PYVAR
ActiveFinancials · financial year 2025, abbreviated format
2025 annual accounts filed 28 days after the deadline Filed on 28 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00449814.
Annual accounts 2025 filed on 28-08-2026 at the NBB all 49 filings
Turnover
≈ €160,000
Estimated: probably between €97,000 and €210,000
Total assets
€2.0m▼ 28.9%
2024 · €2.8m
Net result
-€21,821
2024 · €168,197
Working capital
-€1.1m▼ 1.7%
2024 · -€1.1m
In the rankings
#3 oldest company in Vleteren
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
-€18,606
2025
20182025
Net result
-€21,821
2025
lowest quarter of the sector
20182025
Equity
€161,184
▼ 11.9%
2025
lowest quarter of the sector
20182025
Total assets
€2.0m
▼ 28.9%
2025
middle half of the sector
20182025
Debt
€1.8m
▼ 30.6%
2025
20182025
Working capital
-€1.1m
▼ 1.7%
2025
lowest quarter of the sector
20182025
Solvency
8.0%
▲ 1.5pp
2025
lowest quarter of the sector
20182025
Current ratio
0.27
▼ 0.25
2025
lowest quarter of the sector
20182025
Return on assets (ROA)
-1.1%
▼ 7.0pp
2025
lowest quarter of the sector
20182025
Staff (FTE)
0
2025
lowest quarter of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€0.005m--€0.02m€0.004m€0.04m▲ 715%€0.03m▼ 14.0%-€0.08m€0.2m-€0.02m
Net result€0.004m--€0.02m€24below the sector's middle half€0.03mwithin the sector's middle half▲ 1,268×€0.02mwithin the sector's middle half▼ 42.0%-€0.09mbelow the sector's middle half€0.2mwithin the sector's middle half-€0.02mbelow the sector's middle half
Equity€0.1m-€0.09m▼ 14.4%€0.09mbelow the sector's middle half=€0.1mbelow the sector's middle half▲ 32.6%€0.1mbelow the sector's middle half▲ 14.3%€0.05mbelow the sector's middle half▼ 62.0%€0.2mbelow the sector's middle half▲ 241%€0.2mbelow the sector's middle half▼ 11.9%
Total assets€1.1m-€1.4m▲ 27.5%€1.7mwithin the sector's middle half▲ 23.9%€2.0mwithin the sector's middle half▲ 17.1%€2.0mwithin the sector's middle half▲ 1.3%€2.2mwithin the sector's middle half▲ 11.1%€2.8mwithin the sector's middle half▲ 26.7%€2.0mwithin the sector's middle half▼ 28.9%
Debt€1.0m-€1.3m▲ 32.3%€1.6m▲ 25.6%€1.9m▲ 16.2%€1.9m▲ 0.5%€2.2m▲ 16.7%€2.6m▲ 19.0%€1.8m▼ 30.6%
Working capital-€0.3m--€0.6m▼ 138%-€0.8mbelow the sector's middle half▼ 33.6%-€1.0mbelow the sector's middle half▼ 22.5%-€0.6mbelow the sector's middle half▲ 34.9%-€0.7mbelow the sector's middle half▼ 1.6%-€1.1mbelow the sector's middle half▼ 68.3%-€1.1mbelow the sector's middle half▼ 1.7%
Solvency10.2%-6.8%▼ 3.3pp5.5%below the sector's middle half▼ 1.3pp6.3%below the sector's middle half▲ 0.7pp7.0%below the sector's middle half▲ 0.8pp2.4%below the sector's middle half▼ 4.6pp6.5%below the sector's middle half▲ 4.1pp8.0%below the sector's middle half▲ 1.5pp
Current ratio0.74-0.53▼ 0.210.50below the sector's middle half▼ 0.030.47below the sector's middle half▼ 0.030.58below the sector's middle half▲ 0.110.65below the sector's middle half▲ 0.060.52below the sector's middle half▼ 0.130.27below the sector's middle half▼ 0.25
Return on assets (ROA)0.3%--1.2%▼ 1.5pp0.0%below the sector's middle half▲ 1.2pp1.5%within the sector's middle half▲ 1.5pp0.9%within the sector's middle half▼ 0.7pp-3.9%below the sector's middle half▼ 4.8pp6.0%within the sector's middle half▲ 9.9pp-1.1%below the sector's middle half▼ 7.0pp
Staff (FTE)0below the sector's middle half0below the sector's middle half
above
within
below
The sector band is the middle half of the companies in Crop and animal production, hunting and related service activities (NACE 01). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The operating result for 2025 is a loss of €18,606, after a profit of €226,254 in 2024.
Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €2.0m
Fixed assets
€1.6m ▼ 2.2%
Current assets
€405,754 ▼ 65.7%
Equity and liabilities €2.0m
Equity
€161,184 ▼ 11.9%
Provisions
€48,674 ▼ 5.2%
Debt
€1.8m ▼ 30.6%
Debt's share of the balance-sheet total falls from 91.7% to 89.5%. Equity and debt are lower.
Key figures and ratios
EBITDA
€43,293▼
2024 · €360,805
Cash flow
€40,078▼
2024 · €302,748
Debt to equity
11.15▼
2024 · 14.14
ROE
-13.5%▼
2024 · 91.9%
Interest coverage
6.78▼
2024 · 52.35
Debt ≤ 1 year
€1.5m▼
2024 · €2.3m
Debt > 1 year
€277,500▼
2024 · €307,500
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Securities and guarantees
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Debts secured on the company's own assets | - | €361,415 | €367,500 | €337,500 | €307,500 |
| Pledge on other assets, amount secured | - | €300,000 | - | - | - |
| Carrying value of the other pledged assets | - | €389,970 | - | - | - |
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 | €229,836 | €37,619 | €39,045 | €729,841 | €25,740 |
| Depreciation and write-downs of the year | €18,522 | €29,919 | €111,715 | €134,551 | €61,899 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Subsidies and aid
Flemish government
2024 · 1 entry · €136,311 awarded · €136,311 paidAnnual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | - | €220,000 | €0 | ▼ 100% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €17,636 | €15,439 | €21,830 | €18,522 | €29,919 | €111,715 | €134,551 | €61,899 | ▼ 54.0% |
| Other operating charges640/8 | - | - | - | €8,033 | €8,145 | €9,329 | €8,619 | €10,436 | ▲ 21.1% |
| Gross operating margin9900 | €29,712 | €6,883 | €34,066 | €62,247 | €68,765 | €43,047 | €369,424 | €53,729 | ▼ 85.5% |
| Operating profit (loss)9901 | €4,649 | -€15,798 | €4,377 | €35,692 | €30,701 | -€77,997 | €226,254 | -€18,606 | - |
| Financial income75/76B | - | - | - | €2,423 | €2,013 | €225 | €151 | €523 | ▲ 247% |
| Recurring financial income75 | €900 | €2,599 | €2,488 | €2,423 | €2,013 | €225 | €151 | €523 | ▲ 247% |
| Financial charges65/66B | - | - | - | €7,657 | €6,502 | €9,749 | €6,892 | €6,382 | ▼ 7.4% |
| Recurring financial charges65 | €149 | €2,374 | €6,803 | €7,657 | €6,502 | €9,749 | €6,892 | €6,382 | ▼ 7.4% |
| Profit (loss) for the period before taxes9903 | €5,401 | -€15,572 | €62 | €30,458 | €26,211 | -€87,521 | €219,513 | -€24,464 | - |
| Transfer from deferred taxes780 | - | - | - | - | - | - | €1,542 | €2,643 | ▲ 71.4% |
| Transfer to deferred taxes680 | - | - | - | - | - | - | €52,858 | €0 | ▼ 100% |
| Income taxes67/77 | €1,878 | €127 | €38 | €51 | €8,565 | €135 | €0 | - | - |
| Profit (loss) for the period9904 | €3,522 | -€15,699 | €24 | €30,407 | €17,646 | -€87,656 | €168,197 | -€21,821 | - |
| Transfer from tax-exempt reserves789 | - | - | - | - | - | - | €4,625 | €7,929 | ▲ 71.4% |
| Transfer to tax-exempt reserves689 | - | - | - | - | - | - | €158,574 | €0 | ▼ 100% |
| Profit (loss) for the period to be appropriated9905 | €3,522 | -€15,699 | €24 | €30,407 | €17,646 | -€87,656 | €14,247 | -€13,892 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €1.1m | €1.4m | €1.7m | €2.0m | €2.0m | €2.2m | €2.8m | €2.0m | ▼ 28.9% |
| Fixed assets21/28 | €0.4m | €0.7m | €0.9m | €1.1m | €1.1m | €1.0m | €1.6m | €1.6m | ▼ 2.2% |
| Tangible fixed assets22/27 | €0.1m | €0.4m | €0.6m | €0.9m | €0.9m | €0.8m | €1.4m | €1.4m | ▼ 2.6% |
| Land and buildings22 | - | - | - | €0.8m | €0.8m | €0.7m | €1.3m | €1.3m | ▼ 4.5% |
| Plant, machinery and equipment23 | - | - | - | €0.06m | €0.05m | €0 | - | - | - |
| Furniture and vehicles24 | - | - | - | - | - | €0.01m | €0.01m | €0.04m | ▲ 178% |
| Other tangible fixed assets26 | - | - | - | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | = |
| Financial fixed assets28 | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | = |
| Current assets29/58 | €0.7m | €0.7m | €0.8m | €0.9m | €0.9m | €1.2m | €1.2m | €0.4m | ▼ 65.7% |
| Amounts receivable within one year40/41 | €0.7m | €0.6m | €0.8m | €0.8m | €0.9m | €1.1m | €1.0m | €0.4m | ▼ 62.2% |
| Trade receivables40 | - | - | - | €0.8m | €0.8m | €0.2m | €0.09m | €0.1m | ▲ 49.2% |
| Other amounts receivable41 | - | - | - | €0.03m | €0.03m | €0.9m | €0.9m | €0.2m | ▼ 73.5% |
| Current investments50/53 | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Cash at bank and in hand54/58 | €0.02m | €0.007m | €0.02m | €0.02m | €0.02m | €0.08m | €0.2m | €0.01m | ▼ 92.5% |
| Deferred charges and accrued income490/1 | - | - | - | €0.005m | €0.006m | €0.002m | €0.002m | €0.002m | ▲ 3.6% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €1.1m | €1.4m | €1.7m | €2.0m | €2.0m | €2.2m | €2.8m | €2.0m | ▼ 28.9% |
| Equity10/15 | €0.1m | €0.09m | €0.09m | €0.1m | €0.1m | €0.05m | €0.2m | €0.2m | ▼ 11.9% |
| Contributions10/11 | €0.02m | €0.02m | - | €0.02m | €0.02m | €0.02m | €0.003m | €0.003m | = |
| Reserves13 | €0.09m | €0.07m | €0.07m | €0.1m | €0.1m | €0.03m | €0.2m | €0.2m | ▼ 12.1% |
| Non-distributable reserves130/1 | - | - | - | €0.002m | €0.002m | €0 | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €0.002m | €0.002m | €0 | - | - | - |
| Tax-exempt reserves132 | - | - | - | €0.003m | €0.003m | €0.003m | €0.2m | €0.1m | ▼ 5.1% |
| Distributable reserves133 | - | - | - | €0.1m | €0.1m | €0.03m | €0.02m | €0.009m | ▼ 59.5% |
| Profit (loss) carried forward14 | - | - | - | - | - | - | €0 | €0 | - |
| Provisions and deferred taxes16 | - | - | - | - | - | - | €0.05m | €0.05m | ▼ 5.2% |
| Deferred taxes168 | - | - | - | - | - | - | €0.05m | €0.05m | ▼ 5.2% |
| Amounts payable17/49 | €1.0m | €1.3m | €1.6m | €1.9m | €1.9m | €2.2m | €2.6m | €1.8m | ▼ 30.6% |
| Amounts payable after more than one year17 | - | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | ▼ 9.8% |
| Financial debts170/4 | - | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | ▼ 9.8% |
| Amounts payable within one year42/48 | €1.0m | €1.3m | €1.6m | €1.9m | €1.5m | €1.8m | €2.3m | €1.5m | ▼ 33.4% |
| Current portion of amounts payable after more than one year42 | - | - | - | - | €0.03m | €0.03m | €0.03m | €0.03m | = |
| Financial debts43 | - | - | - | €0.4m | - | €0 | - | - | - |
| Credit institutions430/8 | - | - | - | €0.4m | - | €0 | - | - | - |
| Trade debts44 | €0.9m | €1.1m | €1.2m | €1.4m | €1.4m | €1.8m | €2.2m | €1.5m | ▼ 32.6% |
| Suppliers440/4 | - | - | - | €1.4m | €1.4m | €1.8m | €2.2m | €1.5m | ▼ 32.6% |
| Taxes, remuneration and social security45 | - | - | - | - | €0.007m | €0 | €0.009m | €0 | ▼ 100% |
| Taxes450/3 | - | - | - | - | €0.007m | €0 | €0.009m | €0 | ▼ 100% |
| Other amounts payable47/48 | - | - | - | €0.05m | €0.04m | €0 | €0.03m | €0 | ▼ 100% |
| Accrued charges and deferred income492/3 | - | - | - | - | €0.002m | €0 | - | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €3,522 | -€15,699 | €24 | €30,407 | €17,646 | -€87,656 | €168,197 | -€21,821 | - |
| + Depreciation and write-downs630 | €17,636 | €15,439 | €21,830 | €18,522 | €29,919 | €111,715 | €134,551 | €61,899 | ▼ 54.0% |
| Operating cash flow (approximation) | €21,159 | -€260 | €21,854 | €48,929 | €47,565 | €24,059 | €302,748 | €40,078 | ▼ 86.8% |
| Investment in fixed assets (approximation) | - | -€347,636 | -€223,758 | -€229,836 | -€37,619 | -€38,698 | -€729,841 | -€25,740 | ▲ 96.5% |
| Change in cash | - | -€9,892 | €9,905 | €2,159 | -€1,432 | €66,841 | €82,612 | -€154,323 | - |
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, 1,104 companies had the same profile as PYVAR has now. Two years later, 94.3% were still going and 1.8% had gone bankrupt.
- Small
- 20 years or older
- solvency under 10%
- a small loss
94.3%
was still going
3.5%
stopped otherwise
1.8%
went bankrupt
Another 0.4% stopped without a precise date, possibly only after those two years.
The bankruptcy probability of PYVAR itself is lower: 0.2% within 12 months. It rests on far more data about PYVAR than the profile alone.
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 1,104 companies, not a prediction for PYVAR. 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 49 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 28-08-2026 | 2026-00449814 | |
| 31-12-2024 | abbreviated format | 26-08-2025 | 2025-00406202 | |
| 31-12-2023 | abbreviated format | 30-08-2024 | 2024-00415426 | |
| 31-12-2022 | abbreviated format | 14-07-2023 | 2023-00234813 | |
| 31-12-2021 | abbreviated format | 18-07-2022 | 2022-20194291 | |
| 31-12-2020 | abbreviated format | 06-07-2021 | 2021-31500128 | |
| 31-12-2019 | abbreviated format | 03-07-2020 | 2020-25800005 | |
| 31-12-2018 | abbreviated format | 08-07-2019 | 2019-30200598 | |
| 31-12-2017 | abbreviated format | 09-07-2018 | 2018-30900105 | |
| 31-12-2016 | abbreviated format | 19-07-2017 | 2017-33500150 |