SAVERMO
The computed 12-month bankruptcy probability of SAVERMO is 1.5% (moderate). The 2025 annual accounts show equity of €1.64M and a net result of €350k. Equity is growing by ~92.6% per year across the filed fiscal years. Its solvency ranks better than 72% of 9900 sector peers (fiscal year 2025). The company has been active since 2013 and the Belgian State Gazette contains no insolvency or warning signals.
| Equity | €1.64M |
| Net result | €350k |
| Staff (FTE) | 35.9 |
| Better than sector | 72% |
Exceptional profile, strong across almost every axis.
All 5 axes are computed from data Checked has read.
How do we compute this?
The trend is a robust median of all pairwise slopes between fiscal years (Theil-Sen), so a single odd year cannot hijack the line. For strictly positive series we also fit a log variant (compound annual growth) and keep whichever describes the figures best.
The area around the projection is 1.8 × the median absolute deviation from the trend, widening each year ahead (×1 / ×1.6 / ×2.2), with a minimum of 8% of the last value. It is an indicative range, not a statistical confidence interval.
A series whose deviations exceed 35% of its level is too volatile: we then deliberately show no projection. Every projection assumes unchanged policy and is blind to non-public information (order book, contracts, funding rounds).
| Metric | This company | Sector median | Position in the sector |
|---|---|---|---|
| Solvency | 59.5% | 37.6% | |
| Net result | €350k | €31k | |
| Equity | €1.64M | €261k | |
| Gross operating margin | €3.32M | €227k | |
| Staff costs | €2.50M | €159k |
Figures by fiscal year and ratios
| Fiscal year | 2025 | 2023 | 2022 |
|---|---|---|---|
| Deposit | abbreviated schema | full schema | full schema |
| Revenue | - | €11.91M | €11.89M |
| EBITDA | €731k | €-153k | €248k |
| Net profit | €350k | €-390k | €-164k |
| Cash flow | €645k | €-164k | €125k |
| Staff costs | €2.50M | €1.55M | €1.42M |
| Income taxes | €67k | €2k | €108k |
| Dividends | - | - | - |
| Total assets | €2.77M | €2.28M | €2.06M |
| Equity | €1.64M | €-706k | €-316k |
| Debt | €1.12M | €2.99M | €2.38M |
| of which ≤ 1y | €1.10M | €2.90M | €2.29M |
| of which > 1y | - | - | - |
| Working capital | €1.07M | €-998k | €-763k |
| Employees (FTE) | 35.9 | 36.2 | 34.2 |
| 2025 | 2023 | 2022 | |
|---|---|---|---|
| Current ratio | 1.97 | 0.66 | 0.67 |
| Quick ratio | 0.23 | 0.11 | 0.10 |
| Working capital ratio | 38.6% | -43.7% | -37.0% |
| Solvency | 59.5% | -30.9% | -15.3% |
| Debt / equity | 0.68 | -4.23 | -7.53 |
| Long-term debt ratio | - | - | - |
| Interest coverage | 38.38 | -37.51 | 43.12 |
| Gross margin | - | 46.9% | 49.8% |
| Net margin | - | -3.3% | -1.4% |
| ROA | 12.6% | -17.1% | -7.9% |
| ROE | 21.3% | 55.2% | 51.8% |
| EBITDA margin | - | -1.3% | 2.1% |
| Days sales outstanding | - | 0d | 0d |
| Days payable outstanding | - | 124d | 9d |
| Inventory turnover | - | 3.99 | 4.60 |
| Days inventory (DSI) | - | 92d | 79d |
Full annual accounts (26 line items)
| Line item | Code | 2025 | 2023 | 2022 |
|---|---|---|---|---|
| Balance sheet, Assets | ||||
| TOTAL ASSETS | 20/58 | €2.77M | €2.28M | €2.06M |
| Fixed assets | 21/28 | €595k | €380k | €532k |
| Intangible fixed assets | 21 | - | €535 | €2k |
| Tangible fixed assets | 22/27 | €595k | €379k | €530k |
| Financial fixed assets | 28 | €470 | €470 | €470 |
| Current assets | 29/58 | €2.17M | €1.90M | €1.53M |
| Stocks & contracts in progress | 3 | €1.92M | €1.59M | €1.30M |
| Amounts receivable within one year | 40/41 | €121k | €219k | €8k |
| Cash & bank | 54/58 | €125k | €79k | €207k |
| Balance sheet, Equity & liabilities | ||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €2.77M | €2.28M | €2.06M |
| Equity | 10/15 | €1.64M | €-706k | €-316k |
| Contributions / capital | 10/11 | €2.06M | €62k | €62k |
| Reserves | 13 | €6k | €6k | €6k |
| Accumulated profits (losses) | 14 | €-424k | €-773k | €-384k |
| Amounts payable | 17/49 | €1.12M | €2.99M | €2.38M |
| Amounts payable within one year | 42/48 | €1.10M | €2.90M | €2.29M |
| Trade debts payable within one year | 44 | €73k | €2.15M | €155k |
| Income statement | ||||
| Turnover | 70 | - | €11.91M | €11.89M |
| Gross operating margin | 9900 | €3.32M | - | - |
| Operating result | 9901 | €436k | €-379k | €-41k |
| Financial income | 75 | €61 | €48 | - |
| Financial charges | 65 | €19k | €9k | €15k |
| Result before taxes | 9903 | €417k | €-388k | €-55k |
| Income taxes | 67/77 | €67k | €2k | €108k |
| Net result for the period | 9904 | €350k | €-390k | €-164k |
| Result to be appropriated | 9905 | €350k | €-390k | €-164k |
| NACE primary | Retail sale of women's outerwear(47711) |
| Legal form | Public limited company(014) |
| Incorporation | 04-02-2013 |
| Status | Active |
| Postal code | 1785 |
Show 1 more locations
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 31433D0052/00T000 | Flanders | 7,740 m² | 1 · 4,052 m² | 13.5 m · 1 fl. |
| 43010C0023/00V000 | Flanders | 7,007 m² | 1 · 2,695 m² | 7.1 m · 2 fl. |
| 31031A0239/00A000 | Flanders | 7,003 m² | - | - |
| 38025E0328/00T000 | Flanders | 5,119 m² | 1 · 2,006 m² | 6.7 m |
| 23602I0093/00H003 | Flanders | 4,312 m² | 1 · 1,588 m² | 12.8 m · 3 fl. |
| 35020A0272/00W000 | Flanders | 2,649 m² | 1 · 1,516 m² | 5.9 m · 1 fl. |
| 43352E0855/00D002 | Flanders | 819 m² | 1 · 1,378 m² | 11.1 m · 3 fl. |
| 35302D0062/00X000 | Flanders | 660 m² | 1 · 661 m² | 7.2 m · 2 fl. |
We know of 9 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
29-10-2024 Capital increase of €2,000,000 to €2,061,500
- €61.500 → €2.061.500
- Inbreng in geld · Apport en numéraire
Technical details
{
"events": [
{
"kind": "eenhoofdigheid_declaration",
"after_eur": null,
"delta_eur": null,
"before_eur": null,
"decrease_purpose": null,
"contribution_type": null,
"paid_up_delta_eur": null,
"n_shares_destroyed": null,
"not_yet_called_eur": null,
"merger_new_shares_n": null,
"merger_exchange_ratio": null,
"distribution_amount_eur": null,
"statutory_unavailable_equity_op": null
},
{
"kind": "capital_increase",
"after_eur": 2061500.0,
"delta_eur": 2000000.0,
"before_eur": 61500.0,
"share_emission": {
"agio_eur": null,
"share_form": "no_nominal_value",
"share_class": null,
"n_new_shares": null,
"with_new_shares": false,
"nominal_value_eur": null,
"issue_price_per_share_eur": null
},
"decrease_purpose": null,
"contribution_type": "geld",
"paid_up_delta_eur": 2000000.0,
"n_shares_destroyed": null,
"not_yet_called_eur": null,
"merger_new_shares_n": null,
"merger_exchange_ratio": null,
"distribution_amount_eur": null,
"statutory_unavailable_equity_op": null
}
],
"notary": {
"name": "Hendrik Muyshondt",
"firm_city": null,
"firm_name": null,
"office_city": "Halle",
"is_associated": false
},
"act_meta": {
"language": "nl",
"pub_date": "2024-10-29",
"filing_date": "2024-10-25",
"act_kind_objet": "Onderwerp akte:"
},
"decision": {
"body": "algemene_vergadering",
"act_date": "2024-07-30",
"unanimous": null,
"under_authorized_capital": false,
"underlying_resolution_date": "2024-07-25"
},
"bedrijfsrevisor": {
"waived": false,
"firm_kbo": null,
"firm_name": "EY Bedrijfsrevisoren",
"ibr_number": "A024071",
"mission_type": "apport_nature",
"individual_name": "Filip SIMPELAERE"
},
"subject_company": {
"kbo": "0503.777.616",
"name_full": "SAVERMO",
"legal_form": "Naamloze vennootschap",
"is_foreign_registered": false
},
"publication_proxy": {
"kind": "person",
"org_kbo": null,
"org_name": null,
"person_name": "Mathias AERTSEN",
"org_rep_person_name": null,
"person_role_at_subject": null
},
"co_filed_documents": [
"uitgifte van de akte statutenwijziging",
"volmacht",
"de geco\u00F6rdineerde statuten"
],
"shareholders_after": [],
"share_classes_after": [
{
"n_shares": 61500,
"class_name": "Gewone Aandelen",
"capital_share_eur": 2061500.0,
"voting_rights_per_share": 1.0
}
]
}13-12-2023 Articles of association amended, translation of the articles, coordination of the articles and full restatement of the articles
Technical details
{
"notary": {
"name": "Willem Muyshondt",
"firm_city": null,
"firm_name": null,
"office_city": "Halle",
"is_associated": false
},
"act_meta": {
"language": "nl",
"pub_date": "2023-12-13",
"filing_date": "2023-12-11",
"act_kind_objet": "STATUTEN (VERTALING, COORDINATIE, OVERIGE WIJZIGINGEN)"
},
"decision": {
"body": "algemene_vergadering",
"act_date": "2023-10-31",
"unanimous": null
},
"statute_change": {
"kinds": [
"translation",
"coordination",
"full_restatement",
"wvv_adaptation",
"name_change",
"object_change",
"duration_change",
"share_split",
"share_consolidation",
"share_class_creation",
"language_switch",
"warrant_exercise_capital_update",
"board_authorized_capital",
"governance_restructure",
"liquidation_preference_introduction",
"seat_region_change"
],
"scope": "full_restatement",
"trigger": "wvv_adaptation",
"language_after": "nl",
"language_before": "nl"
},
"bedrijfsrevisor": null,
"subject_company": {
"kbo": "0503.777.616",
"name_full_after": "SAVERMO",
"legal_form_after": "Naamloze vennootschap",
"name_full_before": "SAVERMO",
"current_zetel_raw": "Brusselsesteenweg 185, 1785 Merchtem",
"legal_form_before": "Naamloze vennootschap"
},
"special_mandates": [
{
"holder_kbo": null,
"holder_name": "Colruyt Group NV",
"scope_categories": [
"btw",
"publication",
"tax"
],
"with_substitution": true
}
],
"articles_modified": [
{
"summary": "Wijziging van de regels voor de vertegenwoordiging van de vennootschap, waarbij akten geldig zijn wanneer ondertekend door twee bestuurders die gezamenlijk optreden.",
"new_text": "Artikel 19. Vertegenwoordiging van de vennootschap\n1. Alle akten die de vennootschap verbinden, in en buiten rechte, zijn geldig wanneer zij ondertekend worden door twee bestuurders die gezamenlijk optreden.\n2. Binnen de grenzen van het dagelijks bestuur wordt de vennootschap ook in en buiten rechte geldig vertegenwoordigd door de gedelegeerde of gedelegeerden voor dit bestuur die alleen handelen.",
"change_kind": "amended",
"article_title": "Vertegenwoordiging van de vennootschap",
"article_number": "19"
},
{
"summary": "Wijziging van de regels voor de bestemming van de winst en reserves, met een verplichte inbehoud van ten minste vijf procent voor de wettelijke reserve.",
"new_text": "Artikel 34. Bestemming van de winst - interimdividend\nDe jaarlijkse nettowinst wordt bepaald overeenkomstig de wettelijke bepalingen.\nVan die winst wordt ten minste vijf procent ingehouden voor de vorming van de wettelijke reserve.\nDeze verplichting houdt op wanneer het reservefonds \u00E9\u00E9n tiende van het kapitaal van de vennootschap bereikt. De verplichting herleeft indien de wettelijke reserve wordt",
"change_kind": "amended",
"article_title": "Bestemming van de winst - interimdividend",
"article_number": "34"
}
],
"governance_change": {
"organ_kind_after": "college",
"organ_kind_before": "college",
"admin_delegated_added": [],
"representation_rule_after": "twee_gezamenlijk",
"co_signature_threshold_eur": null,
"representation_rule_before": "twee_gezamenlijk"
},
"publication_proxy": {
"kind": "person",
"org_kbo": null,
"org_name": null,
"person_name": "Willem Muyshondt",
"org_rep_person_name": null
},
"co_filed_documents": [
"uitgifte van de akte statutenwijziging",
"volmacht",
"de geco\u00F6rdineerde statuten"
],
"shareholder_rights": null,
"voorwerp_change_summary": "De vennootschap heeft tot voorwerp zowel voor eigen rekening als voor rekening van derden: de productie, aankoop en verkoop, in- en uitvoer van alle boven- en onderkleding voor dames, heren en kinderen, alsmede van alle aanverwante artikelen en hulpstoffen zowel in textielstoffen als in andere grondstoffen, en dit in de meest uitgebreide zin.",
"capital_structure_change": {
"operations": [
"share_split",
"share_cancellation",
"share_class_creation",
"share_class_merge",
"capital_increase_cash",
"wvv_capital_release"
],
"split_ratio": "1:10",
"shares_after": 61500,
"shares_before": 61500,
"capital_after_eur": 61500.0,
"capital_before_eur": 61500.0,
"share_classes_after": [
{
"count": 61500,
"label": "aandelen met stemrecht",
"rights_summary": "Voor elk aandeel \u00E9\u00E9n stemrecht.",
"voting_per_share": 1.0
}
]
},
"coordinated_text_lineage": null
}| Legal nameNL | SAVERMO |