SCHEPENS-VAN HESSCHE
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 31-07-2026 at the NBB all 33 filings
Turnover
≈ €270,000
Estimated: probably between €170,000 and €380,000
Total assets
€116,145▼ 0.7%
2024 · €117,022
Net result
€5,138▼ 41.6%
2024 · €8,797
Working capital
€40,936▲ 10.8%
2024 · €36,948
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€6,368
▼ 55.0%
2025
20182025
Net result
€5,138
▼ 41.6%
2025
middle half of the sector
20182025
Equity
€72,085
▲ 5.1%
2025
middle half of the sector
20182025
Total assets
€116,145
▼ 0.7%
2025
middle half of the sector
20182025
Debt
€44,060
▼ 9.0%
2025
20182025
Working capital
€40,936
▲ 10.8%
2025
middle half of the sector
20182025
Solvency
62.1%
▲ 3.4pp
2025
middle half of the sector
20182025
Current ratio
2.18
▲ 0.10
2025
middle half of the sector
20182025
Return on assets (ROA)
4.4%
▼ 3.1pp
2025
middle half of the sector
20182025
Staff (FTE)
no figure
2025
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€26,813-€668▼ 97.5%€21,402▲ 32×€26,439▲ 23.5%€1,315▼ 95.0%€8,050▲ 512%€14,160▲ 75.9%€6,368▼ 55.0%
Net result€18,340--€931€15,474within the sector's middle half€18,333within the sector's middle half▲ 18.5%€934within the sector's middle half▼ 94.9%€4,699within the sector's middle half▲ 403%€8,797within the sector's middle half▲ 87.2%€5,138within the sector's middle half▼ 41.6%
Equity€98,190-€97,259▼ 0.9%€68,568within the sector's middle half▼ 29.5%€72,567within the sector's middle half▲ 5.8%€58,501within the sector's middle half▼ 19.4%€61,533within the sector's middle half▲ 5.2%€68,613within the sector's middle half▲ 11.5%€72,085within the sector's middle half▲ 5.1%
Total assets€221,092-€165,499▼ 25.1%€118,040within the sector's middle half▼ 28.7%€97,352within the sector's middle half▼ 17.5%€85,049within the sector's middle half▼ 12.6%€92,139within the sector's middle half▲ 8.3%€117,022within the sector's middle half▲ 27.0%€116,145within the sector's middle half▼ 0.7%
Debt€122,901-€68,239▼ 44.5%€49,471▼ 27.5%€24,785▼ 49.9%€26,548▲ 7.1%€30,606▲ 15.3%€48,410▲ 58.2%€44,060▼ 9.0%
Working capital€42,407-€69,552▲ 64.0%€34,462within the sector's middle half▼ 50.5%€48,210within the sector's middle half▲ 39.9%€40,621within the sector's middle half▼ 15.7%€46,742within the sector's middle half▲ 15.1%€36,948within the sector's middle half▼ 21.0%€40,936within the sector's middle half▲ 10.8%
Solvency44.4%-58.8%▲ 14.4pp58.1%within the sector's middle half▼ 0.7pp74.5%above the sector's middle half▲ 16.5pp68.8%above the sector's middle half▼ 5.8pp66.8%within the sector's middle half▼ 2.0pp58.6%within the sector's middle half▼ 8.2pp62.1%within the sector's middle half▲ 3.4pp
Current ratio1.35-2.02▲ 0.671.70within the sector's middle half▼ 0.322.95within the sector's middle half▲ 1.252.53within the sector's middle half▼ 0.422.53within the sector's middle half=2.09within the sector's middle half▼ 0.442.18within the sector's middle half▲ 0.10
Return on assets (ROA)8.3%--0.6%▼ 8.9pp13.1%within the sector's middle half▲ 13.7pp18.8%above the sector's middle half▲ 5.7pp1.1%within the sector's middle half▼ 17.7pp5.1%within the sector's middle half▲ 4.0pp7.5%within the sector's middle half▲ 2.4pp4.4%within the sector's middle half▼ 3.1pp
Staff (FTE)1-0.9▼ 10.0%0below the sector's middle half▼ 100%
above
within
below
The sector band is the middle half of the companies in Specialised construction activities (NACE 43). 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 55% lower than 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 €116,145
Fixed assets
€40,657 ▼ 11.8%
Current assets
€75,487 ▲ 6.5%
Equity and liabilities €116,145
Equity
€72,085 ▲ 5.1%
Debt
€44,060 ▼ 9.0%
Debt's share of the balance-sheet total falls from 41.4% to 37.9%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€18,837▼
2024 · €19,525
Cash flow
€17,608▲
2024 · €14,163
Quick ratio
2.05▲
2024 · 1.96
Debt to equity
0.61▼
2024 · 0.71
ROE
7.1%▼
2024 · 12.8%
Interest coverage
7.72▼
2024 · 8.02
Debt ≤ 1 year
€34,551▲
2024 · €33,961
Debt > 1 year
€9,509▼
2024 · €14,448
Income taxes
€2,037▼
2024 · €4,172
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | - | - | - | €36,688 | €7,013 |
| Financial fixed assets | - | - | - | - | €0 |
| Depreciation and write-downs of the year | €9,750 | €6,477 | €3,088 | €5,366 | €12,469 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | - | €9,091 | €0 | ▼ 100% |
| Remuneration, social security and pensions62 | - | - | - | €0 | - | - | - | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €13,734 | €4,279 | €6,986 | €9,750 | €6,477 | €3,088 | €5,366 | €12,469 | ▲ 132% |
| Other operating charges640/8 | - | - | - | €1,902 | €1,431 | €1,958 | €4,117 | €1,804 | ▼ 56.2% |
| Gross operating margin9900 | €95,625 | €54,746 | €29,677 | €38,091 | €9,222 | €13,097 | €23,642 | €20,641 | ▼ 12.7% |
| Operating profit (loss)9901 | €26,813 | €668 | €21,402 | €26,439 | €1,315 | €8,050 | €14,160 | €6,368 | ▼ 55.0% |
| Financial income75/76B | - | - | - | €830 | €405 | €562 | €1,245 | €3,248 | ▲ 161% |
| Recurring financial income75 | €1,666 | €426 | €1,254 | €830 | €405 | €562 | €1,245 | €3,248 | ▲ 161% |
| Financial charges65/66B | - | - | - | €251 | €115 | €1,500 | €2,435 | €2,441 | ▲ 0.2% |
| Recurring financial charges65 | €2,344 | €1,449 | €163 | €251 | €115 | €1,500 | €2,435 | €2,441 | ▲ 0.2% |
| Profit (loss) for the period before taxes9903 | €26,136 | -€354 | €22,493 | €27,019 | €1,605 | €7,112 | €12,970 | €7,175 | ▼ 44.7% |
| Income taxes67/77 | €7,796 | €577 | €7,019 | €8,686 | €671 | €2,413 | €4,172 | €2,037 | ▼ 51.2% |
| Profit (loss) for the period9904 | €18,340 | -€931 | €15,474 | €18,333 | €934 | €4,699 | €8,797 | €5,138 | ▼ 41.6% |
| Profit (loss) for the period to be appropriated9905 | €18,340 | -€931 | €15,474 | €18,333 | €934 | €4,699 | €8,797 | €5,138 | ▼ 41.6% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €221,092 | €165,499 | €118,040 | €97,352 | €85,049 | €92,139 | €117,022 | €116,145 | ▼ 0.7% |
| Fixed assets21/28 | €56,305 | €27,708 | €34,106 | €24,356 | €17,880 | €14,792 | €46,113 | €40,657 | ▼ 11.8% |
| Tangible fixed assets22/27 | €56,305 | €27,708 | €34,106 | €24,356 | €17,880 | €14,792 | €46,113 | €40,657 | ▼ 11.8% |
| Land and buildings22 | - | - | - | €19,425 | €16,650 | €13,875 | €11,100 | €8,325 | ▼ 25.0% |
| Plant, machinery and equipment23 | - | - | - | €202 | €8 | €0 | €794 | €398 | ▼ 49.9% |
| Furniture and vehicles24 | - | - | - | €3,202 | €0 | - | €33,609 | €24,734 | ▼ 26.4% |
| Other tangible fixed assets26 | - | - | - | €1,528 | €1,222 | €917 | €611 | €7,201 | ▲ 12× |
| Current assets29/58 | €164,786 | €137,791 | €83,933 | €72,995 | €67,169 | €77,348 | €70,909 | €75,487 | ▲ 6.5% |
| Stocks and contracts in progress3 | €15,535 | €10,060 | €4,752 | €11,992 | €6,481 | €4,693 | €4,367 | €4,522 | ▲ 3.5% |
| Stocks30/36 | - | - | - | €5,752 | €5,429 | €4,198 | €4,367 | €4,522 | ▲ 3.5% |
| Contracts in progress37 | - | - | - | €6,240 | €1,053 | €495 | €0 | - | - |
| Amounts receivable within one year40/41 | €75,346 | €88,045 | €54,200 | €37,004 | €54,596 | €42,294 | €43,786 | €40,815 | ▼ 6.8% |
| Trade receivables40 | - | - | - | €34,178 | €44,393 | €39,286 | €33,135 | €36,375 | ▲ 9.8% |
| Other amounts receivable41 | - | - | - | €2,826 | €10,202 | €3,008 | €10,651 | €4,440 | ▼ 58.3% |
| Cash at bank and in hand54/58 | €16,905 | €21,033 | €16,123 | €23,999 | €6,092 | €30,361 | €22,756 | €30,150 | ▲ 32.5% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €221,092 | €165,499 | €118,040 | €97,352 | €85,049 | €92,139 | €117,022 | €116,145 | ▼ 0.7% |
| Equity10/15 | €98,190 | €97,259 | €68,568 | €72,567 | €58,501 | €61,533 | €68,613 | €72,085 | ▲ 5.1% |
| Contributions10/11 | €18,592 | €18,592 | - | €18,592 | €3,592 | €3,592 | €3,592 | €3,592 | = |
| Reserves13 | €79,598 | €78,667 | €49,976 | €53,975 | €54,909 | €57,941 | €65,021 | €68,493 | ▲ 5.3% |
| Non-distributable reserves130/1 | - | - | - | €3,180 | €0 | - | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €3,180 | €0 | - | - | - | - |
| Distributable reserves133 | - | - | - | €50,795 | €54,909 | €57,941 | €65,021 | €68,493 | ▲ 5.3% |
| Profit (loss) carried forward14 | - | - | - | €0 | €0 | €0 | €0 | €0 | - |
| Amounts payable17/49 | €122,901 | €68,239 | €49,471 | €24,785 | €26,548 | €30,606 | €48,410 | €44,060 | ▼ 9.0% |
| Amounts payable after more than one year17 | €522 | €0 | - | - | - | - | €14,448 | €9,509 | ▼ 34.2% |
| Financial debts170/4 | - | - | - | - | - | - | €14,448 | €9,509 | ▼ 34.2% |
| Amounts payable within one year42/48 | €122,379 | €68,239 | €49,471 | €24,785 | €26,548 | €30,606 | €33,961 | €34,551 | ▲ 1.7% |
| Current portion of amounts payable after more than one year42 | - | - | - | - | - | - | €4,772 | €4,939 | ▲ 3.5% |
| Trade debts44 | €30,761 | €12,170 | €891 | €4,257 | €3,445 | €1,714 | €282 | €806 | ▲ 186% |
| Suppliers440/4 | - | - | - | €4,257 | €3,445 | €1,714 | €282 | €806 | ▲ 186% |
| Taxes, remuneration and social security45 | - | - | - | €0 | - | €0 | - | - | - |
| Taxes450/3 | - | - | - | €0 | - | €0 | - | - | - |
| Other amounts payable47/48 | - | - | - | €20,528 | €23,103 | €28,893 | €28,907 | €28,806 | ▼ 0.4% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €18,340 | -€931 | €15,474 | €18,333 | €934 | €4,699 | €8,797 | €5,138 | ▼ 41.6% |
| + Depreciation and write-downs630 | €13,734 | €4,279 | €6,986 | €9,750 | €6,477 | €3,088 | €5,366 | €12,469 | ▲ 132% |
| Operating cash flow (approximation) | €32,075 | €3,348 | €22,459 | €28,083 | €7,411 | €7,787 | €14,163 | €17,608 | ▲ 24.3% |
| Investment in fixed assets (approximation) | - | €24,319 | -€13,384 | €0 | €0 | €0 | -€36,688 | -€7,013 | ▲ 80.9% |
| Change in cash | - | €4,128 | -€4,909 | €7,876 | -€17,907 | €24,269 | -€7,605 | €7,394 | - |
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, 17,041 companies had the same profile as SCHEPENS-VAN HESSCHE has now. Two years later, 94.3% were still going and 0.5% had gone bankrupt.
- Micro
- 20 years or older
- solvency 30% or more
- a profit under 5% of the balance sheet
94.3%
was still going
4.9%
stopped otherwise
0.5%
went bankrupt
Another 0.2% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of SCHEPENS-VAN HESSCHE itself: 0.2% within 12 months.
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 17,041 companies, not a prediction for SCHEPENS-VAN HESSCHE. 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.
Latest 10 of 33 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 31-07-2026 | 2026-00363277 | |
| 31-12-2024 | micro format | 29-08-2025 | 2025-00429010 | |
| 31-12-2023 | micro format | 30-09-2024 | 2024-00478545 | |
| 31-12-2022 | micro format | 30-08-2023 | 2023-00378892 | |
| 31-12-2021 | micro format | 29-08-2022 | 2022-20333959 | |
| 31-12-2020 | micro format | 27-08-2021 | 2021-55200391 | |
| 31-12-2019 | micro format | 29-09-2020 | 2020-57200582 | |
| 31-12-2018 | micro format | 26-09-2019 | 2019-66200234 | |
| 31-12-2017 | micro format | 26-07-2018 | 2018-38600524 | |
| 31-12-2016 | micro format | 28-07-2017 | 2017-38400030 |