Financials · financial year 2025, micro format
Annual accounts 2025 filed on 24-04-2026 PDF all 4 filings
Equity
€3,000▼ 95.6%
2024 · €67,449
Net result
€27,616▲ 0.3%
2024 · €27,541
Total assets
€165,745▲ 109%
2024 · €79,240
Solvency
1.8%▼ 83.3pp
2024 · 85.1%
Multi-year overview
2022 to 2025, 4 financial yearsOperating result
€40,259
▲ 14.1%
2025
20222025
Net result
€27,616
▲ 0.3%
2025
middle half of the sector
20222025
Equity
€3,000
▼ 95.6%
2025
lowest quarter of the sector
20222025
Total assets
€165,745
▲ 109%
2025
middle half of the sector
20222025
Debt
€162,745
▲ 14×
2025
20222025
Working capital
-€27,270
2025
lowest quarter of the sector
20222025
Solvency
1.8%
▼ 83.3pp
2025
lowest quarter of the sector
20222025
Current ratio
0.76
▼ 4.40
2025
middle half of the sector
20222025
Return on assets (ROA)
16.7%
▼ 18.1pp
2025
middle half of the sector
20222025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2022202320242025
Operating result-€1,884-€48,883€35,291▼ 27.8%€40,259▲ 14.1%
Net result-€1,884below the sector's middle half-€38,792within the sector's middle half€27,541within the sector's middle half▼ 29.0%€27,616within the sector's middle half▲ 0.3%
Equity€1,116below the sector's middle half-€39,908below the sector's middle half▲ 36×€67,449within the sector's middle half▲ 69.0%€3,000below the sector's middle half▼ 95.6%
Total assets€23,000below the sector's middle half-€47,268below the sector's middle half▲ 106%€79,240below the sector's middle half▲ 67.6%€165,745within the sector's middle half▲ 109%
Debt€21,884-€7,360▼ 66.4%€11,791▲ 60.2%€162,745▲ 14×
Working capital-€18,884within the sector's middle half-€22,198within the sector's middle half€48,516within the sector's middle half▲ 119%-€27,270below the sector's middle half
Solvency4.9%below the sector's middle half-84.4%above the sector's middle half▲ 79.6pp85.1%above the sector's middle half▲ 0.7pp1.8%below the sector's middle half▼ 83.3pp
Current ratio0.14below the sector's middle half-4.02within the sector's middle half▲ 3.885.16above the sector's middle half▲ 1.140.76within the sector's middle half▼ 4.40
Return on assets (ROA)-8.2%below the sector's middle half-82.1%above the sector's middle half▲ 90.3pp34.8%above the sector's middle half▼ 47.3pp16.7%within the sector's middle half▼ 18.1pp
above
within
below
The sector band is the middle half of the companies in Financial service activities, except insurance and pension funding (NACE 64). 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 14% higher than in 2024. It is a recovery after the fall in 2024.
Turnover and EBIT margin are not published. The micro 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 €165,745
Fixed assets
€80,286 ▲ 321%
Current assets
€85,459 ▲ 42.0%
Equity and liabilities €165,745
Equity
€3,000 ▼ 95.6%
Debt
€162,745 ▲ 14×
Debt's share of the balance-sheet total rises from 14.9% to 98.2%. Equity is lower and debt is higher.
Key figures and ratios
ROE
920.5%▲
2024 · 40.8%
Debt ≤ 1 year
€112,729▲
2024 · €11,671
Debt > 1 year
€49,073
Income taxes
€9,801▲
2024 · €7,825
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Tangible fixed assets | €20,000 | €3,160 | €7,404 | €94,234 |
| Depreciation and write-downs of the year | - | €5,450 | €6,061 | €26,335 |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €5,730 | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | - | €5,450 | €6,061 | €26,335 | ▲ 334% |
| Other operating charges640/8 | - | €952 | €629 | €1,075 | ▲ 70.8% |
| Gross operating margin9900 | -€1,884 | €55,284 | €41,982 | €67,668 | ▲ 61.2% |
| Operating profit (loss)9901 | -€1,884 | €48,883 | €35,291 | €40,259 | ▲ 14.1% |
| Financial income75/76B | - | €117 | €158 | €0 | ▼ 99.8% |
| Recurring financial income75 | - | €117 | €158 | €0 | ▼ 99.8% |
| Financial charges65/66B | - | €208 | €84 | €2,843 | ▲ 34× |
| Recurring financial charges65 | - | €208 | €84 | €2,843 | ▲ 34× |
| Profit (loss) for the period before taxes9903 | -€1,884 | €48,792 | €35,366 | €37,417 | ▲ 5.8% |
| Income taxes67/77 | - | €10,000 | €7,825 | €9,801 | ▲ 25.2% |
| Profit (loss) for the period9904 | -€1,884 | €38,792 | €27,541 | €27,616 | ▲ 0.3% |
| Profit (loss) for the period to be appropriated9905 | -€1,884 | €38,792 | €27,541 | €27,616 | ▲ 0.3% |
| Line | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|
| Assets | |||||
| Total assets20/58 | €23,000 | €47,268 | €79,240 | €165,745 | ▲ 109% |
| Fixed assets21/28 | €20,000 | €17,710 | €19,053 | €80,286 | ▲ 321% |
| Tangible fixed assets22/27 | €20,000 | €17,710 | €19,053 | €80,286 | ▲ 321% |
| Plant, machinery and equipment23 | - | €577 | €1,534 | €2,283 | ▲ 48.8% |
| Furniture and vehicles24 | €20,000 | €17,133 | €17,519 | €75,775 | ▲ 333% |
| Other tangible fixed assets26 | - | - | - | €2,228 | - |
| Current assets29/58 | €3,000 | €29,558 | €60,187 | €85,459 | ▲ 42.0% |
| Amounts receivable within one year40/41 | - | €10,164 | €9,565 | €12,831 | ▲ 34.1% |
| Trade receivables40 | - | €10,164 | €9,565 | €12,831 | ▲ 34.1% |
| Cash at bank and in hand54/58 | €3,000 | €6,219 | €40,113 | €67,321 | ▲ 67.8% |
| Deferred charges and accrued income490/1 | - | €13,175 | €10,509 | €5,306 | ▼ 49.5% |
| Equity and liabilities | |||||
| Total equity and liabilities10/49 | €23,000 | €47,268 | €79,240 | €165,745 | ▲ 109% |
| Equity10/15 | €1,116 | €39,908 | €67,449 | €3,000 | ▼ 95.6% |
| Contributions10/11 | €3,000 | €3,000 | €3,000 | €3,000 | = |
| Reserves13 | - | €36,908 | €64,449 | €0 | ▼ 100% |
| Distributable reserves133 | - | €36,908 | €64,449 | €0 | ▼ 100% |
| Profit (loss) carried forward14 | -€1,884 | €0 | - | €0 | - |
| Amounts payable17/49 | €21,884 | €7,360 | €11,791 | €162,745 | ▲ 14× |
| Amounts payable after more than one year17 | - | - | - | €49,073 | - |
| Financial debts170/4 | - | - | - | €49,073 | - |
| Amounts payable within one year42/48 | €21,884 | €7,360 | €11,671 | €112,729 | ▲ 866% |
| Current portion of amounts payable after more than one year42 | - | - | - | €14,356 | - |
| Trade debts44 | €21,884 | €1,898 | €1,386 | €1,314 | ▼ 5.2% |
| Suppliers440/4 | €21,884 | €1,898 | €1,386 | €1,314 | ▼ 5.2% |
| Taxes, remuneration and social security45 | - | €5,245 | €5,477 | €10,273 | ▲ 87.6% |
| Taxes450/3 | - | €5,245 | €5,477 | €10,273 | ▲ 87.6% |
| Other amounts payable47/48 | - | €217 | €4,808 | €86,785 | ▲ 18× |
| Accrued charges and deferred income492/3 | - | - | €121 | €943 | ▲ 681% |
| Line | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€1,884 | €38,792 | €27,541 | €27,616 | ▲ 0.3% |
| + Depreciation and write-downs630 | - | €5,450 | €6,061 | €26,335 | ▲ 334% |
| Operating cash flow (approximation) | -€1,884 | €44,242 | €33,602 | €53,950 | ▲ 60.6% |
| Investment in fixed assets (approximation) | - | -€3,160 | -€7,404 | -€87,567 | ▼ 1,083% |
| Change in cash | - | €3,219 | €33,894 | €27,209 | ▼ 19.7% |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.