REPLIC
ActiveSummary
REPLIC has been active since 2019 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €835,671 and a net result of -€50,839. Equity is shrinking by about 6.1% per year across the filed financial years. Its solvency ranks better than 46% of 278 sector peers (NACE 38, financial year 2025). The computed 12-month bankruptcy probability is 0.4% (very low).
Financials · financial year 2025, full format
2021 to 2025, 5 financial years 2020 to 2025, 6 financial years
The operating result stays negative: a loss of €101,089 in 2025 against €44,546 in 2024; the loss grows.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 38, Waste collection, recovery and disposal 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).
Peer companies
Historical observationOf the 929 companies that looked in July 2024 the way this one looks now, 1.7% went bankrupt within 24 months and 92.8% are still going.
- Small
- 5 to 10 years old
- solvency 30% or more
- a small loss
For this company itself Checked computes a bankruptcy probability of 0.4% over twelve months; the group does not contradict it.
How reliable is this rule?
Tested on the year before, without using that year itself: the groups of July 2023 gave each of the 497,473 companies of July 2024 its group's bankruptcy share. Expected: 1.6%; actually bankrupt within 24 months: 1.7%.
| 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% | 1.0% |
| 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% |
The rule ranks well: a company that went bankrupt got a higher share than one that kept going in 74.5% of comparisons. The level follows the economy: in a year with more bankruptcies, the actual share is higher than the year before.
An observation about 929 comparable companies, not a prediction for this company. The sector does not count: the register keeps no sector for companies that stopped, so it would make the outcome look better than it was.
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|
| Operating income70/76A | - | €0.2m | €0.4m | €1.0m | €1.4m | €1.8m | ▲ 27.9% |
| Turnover70 | €0.08m | €0.2m | €0.4m | €1.0m | €1.4m | €1.8m | ▲ 27.9% |
| Other operating income74 | - | €0.004m | €0.01m | €0 | - | - | - |
| Operating charges60/66A | - | €0.4m | €0.5m | €1.0m | €1.5m | €1.9m | ▲ 30.9% |
| Services and other goods61 | - | €0.2m | €0.4m | €0.8m | €1.3m | €1.8m | ▲ 34.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.04m | €0.1m | €0.1m | €0.1m | €0.2m | €0.2m | ▲ 2.1% |
| Provisions for liabilities and charges: additions (uses and reversals)635/8 | - | €422 | -€422 | €0 | - | - | - |
| Other operating charges640/8 | - | €0 | - | - | - | - | - |
| Operating profit (loss)9901 | -€0.07m | -€0.2m | -€0.2m | €0.04m | -€0.04m | -€0.1m | ▼ 127% |
| Financial income75/76B | - | €0.05m | €0.06m | €0.06m | €0.06m | €0.06m | ▼ 0.1% |
| Recurring financial income75 | €0.02m | €0.05m | €0.06m | €0.06m | €0.06m | €0.06m | ▼ 0.1% |
| Income from current assets751 | - | - | - | - | €0.001m | €0.001m | ▼ 10.2% |
| Other financial income752/9 | - | €0.05m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Financial charges65/66B | - | €0.008m | €0.01m | €0.01m | €0.01m | €0.009m | ▼ 7.9% |
| Recurring financial charges65 | €0.002m | €0.008m | €0.01m | €0.01m | €0.01m | €0.009m | ▼ 7.9% |
| Debt charges650 | €0.002m | €0.008m | €0.01m | €0.01m | €0.01m | €0.009m | ▼ 8.0% |
| Other financial charges652/9 | - | €404 | €0 | €202 | €206 | €206 | = |
| Profit (loss) for the period before taxes9903 | -€0.06m | -€0.2m | -€0.1m | €0.09m | €0.005m | -€0.05m | - |
| Profit (loss) for the period9904 | -€0.06m | -€0.2m | -€0.1m | €0.09m | €0.005m | -€0.05m | - |
| Profit (loss) for the period to be appropriated9905 | -€0.06m | -€0.2m | -€0.1m | €0.09m | €0.005m | -€0.05m | - |
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Total assets20/58 | €2.6m | €2.7m | €2.3m | €2.3m | €2.3m | €2.2m | ▼ 4.4% |
| Formation expenses20 | €0.002m | €0.001m | €0.001m | €416 | €0 | - | - |
| Fixed assets21/28 | €1.7m | €2.1m | €1.9m | €1.8m | €1.6m | €1.6m | ▼ 4.6% |
| Intangible fixed assets21 | €0.005m | €0.009m | €0.007m | €0.005m | €0.002m | €0.001m | ▼ 64.1% |
| Tangible fixed assets22/27 | €1.7m | €2.0m | €1.9m | €1.8m | €1.6m | €1.6m | ▼ 4.6% |
| Plant, machinery and equipment23 | - | €1.6m | €1.9m | €1.8m | €1.6m | €1.5m | ▼ 4.9% |
| Assets under construction and advance payments27 | - | €0.4m | €0 | - | - | €0.006m | - |
| Current assets29/58 | €0.9m | €0.6m | €0.4m | €0.5m | €0.7m | €0.6m | ▼ 3.7% |
| Stocks and contracts in progress3 | €0 | €0 | €0 | €0 | €0 | €0 | - |
| Amounts receivable within one year40/41 | €0.8m | €0.4m | €0.1m | €0.2m | €0.4m | €0.5m | ▲ 37.4% |
| Trade receivables40 | - | €0.06m | €0.1m | €0.2m | €0.3m | €0.5m | ▲ 48.7% |
| Other amounts receivable41 | - | €0.3m | €0.02m | €0.04m | €0.06m | €0.04m | ▼ 27.2% |
| Current investments50/53 | - | - | - | €0.05m | €0.05m | €0.05m | ▲ 0.7% |
| Other investments51/53 | - | - | - | €0.05m | €0.05m | €0.05m | ▲ 0.7% |
| Cash at bank and in hand54/58 | €0.04m | €0.2m | €0.2m | €0.3m | €0.2m | €0.06m | ▼ 73.2% |
| Deferred charges and accrued income490/1 | - | €0.003m | €0.003m | €0.009m | €0.009m | €0.02m | ▲ 80.0% |
| Equity and liabilities | |||||||
| Total equity and liabilities10/49 | €2.6m | €2.7m | €2.3m | €2.3m | €2.3m | €2.2m | ▼ 4.4% |
| Equity10/15 | €1.2m | €1.1m | €1.0m | €1.0m | €0.9m | €0.8m | ▼ 11.6% |
| Contributions10/11 | - | €0.5m | €0.5m | €0.5m | €0.5m | €0.5m | = |
| Profit (loss) carried forward14 | -€0.06m | -€0.2m | -€0.3m | -€0.2m | -€0.2m | -€0.3m | ▼ 22.9% |
| Investment grants15 | - | €0.8m | €0.8m | €0.7m | €0.6m | €0.6m | ▼ 9.2% |
| Provisions and deferred taxes16 | - | €422 | €0 | - | - | - | - |
| Provisions for liabilities and charges160/5 | - | €422 | €0 | - | - | - | - |
| Other liabilities and charges164/5 | - | €422 | €0 | - | - | - | - |
| Amounts payable17/49 | €1.4m | €1.5m | €1.3m | €1.3m | €1.4m | €1.4m | ▲ 0.7% |
| Amounts payable after more than one year17 | - | €0.7m | €1.1m | €1.0m | €0.9m | €0.8m | ▼ 9.3% |
| Financial debts170/4 | - | €0.7m | €1.1m | €1.0m | €0.9m | €0.8m | ▼ 9.3% |
| Credit institutions173 | - | €0.7m | €0.6m | €0.6m | €0.5m | €0.5m | ▼ 9.8% |
| Other loans174 | - | - | €0.5m | €0.4m | €0.4m | €0.4m | ▼ 8.6% |
| Amounts payable within one year42/48 | €1.4m | €0.9m | €0.2m | €0.3m | €0.4m | €0.5m | ▲ 21.3% |
| Current portion of amounts payable after more than one year42 | - | €0.3m | €0.08m | €0.09m | €0.08m | €0.08m | ▲ 0.4% |
| Trade debts44 | €0.2m | €0.6m | €0.1m | €0.2m | €0.4m | €0.5m | ▲ 26.2% |
| Suppliers440/4 | - | €0.6m | €0.1m | €0.2m | €0.4m | €0.5m | ▲ 26.2% |
| Accrued charges and deferred income492/3 | - | €315 | €0.004m | €393 | €0 | - | - |
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€59,349 | -€153,658 | -€105,181 | €91,593 | €4,993 | -€50,839 | - |
| + Depreciation and write-downs630 | €40,724 | €120,562 | €149,617 | €149,617 | €151,169 | €154,390 | ▲ 2.1% |
| Operating cash flow (approximation) | -€18,625 | -€33,096 | €44,437 | €241,210 | €156,163 | €103,551 | ▼ 33.7% |
| Investment in fixed assets (approximation) | - | -€428,709 | -€416 | -€416 | -€28,249 | -€78,541 | ▼ 178% |
| Change in cash | - | €187,866 | -€8,002 | €40,626 | -€27,054 | -€171,986 | ▼ 536% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Filings with the National Bank (6)
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | full format | 22-06-2026 | 2026-00189756 |
| 31-12-2024 | unclassified schema | 23-06-2025 | 2025-00171107 |
| 31-12-2023 | unclassified schema | 25-06-2024 | 2024-00173269 |
| 31-12-2022 | unclassified schema | 15-06-2023 | 2023-00132235 |
| 31-12-2021 | unclassified schema | 05-07-2022 | 2022-20157625 |
| 31-12-2020 | unclassified schema | 30-06-2021 | 2021-30900511 |
Similar companies · same sector, comparable size
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.