PUBLIVER CONCEPT
ActiveSummary
PUBLIVER CONCEPT has been active since 2002 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €287,121 and a net result of €38,277. Equity is growing by about 7.7% per year across the filed financial years. Its solvency ranks better than 36% of 2,033 sector peers (NACE 73, financial year 2025). The computed 12-month bankruptcy probability is 0.2% (very low).
Financials · financial year 2025, abbreviated format
Equity
€287,121▲ 15.4%
2024 · €248,844
Total assets
€1.0m▲ 0.9%
2024 · €1.0m
Net result
€38,277▲ 288%
2024 · €9,877
Working capital
-€42,961▲ 52.3%
2024 · -€90,116
Trend over the years
2021 to 2025, 5 financial years 2019 to 2025, 7 financial years
The operating result recovers in 2025; 2025 is 138% above 2024 and is the highest result in the available series.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€0.07m
2025
Net result€0.04m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€1.0m
2025
Equity€0.3m
2025
Debt€0.7m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€0.04m
2025
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
Return on assets (ROA)3.8%
2025
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency28.3%
2025
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio0.69
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)1.1
2025
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 73, Advertising, market research and public relations activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€0.05m-€0.03m▼ 46.4%€0.06m▲ 92.1%€0.02m▼ 69.4%€0.05m▲ 162%€0.03m▼ 30.6%€0.07m▲ 138%
Net result€0.04m-€0.01mwithin the sector's middle half▼ 75.5%€0.03mwithin the sector's middle half▲ 255%€0.002mwithin the sector's middle half▼ 94.0%€0.02mwithin the sector's middle half▲ 758%€0.01mwithin the sector's middle half▼ 44.9%€0.04mwithin the sector's middle half▲ 288%
Equity€0.2m-€0.2mwithin the sector's middle half▲ 5.6%€0.2mwithin the sector's middle half▲ 18.9%€0.2mwithin the sector's middle half▲ 1.0%€0.2mwithin the sector's middle half▲ 8.1%€0.2mwithin the sector's middle half▲ 4.1%€0.3mwithin the sector's middle half▲ 15.4%
Total assets€1.0m-€1.0mwithin the sector's middle half▲ 0.3%€1.1mwithin the sector's middle half▲ 6.7%€1.1mwithin the sector's middle half▼ 2.2%€1.1mwithin the sector's middle half▼ 1.8%€1.0mwithin the sector's middle half▼ 4.5%€1.0mwithin the sector's middle half▲ 0.9%
Debt€0.8m-€0.8m▼ 0.8%€0.9m▲ 4.0%€0.8m▼ 2.9%€0.8m▼ 4.4%€0.8m▼ 7.0%€0.7m▼ 3.8%
Working capital-€0.1m--€0.1mbelow the sector's middle half▼ 14.9%-€0.1mbelow the sector's middle half▲ 9.8%-€0.1mbelow the sector's middle half▲ 16.9%-€0.05mbelow the sector's middle half▲ 52.0%-€0.09mbelow the sector's middle half▼ 75.8%-€0.04mbelow the sector's middle half▲ 52.3%
Solvency17.1%-18.0%within the sector's middle half▲ 0.9pp20.0%within the sector's middle half▲ 2.1pp20.6%within the sector's middle half▲ 0.6pp22.7%within the sector's middle half▲ 2.1pp24.8%within the sector's middle half▲ 2.1pp28.3%within the sector's middle half▲ 3.6pp
Current ratio0.46-0.38below the sector's middle half▼ 0.080.41below the sector's middle half▲ 0.030.46below the sector's middle half▲ 0.050.64below the sector's middle half▲ 0.180.42below the sector's middle half▼ 0.220.69below the sector's middle half▲ 0.27
Return on assets (ROA)3.9%-1.0%within the sector's middle half▼ 3.0pp3.2%within the sector's middle half▲ 2.2pp0.2%within the sector's middle half▼ 3.0pp1.7%within the sector's middle half▲ 1.5pp1.0%within the sector's middle half▼ 0.7pp3.8%within the sector's middle half▲ 2.8pp
Staff (FTE)1.3-0.8below the sector's middle half▼ 38.5%0.9below the sector's middle half▲ 12.5%1.1below the sector's middle half▲ 22.2%1within the sector's middle half▼ 9.1%0.9within the sector's middle half▼ 10.0%1.1within the sector's middle half▲ 22.2%
above
within
below
the middle half of NACE 73, Advertising, market research and public relations activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30.
Turnover and EBIT margin not published: the abbreviated format does not require them.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €1.0m
Fixed assets
€918,778 ▼ 2.1%
Current assets
€94,239 ▲ 44.7%
Equity and liabilities €1.0m
Equity
€287,121 ▲ 15.4%
Debt
€725,897 ▼ 3.8%
Debt's share of the balance-sheet total falls from 75.2% to 71.7%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€95,721▲
2024 · €53,262
Cash flow
€59,045▲
2024 · €31,709
Quick ratio
0.66▲
2024 · 0.36
Debt to equity
2.53▼
2024 · 3.03
ROE
13.3%▲
2024 · 4.0%
Interest coverage
6.27▲
2024 · 3.29
Debt ≤ 1 year
€137,200▼
2024 · €155,265
Debt > 1 year
€579,981▼
2024 · €591,503
Income taxes
€21,409▲
2024 · €5,385
Staff costs
€54,092▲
2024 · €52,210
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | €16,684 | - | - | - | - | - |
| Remuneration, social security and pensions62 | - | - | €29,791 | €43,517 | €48,995 | €52,210 | €54,092 | ▲ 3.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €22,349 | €20,310 | €12,609 | €25,048 | €22,755 | €21,833 | €20,768 | ▼ 4.9% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | - | - | €1,394 | - |
| Other operating charges640/8 | - | - | €1,277 | €1,176 | €1,660 | €3,294 | €2,151 | ▼ 34.7% |
| Non-recurring operating charges66A | - | - | - | - | €2,464 | - | - | - |
| Gross operating margin9900 | €134,649 | €77,607 | €100,179 | €87,054 | €121,164 | €108,766 | €153,358 | ▲ 41.0% |
| Operating profit (loss)9901 | €54,890 | €29,416 | €56,502 | €17,314 | €45,290 | €31,430 | €74,953 | ▲ 138% |
| Financial income75/76B | - | - | €194 | €118 | €176 | €0 | €0 | ▼ 33.3% |
| Recurring financial income75 | €14,940 | €105 | €194 | €118 | €176 | €0 | €0 | ▼ 33.3% |
| Financial charges65/66B | - | - | €14,835 | €13,375 | €19,223 | €16,168 | €15,267 | ▼ 5.6% |
| Recurring financial charges65 | €16,728 | €15,102 | €14,835 | €13,375 | €19,223 | €16,168 | €15,267 | ▼ 5.6% |
| Profit (loss) for the period before taxes9903 | €53,101 | €14,420 | €41,861 | €4,057 | €26,243 | €15,261 | €59,686 | ▲ 291% |
| Income taxes67/77 | €13,014 | €4,615 | €7,090 | €1,967 | €8,314 | €5,385 | €21,409 | ▲ 298% |
| Profit (loss) for the period9904 | €40,087 | €9,805 | €34,771 | €2,090 | €17,929 | €9,877 | €38,277 | ▲ 288% |
| Transfer from tax-exempt reserves789 | - | - | €8,900 | - | - | - | - | - |
| Profit (loss) for the period to be appropriated9905 | €40,087 | €9,805 | €43,671 | €2,090 | €17,929 | €9,877 | €38,277 | ▲ 288% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €1.0m | €1.0m | €1.1m | €1.1m | €1.1m | €1.0m | €1.0m | ▲ 0.9% |
| Fixed assets21/28 | €0.9m | €0.9m | €1.0m | €1.0m | €1.0m | €0.9m | €0.9m | ▼ 2.1% |
| Tangible fixed assets22/27 | €0.06m | €0.05m | €0.1m | €0.1m | €0.07m | €0.05m | €0.03m | ▼ 37.0% |
| Plant, machinery and equipment23 | - | - | €0.09m | €0.07m | €0.05m | €0.04m | €0.02m | ▼ 50.1% |
| Furniture and vehicles24 | - | - | €0.003m | €0.002m | €0.003m | €0.001m | €0.001m | ▲ 2.1% |
| Other tangible fixed assets26 | - | - | €0.03m | €0.02m | €0.02m | €0.02m | €0.01m | ▼ 10.9% |
| Financial fixed assets28 | €0.9m | €0.9m | €0.9m | €0.9m | €0.9m | €0.9m | €0.9m | = |
| Current assets29/58 | €0.1m | €0.09m | €0.09m | €0.09m | €0.09m | €0.07m | €0.09m | ▲ 44.7% |
| Stocks and contracts in progress3 | €0.02m | €0.02m | €0.03m | €0.03m | €0.02m | €0.009m | €0.004m | ▼ 57.4% |
| Stocks30/36 | - | - | €0.02m | €0.02m | €0.02m | €0.008m | €0.004m | ▼ 58.3% |
| Contracts in progress37 | - | - | €0.007m | €0.01m | €0.003m | €0.001m | €0.001m | ▼ 50.0% |
| Amounts receivable within one year40/41 | €0.05m | €0.05m | €0.05m | €0.04m | €0.06m | €0.04m | €0.08m | ▲ 86.4% |
| Trade receivables40 | - | - | €0.04m | €0.009m | €0.03m | €0.006m | €0.04m | ▲ 549% |
| Other amounts receivable41 | - | - | €0.007m | €0.03m | €0.03m | €0.03m | €0.03m | = |
| Cash at bank and in hand54/58 | €0.01m | €0.005m | €0.02m | €0.01m | €0.008m | €0.01m | €0.01m | ▼ 7.9% |
| Deferred charges and accrued income490/1 | - | - | €0.001m | €0.001m | €0.001m | €0.001m | €0.001m | = |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €1.0m | €1.0m | €1.1m | €1.1m | €1.1m | €1.0m | €1.0m | ▲ 0.9% |
| Equity10/15 | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.3m | ▲ 15.4% |
| Contributions10/11 | €0.02m | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Reserves13 | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.3m | ▲ 16.6% |
| Non-distributable reserves130/1 | - | - | €0.002m | €0.002m | €0.002m | - | - | - |
| Reserves not available under the articles1311 | - | - | €0.002m | €0.002m | €0.002m | - | - | - |
| Distributable reserves133 | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.3m | ▲ 16.6% |
| Amounts payable17/49 | €0.8m | €0.8m | €0.9m | €0.8m | €0.8m | €0.8m | €0.7m | ▼ 3.8% |
| Amounts payable after more than one year17 | €0.6m | €0.6m | €0.6m | €0.6m | €0.7m | €0.6m | €0.6m | ▼ 1.9% |
| Financial debts170/4 | - | - | €0.6m | €0.6m | €0.5m | €0.5m | €0.4m | ▼ 13.2% |
| Other amounts payable178/9 | - | - | - | €0.07m | €0.1m | €0.1m | €0.2m | ▲ 37.3% |
| Amounts payable within one year42/48 | €0.2m | €0.2m | €0.2m | €0.2m | €0.1m | €0.2m | €0.1m | ▼ 11.6% |
| Current portion of amounts payable after more than one year42 | - | - | €0.07m | €0.07m | €0.06m | €0.06m | €0.06m | ▲ 1.8% |
| Trade debts44 | €0.06m | €0.06m | €0.06m | €0.06m | €0.05m | €0.07m | €0.03m | ▼ 51.8% |
| Suppliers440/4 | - | - | €0.06m | €0.06m | €0.05m | €0.07m | €0.03m | ▼ 51.8% |
| Taxes, remuneration and social security45 | - | - | €0.01m | €0.01m | €0.03m | €0.02m | €0.04m | ▲ 79.5% |
| Taxes450/3 | - | - | €0.009m | €0.006m | €0.02m | €0.01m | €0.03m | ▲ 152% |
| Remuneration and social security454/9 | - | - | €0.005m | €0.006m | €0.01m | €0.01m | €0.01m | ▼ 2.8% |
| Other amounts payable47/48 | - | - | €0.08m | €0.06m | - | - | - | - |
| Accrued charges and deferred income492/3 | - | - | €0.01m | €0.005m | €0.008m | €0.008m | €0.009m | ▲ 6.8% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €40,087 | €9,805 | €34,771 | €2,090 | €17,929 | €9,877 | €38,277 | ▲ 288% |
| + Depreciation and write-downs630 | €22,349 | €20,310 | €12,609 | €25,048 | €22,755 | €21,833 | €20,768 | ▼ 4.9% |
| Operating cash flow (approximation) | €62,436 | €30,115 | €47,380 | €27,138 | €40,685 | €31,709 | €59,045 | ▲ 86.2% |
| Investment in fixed assets (approximation) | - | -€41,008 | -€78,408 | -€1,526 | -€2,244 | -€707 | -€920 | ▼ 30.1% |
| Change in cash | - | -€5,176 | €12,774 | -€6,567 | -€2,757 | €5,863 | -€1,103 | - |
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 23 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 30-09-2025 | abbreviated format | 30-04-2026 | 2026-00101086 |
| 30-09-2024 | abbreviated format | 25-05-2025 | 2025-00106528 |
| 30-09-2023 | abbreviated format | 29-05-2024 | 2024-00100064 |
| 30-09-2022 | abbreviated format | 24-05-2023 | 2023-00093188 |
| 30-09-2021 | abbreviated format | 17-05-2022 | 2022-20028193 |
| 30-09-2020 | abbreviated format | 31-03-2021 | 2021-09200357 |
| 30-09-2019 | abbreviated format | 30-03-2020 | 2020-08100496 |
| 30-09-2018 | abbreviated format | 02-04-2019 | 2019-09000105 |
| 30-09-2017 | abbreviated format | 23-04-2018 | 2018-10500174 |
| 30-09-2016 | abbreviated format | 28-03-2017 | 2017-07500599 |
Similar companies · same sector, comparable size
TURBULENCE
BE 0837.255.894
Elsene · equity €287,018
NAME AT WORK
BE 0684.898.192
Frasnes-lez-Anvaing · equity €286,817
GOOD
BE 0862.486.980
Schoten · equity €287,454
PUBLIE DESIGNS
BE 0441.118.188
Deerlijk · equity €287,477
MEDIPERPLEX
BE 0826.661.219
Gent · equity €287,477
Of the 9,777 active companies whose main activity is advertising agencies (NACE 73110), figures are known for 3,776. 2,614 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Subsidies and aid
Flemish government
2025 · 1 entry · €2,091 awarded · €2,091 paidPublic contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.