S.E.M.D.
ActiveFinancials · financial year 2024, micro format
2025 annual accounts not yet filed, deadline passed on 31 July 2026 The financial year closed on 31 December 2025. The accounts are due at the latest 7 months after the close (Companies Code art. 3:10). Source: NBB filings, as of 4 November 2026.
Annual accounts 2024 filed on 17-08-2025 PDF all 8 filings
Turnover
≈ €52,000
Estimated: probably between €25,000 and €120,000
Total assets
€74,746▲ 5.2%
2023 · €71,040
Net result
€1,559▼ 66.7%
2023 · €4,680
Working capital
€43,294▼ 0.9%
2023 · €43,691
Multi-year overview
2018 to 2024, 7 financial yearsOperating result
€2,216
▼ 55.2%
2024
20182024
Net result
€1,559
▼ 66.7%
2024
middle half of the sector
20182024
Equity
€51,710
▲ 3.1%
2024
middle half of the sector
20182024
Total assets
€74,746
▲ 5.2%
2024
lowest quarter of the sector
20182024
Debt
€23,037
▲ 10.3%
2024
20182024
Working capital
€43,294
▼ 0.9%
2024
middle half of the sector
20182024
Solvency
69.2%
▼ 1.4pp
2024
highest quarter of the sector
20182024
Current ratio
2.88
▼ 0.21
2024
highest quarter of the sector
20182024
Return on assets (ROA)
2.1%
▼ 4.5pp
2024
middle half of the sector
20182024
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2018201920202021202220232024
Operating result€7,282-€2,627▼ 63.9%-€4,174€7,941€3,514▼ 55.8%€4,947▲ 40.8%€2,216▼ 55.2%
Net result€7,087-€4,100▼ 42.1%-€3,812below the sector's middle half€8,397within the sector's middle half€4,195within the sector's middle half▼ 50.0%€4,680within the sector's middle half▲ 11.5%€1,559within the sector's middle half▼ 66.7%
Equity€32,590-€40,290▲ 23.6%€35,278within the sector's middle half▼ 12.4%€42,476within the sector's middle half▲ 20.4%€45,471within the sector's middle half▲ 7.1%€50,151within the sector's middle half▲ 10.3%€51,710within the sector's middle half▲ 3.1%
Total assets€137,409-€121,916▼ 11.3%€102,108below the sector's middle half▼ 16.2%€146,002within the sector's middle half▲ 43.0%€110,824below the sector's middle half▼ 24.1%€71,040below the sector's middle half▼ 35.9%€74,746below the sector's middle half▲ 5.2%
Debt€104,819-€81,625▼ 22.1%€66,829▼ 18.1%€103,526▲ 54.9%€65,353▼ 36.9%€20,889▼ 68.0%€23,037▲ 10.3%
Working capital€9,714--€352€5,308within the sector's middle half-€20,279within the sector's middle half-€4,848within the sector's middle half▲ 76.1%€43,691within the sector's middle half€43,294within the sector's middle half▼ 0.9%
Solvency23.7%-33.0%▲ 9.3pp34.6%within the sector's middle half▲ 1.5pp29.1%within the sector's middle half▼ 5.5pp41.0%within the sector's middle half▲ 11.9pp70.6%above the sector's middle half▲ 29.6pp69.2%above the sector's middle half▼ 1.4pp
Current ratio1.35-0.99▼ 0.361.18within the sector's middle half▲ 0.190.77within the sector's middle half▼ 0.410.93within the sector's middle half▲ 0.163.09above the sector's middle half▲ 2.172.88above the sector's middle half▼ 0.21
Return on assets (ROA)5.2%-3.4%▼ 1.8pp-3.7%below the sector's middle half▼ 7.1pp5.8%within the sector's middle half▲ 9.5pp3.8%within the sector's middle half▼ 2.0pp6.6%within the sector's middle half▲ 2.8pp2.1%within the sector's middle half▼ 4.5pp
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 2024 is 55% lower than in 2023.
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
2024 in colour, 2023 as the grey bar beneath
Assets €74,746
Fixed assets
€8,416 ▲ 30.3%
Current assets
€66,330 ▲ 2.7%
Equity and liabilities €74,746
Equity
€51,710 ▲ 3.1%
Debt
€23,037 ▲ 10.3%
Debt's share of the balance-sheet total rises from 29.4% to 30.8%. Equity and debt are higher.
Key figures and ratios
EBITDA
€4,860▼
2023 · €13,296
Cash flow
€4,203▼
2023 · €13,029
Quick ratio
1.34▼
2023 · 2.02
Debt to equity
0.45▲
2023 · 0.42
ROE
3.0%▼
2023 · 9.3%
Interest coverage
47.21▼
2023 · 49.73
Debt ≤ 1 year
€23,037▲
2023 · €20,889
Income taxes
€554
Staff costs
€8,498▼
2023 · €11,354
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Tangible fixed assets | €45,638 | - | €2,762 | €4,600 |
| Depreciation and write-downs of the year | €33,073 | €29,430 | €8,349 | €2,644 |
Source: notes to the 2021 to 2024 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | €9,308 | €9,866 | €11,354 | €8,498 | ▼ 25.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €25,137 | €30,902 | €30,702 | €33,073 | €29,430 | €8,349 | €2,644 | ▼ 68.3% |
| Other operating charges640/8 | - | - | - | €348 | €348 | €484 | €474 | ▼ 2.2% |
| Gross operating margin9900 | €40,413 | €42,227 | €35,217 | €50,669 | €43,157 | €25,134 | €13,831 | ▼ 45.0% |
| Operating profit (loss)9901 | €7,282 | €2,627 | -€4,174 | €7,941 | €3,514 | €4,947 | €2,216 | ▼ 55.2% |
| Financial income75/76B | - | - | - | €1,200 | €1,200 | - | - | - |
| Recurring financial income75 | - | €2,400 | €1,200 | €1,200 | €1,200 | - | - | - |
| Financial charges65/66B | - | - | - | €744 | €518 | €267 | €103 | ▼ 61.5% |
| Recurring financial charges65 | €195 | €926 | €837 | €744 | €518 | €267 | €103 | ▼ 61.5% |
| Profit (loss) for the period before taxes9903 | €7,087 | €4,101 | -€3,812 | €8,397 | €4,195 | €4,680 | €2,113 | ▼ 54.9% |
| Income taxes67/77 | - | €1 | - | - | - | - | €554 | - |
| Profit (loss) for the period9904 | €7,087 | €4,100 | -€3,812 | €8,397 | €4,195 | €4,680 | €1,559 | ▼ 66.7% |
| Profit (loss) for the period to be appropriated9905 | €7,087 | €4,100 | -€3,812 | €8,397 | €4,195 | €4,680 | €1,559 | ▼ 66.7% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €137,409 | €121,916 | €102,108 | €146,002 | €110,824 | €71,040 | €74,746 | ▲ 5.2% |
| Fixed assets21/28 | €99,963 | €97,887 | €67,185 | €79,750 | €50,319 | €6,460 | €8,416 | ▲ 30.3% |
| Tangible fixed assets22/27 | €99,813 | €97,737 | €67,035 | €79,600 | €50,169 | €6,310 | €8,266 | ▲ 31.0% |
| Plant, machinery and equipment23 | - | - | - | €76,365 | €48,354 | €5,915 | €8,266 | ▲ 39.7% |
| Furniture and vehicles24 | - | - | - | €3,235 | €1,815 | €395 | - | - |
| Financial fixed assets28 | €150 | €150 | €150 | €150 | €150 | €150 | €150 | = |
| Current assets29/58 | €37,446 | €24,029 | €34,923 | €66,252 | €60,505 | €64,580 | €66,330 | ▲ 2.7% |
| Stocks and contracts in progress3 | - | - | - | €18,867 | €26,440 | €22,372 | €35,575 | ▲ 59.0% |
| Stocks30/36 | - | - | - | €18,867 | €26,440 | €22,372 | €35,575 | ▲ 59.0% |
| Amounts receivable within one year40/41 | €31,153 | €20,418 | €27,487 | €42,643 | €9,330 | €30,672 | €3,200 | ▼ 89.6% |
| Trade receivables40 | - | - | - | €40,555 | €8,765 | €10,672 | €577 | ▼ 94.6% |
| Other amounts receivable41 | - | - | - | €2,088 | €565 | €20,000 | €2,623 | ▼ 86.9% |
| Cash at bank and in hand54/58 | €6,293 | €3,612 | €7,258 | €4,334 | €24,070 | €11,183 | €27,203 | ▲ 143% |
| Deferred charges and accrued income490/1 | - | - | - | €408 | €665 | €353 | €351 | ▼ 0.4% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €137,409 | €121,916 | €102,108 | €146,002 | €110,824 | €71,040 | €74,746 | ▲ 5.2% |
| Equity10/15 | €32,590 | €40,290 | €35,278 | €42,476 | €45,471 | €50,151 | €51,710 | ▲ 3.1% |
| Contributions10/11 | €18,600 | €18,600 | €18,600 | €18,600 | €18,600 | €18,600 | €18,600 | = |
| Reserves13 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Non-distributable reserves130/1 | - | - | - | €1,860 | - | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €1,860 | - | - | - | - |
| Distributable reserves133 | - | - | - | - | €1,860 | €1,860 | €1,860 | = |
| Profit (loss) carried forward14 | €12,130 | €16,230 | €12,418 | €20,816 | €25,011 | €29,691 | €31,250 | ▲ 5.2% |
| Investment grants15 | - | - | - | €1,200 | - | - | - | - |
| Amounts payable17/49 | €104,819 | €81,625 | €66,829 | €103,526 | €65,353 | €20,889 | €23,037 | ▲ 10.3% |
| Amounts payable after more than one year17 | €77,086 | €57,244 | €37,214 | €16,995 | - | - | - | - |
| Financial debts170/4 | - | - | - | €16,995 | - | - | - | - |
| Amounts payable within one year42/48 | €27,733 | €24,381 | €29,615 | €86,531 | €65,353 | €20,889 | €23,037 | ▲ 10.3% |
| Current portion of amounts payable after more than one year42 | - | - | - | €20,219 | €16,995 | - | - | - |
| Trade debts44 | €1,094 | €235 | €251 | €20,167 | €945 | €4,600 | €11,300 | ▲ 146% |
| Suppliers440/4 | - | - | - | €20,167 | €945 | €4,600 | €11,300 | ▲ 146% |
| Taxes, remuneration and social security45 | - | - | - | €1,165 | €1,233 | €8,680 | €2,742 | ▼ 68.4% |
| Taxes450/3 | - | - | - | - | - | €6,129 | €554 | ▼ 91.0% |
| Remuneration and social security454/9 | - | - | - | €1,165 | €1,233 | €2,551 | €2,188 | ▼ 14.2% |
| Other amounts payable47/48 | - | - | - | €44,980 | €46,180 | €7,610 | €8,995 | ▲ 18.2% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €7,087 | €4,100 | -€3,812 | €8,397 | €4,195 | €4,680 | €1,559 | ▼ 66.7% |
| + Depreciation and write-downs630 | €25,137 | €30,902 | €30,702 | €33,073 | €29,430 | €8,349 | €2,644 | ▼ 68.3% |
| Operating cash flow (approximation) | €32,224 | €35,002 | €26,890 | €41,470 | €33,626 | €13,029 | €4,203 | ▼ 67.7% |
| Investment in fixed assets (approximation) | - | -€28,826 | €0 | -€45,638 | €0 | €35,510 | -€4,600 | - |
| Change in cash | - | -€2,681 | €3,646 | -€2,923 | €19,736 | -€12,887 | €16,021 | - |
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, 5,047 companies had the same profile as S.E.M.D. has now. Two years later, 93.9% were still going and 2.2% had gone bankrupt.
- Micro
- 5 to 10 years old
- solvency 30% or more
- a profit under 5% of the balance sheet
93.9%
was still going
3.8%
stopped otherwise
2.2%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
The bankruptcy probability of S.E.M.D. itself is lower: 0.3% within 12 months. It rests on far more data about S.E.M.D. 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 5,047 companies, not a prediction for S.E.M.D.. 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.
Filings with the National Bank (8)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2024 | micro format | 17-08-2025 | 2025-00383315 | |
| 31-12-2023 | micro format | 28-08-2024 | 2024-00385760 | |
| 31-12-2022 | micro format | 07-08-2023 | 2023-00320097 | |
| 31-12-2021 | micro format | 04-08-2022 | 2022-20272486 | |
| 31-12-2020 | micro format | 02-08-2021 | 2021-45300358 | |
| 31-12-2019 | micro format | 26-08-2020 | 2020-45200533 | |
| 31-12-2018 | micro format | 25-06-2019 | 2019-24200462 | |
| 31-12-2017 | micro format | 21-08-2018 | 2018-49500412 |