · Equity: top quarter · Balance sheet total: top quarter · Working capital: top quarter · Staff: top quarter

Staff

€80,150

Staff costs divided by the average number of full-time equivalents.

+5 people

people who joined people who left

In 2025, 6 people joined and 1 left.

Filed annual accounts

as filed with the National Bank, click a year to choose it

Line	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
Balance sheet: assets
`20/58`	1.3m	1.1m	907,198	698,950	754,846	862,595	902,521	870,944	794,882	777,184	611,088	548,924	562,890	551,338	80,141
`21/28`	266,190	74,421	319,687	382,093	417,747	518,919	618,666	577,078	577,335	-	420,576	440,143	462,576	474,527	1,523
`21`	12,266	34,444	56,621	106,620	127,769	205,757	283,745	222,626	197,164	132,199	7,399	8,668	10,005	345	482
`22/27`	253,540	39,977	263,066	275,473	289,979	313,162	334,921	354,452	380,172	403,123	413,177	431,475	452,571	474,183	1,040
`22`	-	0	253,475	268,027	286,236	304,444	326,317	348,190	370,063	391,935	395,487	413,696	431,904	450,113	-
`23`	4,164	4,627	-	-	-	-	0	83	167	250	333	-	-	-	-
`24`	80,936	35,350	9,592	7,446	3,743	8,718	8,604	6,178	9,943	10,938	17,357	17,779	20,667	24,070	1,040
`26`	168,441	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`28`	384	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`29/58`	1.0m	977,580	587,511	316,857	337,098	343,676	283,854	293,866	217,547	241,862	190,512	108,782	100,313	76,810	78,619
`3`	-	-	-	-	-	-	-	-	-	2,000	-	1,130	1,500	2,171	-
`37`	-	-	-	-	-	-	-	-	-	2,000	-	1,130	1,500	2,171	-
`40/41`	575,001	824,460	405,365	209,315	229,768	257,457	221,816	204,510	213,494	168,807	147,689	86,445	80,931	62,545	50,576
`40`	574,825	468,116	404,339	190,727	209,649	257,338	221,717	204,423	213,407	168,561	143,020	84,429	80,845	58,915	45,193
`41`	176	356,344	1,025	18,588	20,119	119	100	87	87	246	4,668	2,016	87	3,631	5,383
`50/53`	-	0	100,000	-	-	-	-	-	-	-	-	-	-	-	-
`54/58`	389,269	121,501	78,167	106,401	107,067	82,482	61,520	48,848	3,553	70,694	42,469	18,331	17,882	12,094	28,043
`490/1`	36,762	31,618	3,979	1,141	264	3,737	518	40,508	500	361	354	2,875	-	-	-
Balance sheet: equity and liabilities
`10/49`	1.3m	1.1m	907,198	698,950	754,846	862,595	902,521	870,944	794,882	777,184	611,088	548,924	562,890	551,338	80,141
`10/15`	496,574	397,238	481,842	268,762	220,243	205,668	70,359	70,315	63,717	58,824	48,460	22,338	21,435	11,583	8,402
`10/11`	11,417	11,417	18,600	18,600	18,600	18,600	18,600	18,600	18,600	-	18,600	18,600	18,600	18,600	6,200
`10`	-	-	-	-	-	-	-	-	-	18,600	-	-	-	-	-
`100`	-	-	-	-	-	-	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600	18,600
`101`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	12,400
`13`	485,158	385,821	463,242	250,162	201,643	187,068	51,759	51,715	45,117	40,224	29,860	3,738	2,835	1,860	2,202
`130/1`	-	-	-	-	0	1,860	-	-	-	-	-	-	-	-	-
`130`	-	-	-	-	-	-	1,860	1,860	1,860	1,860	1,860	1,860	1,860	1,860	1,860
`1311`	-	-	-	-	0	1,860	-	-	-	-	-	-	-	-	-
`133`	485,158	385,821	463,242	250,162	201,643	185,208	49,899	49,855	43,257	38,364	28,000	1,878	975	-	342
`14`	0	0	0	0	-	-	-	-	-	-	-	-	-	-8,877	-
`17/49`	770,648	654,763	425,357	430,189	534,603	656,927	832,162	800,629	731,165	718,360	562,628	526,586	541,454	539,755	71,739
`17`	97,222	0	94,411	125,327	155,065	279,415	335,100	360,474	381,248	436,137	380,631	342,792	376,518	384,037	-
`170/4`	97,222	0	94,411	125,327	155,065	279,415	335,100	360,474	381,248	436,137	380,631	342,792	376,518	384,037	-
`42/48`	660,961	654,763	291,751	250,283	331,353	314,074	410,883	351,739	241,132	210,391	148,502	157,831	149,711	151,894	71,739
`42`	58,333	0	30,916	64,629	89,668	86,955	85,233	83,539	56,355	63,953	40,300	33,726	32,519	27,261	595
`43`	-	-	-	-	-	0	100,000	100,000	7,196	-	-	-	-	1,260	-
`430/8`	-	-	-	-	-	0	100,000	100,000	7,196	-	-	-	-	1,260	-
`44`	181,357	75,745	52,973	35,800	84,190	25,577	105,027	62,456	53,860	31,988	24,974	9,619	21,187	46,415	45,179
`440/4`	181,357	75,745	52,973	35,800	84,190	25,577	105,027	62,456	53,860	31,988	24,974	9,619	21,187	46,415	45,179
`46`	-	-	-	-	-	-	-	-	7,019	3,560	2,698	2,717	3,447	3,657	-
`45`	274,258	249,018	177,861	149,854	142,494	161,542	120,623	105,744	108,702	90,890	60,531	42,203	22,246	5,701	3,965
`450/3`	34,875	62,375	35,124	12,423	18,337	24,445	8,527	14,562	32,014	24,117	14,943	11,381	11,541	526	1,629
`454/9`	239,383	186,642	142,737	137,431	124,158	137,096	112,095	91,182	76,688	66,773	45,588	30,822	10,705	5,175	2,336
`47/48`	147,012	330,000	30,000	0	15,000	40,000	-	-	8,000	20,000	20,000	69,566	70,312	67,600	22,000
`492/3`	12,465	0	39,195	54,579	48,186	63,438	86,179	88,416	108,784	71,832	33,495	25,962	15,225	3,824	-
Income statement
`9900`	1.7m	1.6m	1.1m	857,747	884,929	1.1m	768,459	697,977	530,236	565,215	360,554	233,410	142,710	80,432	32,654
`62`	1.4m	1.0m	811,297	701,748	714,905	684,803	626,066	569,412	418,795	452,378	245,329	177,510	62,449	35,535	2,872
`630`	43,666	34,303	73,381	82,902	101,172	104,976	106,488	78,125	64,283	48,546	31,126	28,474	27,698	37,021	4,172
`631/4`	-	-	-	-	0	-464	-	-	-17,322	-	360	104	17,322	-	-
`640/8`	2,071	6,122	5,118	5,687	5,016	5,441	2,689	3,305	20,152	2,763	2,799	2,697	2,665	2,710	93
`9901`	267,175	512,259	259,488	67,410	63,836	269,453	33,215	47,135	44,328	61,528	80,940	24,626	32,576	5,166	25,517
`75/76B`	15,400	7,421	2,962	147	-	0	27	5	4	-	24	67	182	49	4
`75`	15,400	7,421	2,962	147	-	0	27	5	4	394	24	67	182	49	4
`65/66B`	44,827	25,297	17,786	17,539	22,056	27,449	22,734	23,830	21,802	-	19,203	18,502	18,033	14,409	125
`65`	44,827	25,297	17,786	17,539	22,056	27,449	22,734	23,830	21,802	19,919	19,203	18,502	18,033	14,409	125
`9903`	237,747	494,383	244,664	50,018	41,780	242,004	10,508	23,311	22,530	42,003	61,761	6,191	14,725	-9,195	25,396
`67/77`	2,411	1,869	1,584	1,499	12,206	66,694	10,465	16,713	9,637	11,639	15,639	5,288	2,123	25	1,194
`9904`	235,337	492,514	243,080	48,519	29,574	175,310	43	6,598	12,893	30,364	46,122	903	12,603	-9,219	24,202
`9905`	235,337	492,514	243,080	48,519	29,574	175,310	43	6,598	12,893	30,364	46,122	903	12,603	-9,219	24,202
Appropriation of the result
`9906`	235,337	492,514	243,080	48,519	29,574	175,310	43	6,598	12,893	30,364	46,122	903	3,725	-9,219	24,202
`791/2`	-	-	-	-	-	-	-	-	-	-	-	-	-	342	-
`691/2`	99,337	162,514	213,080	48,519	14,574	135,310	43	6,598	4,893	10,364	26,122	903	975	-	2,202
`6920`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,860
`6921`	99,337	162,514	213,080	48,519	14,574	135,310	43	6,598	4,893	10,364	26,122	903	975	-	342
`694/7`	136,000	330,000	30,000	0	15,000	40,000	-	-	8,000	-	20,000	-	2,750	-	22,000
`695`	136,000	330,000	30,000	0	15,000	40,000	-	-	8,000	20,000	20,000	-	2,750	-	22,000
Social balance sheet
`9087`	17	12.7	11	11.3	11.5	11.8	11	9.8	9	7.8	4.9	4	1.6	1	1
Hours worked`1013`	29,145	21,755	18,828	17,703	18,787	14,158	16,970	15,392	13,600	-	8,335	7,162	2,629	1,792	167
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

The notes to these accounts have 25 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).

Source: Annual accounts 2025 (PDF), filed on 29-04-2026.

Download as CSV

Filings

each dot is a set of accounts, on the day it reached the National Bank

Financial year	Type	Filed	Reference	Document
30-09-2025	abbreviated format	29-04-2026	2026-00096192	PDF
30-09-2024	abbreviated format	08-01-2025	2025-00001236	PDF
30-09-2023	abbreviated format	01-03-2024	2024-00037494	PDF
30-09-2022	abbreviated format	06-03-2023	2023-00036168	PDF
30-09-2021	abbreviated format	21-02-2022	2022-06000517	PDF
30-09-2020	abbreviated format	24-02-2021	2021-06300576	PDF
30-09-2019	abbreviated format	03-03-2020	2020-06100436	PDF
30-09-2018	abbreviated format	05-03-2019	2019-06500154	PDF
30-09-2017	abbreviated format	03-04-2018	2018-09000154	PDF
30-09-2016	abbreviated format	12-04-2017	2017-09400397	PDF
30-09-2015	abbreviated format	30-03-2016	2016-08300008	PDF
30-09-2014	abbreviated format	27-03-2015	2015-07600566	PDF
30-09-2013	abbreviated format	29-04-2014	2014-10900332	PDF
30-09-2012	abbreviated format	08-02-2013	2013-03100119	PDF
30-09-2011	abbreviated format	23-03-2012	2012-07000007	PDF

Subsidies and aid

Flemish government 2022 to 2025, 9 entries, €35,315 awarded, €32,900 paid

Vlaamse ondersteuningspremie (VOP) voor werkgevers (uitdovend stelsel)

€21,018

Individueel Maatwerk

€10,640

Subsidie voor opleiding en advies voor kmo's en zelfstandigen (kmo-portefeuille)

€3,657

Year	Entries	Awarded	Paid
2025	3	€11,279	€9,503
2024	3	€7,115	€6,476
2023	1	€7,884	€7,884
2022	2	€9,037	€9,037

Key figures and ratios

per financial year, computed from the annual accounts

2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011
310,841	546,562	332,869	150,312	165,008	374,428	139,703	125,260	108,611	110,074	112,066	53,100	60,274	42,187	29,689
279,002	526,817	316,461	131,421	130,746	280,286	106,531	84,723	77,176	78,910	77,248	29,377	40,301	27,802	28,374
234,742	36,155	10,975	47,248	0	5,229	148,076	77,868	106,296	163,292	11,560	6,040	15,747	510,026	3,290
267,767	43,334	-28,234	-665	24,585	20,962	12,671	45,296	-67,141	28,225	24,138	449	5,788	-15,949	-
340,071	322,817	295,760	66,575	5,745	29,602	-127,029	-57,873	-23,585	31,471	42,010	-49,049	-49,398	-75,083	6,879
39.2%	37.8%	53.1%	38.5%	29.2%	23.8%	7.8%	8.1%	8.0%	7.6%	7.9%	4.1%	3.8%	2.1%	10.5%
1.51	1.49	2.01	1.27	1.02	1.09	0.69	0.84	0.90	1.15	1.28	0.69	0.67	0.51	1.10
1.51	1.49	2.01	1.27	1.02	1.09	0.69	0.84	0.90	1.14	1.28	0.68	0.66	0.49	1.10
1.55	1.65	0.88	1.60	2.43	3.19	11.83	11.39	11.48	12.21	11.61	23.57	25.26	46.60	8.54
47.4%	124.0%	50.4%	18.1%	13.4%	85.2%	0.1%	9.4%	20.2%	51.6%	95.2%	4.0%	58.8%	-79.6%	288.1%
18.6%	46.8%	26.8%	6.9%	3.9%	20.3%	0.0%	0.8%	1.6%	3.9%	7.5%	0.2%	2.2%	-1.7%	30.2%
6.93	21.61	18.71	8.57	-	-	-	-	-	5.53	-	-	-	-	-

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	30-09-2025	30-09-2024	30-09-2023	30-09-2022
Employees at the balance-sheet date	20	15	12	12
full-time	20	13	9	8
part-time	0	2	3	4
in full-time equivalents	20	14.7	11.5	11
	17	12.7	11	11.3
On a permanent contract	20	15	12	12
Joined	6	3	1	1
Left	1	0	1	0
Training hours	-	-	4	16

Source: social balance sheet in the 2022 to 2025 annual accounts

Securities and guarantees

on own assets and for others

Item	30-09-2025	30-09-2024	30-09-2023	30-09-2022
Pledge on other assets, amount secured	€175,000	-	-	-
Carrying value of the other pledged assets	€253,540	-	-	-

Source: notes to the 2022 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)

Investments

fixed assets acquired

Item	30-09-2025	30-09-2024	30-09-2023	30-09-2022
Tangible fixed assets	€234,358	€36,155	€10,975	€6,360
Intangible fixed assets	-	-	-	€40,887
Financial fixed assets	€384	-	-	-
	€43,666	€34,303	€73,381	€82,902

Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)

Insights on ProPlanner

The operating result for 2025 is 48% lower than in 2024.

Debt's share of the balance-sheet total falls from 62.2% to 60.8%. Equity and debt are higher.

Large changes and their cause

2025 Net result -52% on 2024. Partial demerger to Nburo, Official Gazette 29-05-2024, in the previous financial year. That operation now counts for a full year for the first time.
2024 Net result +103% on 2023. Partial demerger to Nburo, Official Gazette 29-05-2024.

Annual accounts 2025

Balance sheet

Change in equityin euro

Change in cashin euro

Position in the sector

Solvency39.2%

Current ratio1.51

Return on assets18.6%

Staff

Staff cost per FTE€80,150

Joined and left+5 people

Filed annual accounts

Filings

Subsidies and aid

Flemish government 2022 to 2025, 9 entries, €35,315 awarded, €32,900 paid

Key figures and ratios

Social balance sheet

Securities and guarantees

Investments

Insights on ProPlanner

Next steps

in euro

in euro

39.2%

1.51

18.6%

€80,150

+5 people