Proxima b
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 01-12-2025 at the NBB
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Investments
| Item | 30-06-2025 |
|---|---|
| Tangible fixed assets | €8,415 |
| Depreciation and write-downs of the year | €3,292 |
Source: notes to the 2025 annual accounts (statement of fixed assets)
| Line | 2025 |
|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €3,292 |
| Other operating charges640/8 | €422 |
| Gross operating margin9900 | €49,849 |
| Operating profit (loss)9901 | €46,135 |
| Financial charges65/66B | €128 |
| Recurring financial charges65 | €128 |
| Profit (loss) for the period before taxes9903 | €46,006 |
| Income taxes67/77 | €9,956 |
| Profit (loss) for the period9904 | €36,051 |
| Profit (loss) for the period to be appropriated9905 | €36,051 |
| Line | 2025 | |
|---|---|---|
| Assets | ||
| Total assets20/58 | €47,155 | |
| Fixed assets21/28 | €6,432 | |
| Tangible fixed assets22/27 | €6,432 | |
| Furniture and vehicles24 | €6,432 | |
| Current assets29/58 | €40,723 | |
| Amounts receivable within one year40/41 | €7,125 | |
| Trade receivables40 | €7,125 | |
| Cash at bank and in hand54/58 | €32,815 | |
| Deferred charges and accrued income490/1 | €784 | |
| Equity and liabilities | ||
| Total equity and liabilities10/49 | €47,155 | |
| Equity10/15 | €39,051 | |
| Contributions10/11 | €3,000 | |
| Profit (loss) carried forward14 | €36,051 | |
| Amounts payable17/49 | €8,104 | |
| Amounts payable within one year42/48 | €8,104 | |
| Trade debts44 | €37 | |
| Suppliers440/4 | €37 | |
| Taxes, remuneration and social security45 | €1,956 | |
| Taxes450/3 | €1,956 | |
| Other amounts payable47/48 | €6,111 | |
| Line | 2025 |
|---|---|
| Profit (loss) for the period9904 | €36,051 |
| + Depreciation and write-downs630 | €3,292 |
| Operating cash flow (approximation) | €39,342 |
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, 39,278 companies had the same profile as Proxima b has now. Two years later, 95.9% were still going and 1.8% had gone bankrupt.
- Micro
- 2 to 5 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
That fits the bankruptcy probability of Proxima b itself: 0.7% 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 39,278 companies, not a prediction for Proxima b. 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 (1)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2025 | micro format | 01-12-2025 | 2025-00573633 |