REGIMO
InactiveFinancials · financial year 2025, abbreviated format
2025 annual accounts filed late (153 days) Filed on 3 July 2026, deadline 31 January 2026 (7 months after the close on 30 June 2025, Companies Code art. 3:10). Source: NBB, 2026-00269282.
Turnover
Not included in this filing
EBIT margin
Not included in this filing
Net result
€98,728▼ 69.8%
2024 · €326,528
Working capital
€1.5m▲ 5.6%
2024 · €1.4m
Trend over the years
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
The operating result has fallen two years in a row; 2025 is 73% below 2024 and is the lowest 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€0.1m
2025
Net result€0.1m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€2.1m
2025
Equity€1.6m
2025
Debt€0.5m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€1.5m
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)8.3
2025
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€0.03m-€0.08m▲ 152%€0.1m▲ 83.7%€0.2m▲ 50.7%€0.3m▲ 45.3%€0.8m▲ 166%€0.4m▼ 51.4%€0.1m▼ 72.9%
Net result€0.02m-€0.07m▲ 171%€0.1m▲ 54.4%€0.1m▲ 44.6%€0.2m▲ 51.9%€0.6m▲ 177%€0.3m▼ 46.7%€0.1m▼ 69.8%
Equity€0.01m-€0.07m▲ 378%€0.2m▲ 151%€0.3m▲ 87.0%€0.5m▲ 70.7%€1.1m▲ 115%€1.5m▲ 28.4%€1.6m▲ 6.7%
Total assets€0.8m-€0.8m▲ 2.9%€0.8m▼ 4.1%€1.0m▲ 20.3%€1.2m▲ 22.6%€1.3m▲ 13.8%€1.9m▲ 44.4%€2.1m▲ 6.8%
Debt€0.8m-€0.8m▼ 3.7%€0.6m▼ 17.6%€0.6m▲ 2.5%€0.6m▼ 0.8%€0.2m▼ 70.4%€0.5m▲ 142%€0.5m▲ 7.3%
Working capital-€0.06m--€0.08m▼ 43.7%€0.02m€0.2m▲ 680%€0.4m▲ 127%€1.0m▲ 148%€1.4m▲ 44.2%€1.5m▲ 5.6%
Staff (FTE)1.6-3.9▲ 144%3.5▼ 10.3%4.1▲ 17.1%3.5▼ 14.6%5.1▲ 45.7%7.7▲ 51.0%8.3▲ 7.8%
Why a figure moved sharply
- 2025 Net result -70% on 2024. This financial year ran 6 months, the previous one 12.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €2.1m
Fixed assets
€119,553 ▼ 13.7%
Current assets
€1.9m ▲ 8.4%
Equity and liabilities €2.1m
Equity
€1.6m ▲ 6.7%
Debt
€490,167 ▲ 7.3%
Debt's share of the balance-sheet total rises from 23.7% to 23.8%. Equity and debt are higher.
Key figures and ratios
EBITDA
€129,075▼
2024 · €446,623
Cash flow
€117,692▼
2024 · €366,524
Current ratio
4.05▼
2024 · 4.41
Debt to equity
0.31▲
2024 · 0.31
ROE
6.3%▼
2024 · 22.1%
ROA
4.8%▼
2024 · 16.9%
Interest coverage
57.34▼
2024 · 84.14
Debt ≤ 1 year
€480,012▲
2024 · €406,773
Income taxes
€41,868▼
2024 · €129,553
Staff costs
€246,844▼
2024 · €380,925
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €0 | - | €0.07m | €0.1m | €0 | ▼ 100% |
| Remuneration, social security and pensions62 | - | - | - | €0.2m | €0.2m | €0.2m | €0.4m | €0.2m | ▼ 35.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.01m | €0.06m | €0.06m | €0.06m | €0.05m | €0.05m | €0.04m | €0.02m | ▼ 52.6% |
| Other operating charges640/8 | - | - | - | €0.05m | €0.05m | €0.07m | €0.01m | €0.004m | ▼ 55.9% |
| Non-recurring operating charges66A | - | - | - | €0 | - | - | €0.05m | €0 | ▼ 100% |
| Gross operating margin9900 | €0.2m | €0.4m | €0.4m | €0.5m | €0.6m | €1.2m | €0.9m | €0.4m | ▼ 57.1% |
| Operating profit (loss)9901 | €0.03m | €0.08m | €0.1m | €0.2m | €0.3m | €0.8m | €0.4m | €0.1m | ▼ 72.9% |
| Financial income75/76B | - | - | - | - | €0 | €55 | €0.05m | €0.03m | ▼ 40.2% |
| Recurring financial income75 | €12 | €18 | - | - | €0 | €55 | €0.05m | €0.03m | ▼ 40.2% |
| Financial charges65/66B | - | - | - | €0.01m | €0.01m | €0.01m | €0.005m | €0.002m | ▼ 57.6% |
| Recurring financial charges65 | €0.007m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.005m | €0.002m | ▼ 57.6% |
| Profit (loss) for the period before taxes9903 | €0.02m | €0.07m | €0.1m | €0.2m | €0.3m | €0.8m | €0.5m | €0.1m | ▼ 69.2% |
| Income taxes67/77 | €249 | €0.004m | €0.03m | €0.06m | €0.08m | €0.2m | €0.1m | €0.04m | ▼ 67.7% |
| Profit (loss) for the period9904 | €0.02m | €0.07m | €0.1m | €0.1m | €0.2m | €0.6m | €0.3m | €0.1m | ▼ 69.8% |
| Profit (loss) for the period to be appropriated9905 | €0.02m | €0.07m | €0.1m | €0.1m | €0.2m | €0.6m | €0.3m | €0.1m | ▼ 69.8% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €0.8m | €0.8m | €0.8m | €1.0m | €1.2m | €1.3m | €1.9m | €2.1m | ▲ 6.8% |
| Fixed assets21/28 | €0.5m | €0.6m | €0.5m | €0.5m | €0.4m | €0.3m | €0.1m | €0.1m | ▼ 13.7% |
| Intangible fixed assets21 | - | €0.2m | €0.2m | €0.1m | €0.1m | €0.1m | €0.08m | €0.07m | ▼ 12.5% |
| Tangible fixed assets22/27 | €0.5m | €0.4m | €0.3m | €0.3m | €0.3m | €0.2m | €0.06m | €0.05m | ▼ 15.5% |
| Land and buildings22 | - | - | - | €0.2m | €0.2m | €0.09m | €0 | - | - |
| Plant, machinery and equipment23 | - | - | - | €0.08m | €0.07m | €0.06m | €0.05m | €0.04m | ▼ 13.1% |
| Furniture and vehicles24 | - | - | - | €0.009m | €0.009m | €0.01m | €0.005m | €0.003m | ▼ 37.6% |
| Financial fixed assets28 | €150 | €350 | €350 | €350 | €350 | €350 | €350 | €350 | = |
| Current assets29/58 | €0.3m | €0.3m | €0.3m | €0.5m | €0.8m | €1.1m | €1.8m | €1.9m | ▲ 8.4% |
| Amounts receivable within one year40/41 | €0.05m | €0.08m | €0.08m | €0.2m | €0.2m | €0.06m | €1.7m | €1.9m | ▲ 12.2% |
| Trade receivables40 | - | - | - | €0.2m | €0.2m | €0.06m | €0.2m | €0.2m | ▲ 31.3% |
| Other amounts receivable41 | - | - | - | €0.001m | €0.001m | €0.002m | €1.5m | €1.7m | ▲ 10.2% |
| Cash at bank and in hand54/58 | €0.3m | €0.2m | €0.2m | €0.3m | €0.5m | €1.0m | €0.08m | €0.03m | ▼ 67.5% |
| Deferred charges and accrued income490/1 | - | - | - | €0.001m | €0.005m | €0.009m | €0.01m | €0.01m | ▲ 3.9% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €0.8m | €0.8m | €0.8m | €1.0m | €1.2m | €1.3m | €1.9m | €2.1m | ▲ 6.8% |
| Equity10/15 | €0.01m | €0.07m | €0.2m | €0.3m | €0.5m | €1.1m | €1.5m | €1.6m | ▲ 6.7% |
| Contributions10/11 | €0.02m | €0.02m | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Reserves13 | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | €1.5m | €1.6m | ▲ 6.8% |
| Non-distributable reserves130/1 | - | - | - | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | = |
| Reserves not available under the articles1311 | - | - | - | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | = |
| Distributable reserves133 | - | - | - | - | - | - | €1.5m | €1.6m | ▲ 6.8% |
| Profit (loss) carried forward14 | -€0.006m | €0.05m | €0.1m | €0.3m | €0.5m | €1.1m | €0 | - | - |
| Amounts payable17/49 | €0.8m | €0.8m | €0.6m | €0.6m | €0.6m | €0.2m | €0.5m | €0.5m | ▲ 7.3% |
| Amounts payable after more than one year17 | €0.4m | €0.4m | €0.4m | €0.3m | €0.3m | €0.07m | €0 | - | - |
| Financial debts170/4 | - | - | - | €0.3m | €0.3m | €0.07m | €0 | - | - |
| Amounts payable within one year42/48 | €0.4m | €0.4m | €0.3m | €0.3m | €0.4m | €0.1m | €0.4m | €0.5m | ▲ 18.0% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.05m | €0.05m | €0.04m | €0.03m | €0.01m | ▼ 49.8% |
| Financial debts43 | - | - | - | €372 | €330 | €0.001m | - | - | - |
| Credit institutions430/8 | - | - | - | €372 | €330 | €0.001m | - | - | - |
| Trade debts44 | €0.02m | €0.1m | €0.1m | €0.1m | €0.2m | €0.02m | €0.2m | €0.2m | ▲ 35.9% |
| Suppliers440/4 | - | - | - | €0.1m | €0.2m | €0.02m | €0.2m | €0.2m | ▲ 35.9% |
| Taxes, remuneration and social security45 | - | - | - | €0.1m | €0.2m | €0.05m | €0.2m | €0.2m | ▲ 14.0% |
| Taxes450/3 | - | - | - | €0.1m | €0.1m | €0.03m | €0.1m | €0.2m | ▲ 12.1% |
| Remuneration and social security454/9 | - | - | - | €0.02m | €0.02m | €0.02m | €0.05m | €0.05m | ▲ 20.1% |
| Other amounts payable47/48 | - | - | - | €0.02m | €0.01m | €0.01m | €0.01m | €0.01m | ▼ 3.4% |
| Accrued charges and deferred income492/3 | - | - | - | - | - | - | €0.05m | €0.01m | ▼ 79.8% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €24,072 | €65,347 | €100,873 | €145,908 | €221,607 | €613,050 | €326,528 | €98,728 | ▼ 69.8% |
| + Depreciation and write-downs630 | €12,815 | €56,842 | €56,417 | €55,201 | €51,240 | €53,175 | €39,996 | €18,964 | ▼ 52.6% |
| Operating cash flow (approximation) | €36,887 | €122,189 | €157,290 | €201,109 | €272,848 | €666,225 | €366,524 | €117,692 | ▼ 67.9% |
| Investment in fixed assets (approximation) | - | -€116,982 | -€7,434 | -€3,401 | -€6,173 | €97,581 | €78,093 | €0 | ▼ 100% |
| Change in cash | - | -€72,053 | €21,322 | €107,040 | €223,048 | €460,572 | -€924,251 | -€56,047 | ▲ 93.9% |
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 18 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 30-06-2025 | abbreviated format | 03-07-2026 | 2026-00269282 |
| 31-12-2024 | abbreviated format | 31-08-2025 | 2025-00455383 |
| 31-12-2023 | full format | 10-09-2024 | 2024-00458262 |
| 31-12-2022 | full format | 29-08-2023 | 2023-00369276 |
| 31-12-2021 | full format | 21-10-2022 | 2022-20471362 |
| 31-12-2020 | full format | 17-02-2022 | 2022-05800588 |
| 31-12-2019 | full format | 10-11-2020 | 2020-69700432 |
| 31-12-2018 | micro format | 28-10-2019 | 2019-72900081 |
| 31-12-2017 | micro format | 31-08-2018 | 2018-55400389 |
| 31-12-2016 | micro format | 31-08-2017 | 2017-52900199 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.