SEMOPTI
ActiveSummary
SEMOPTI has been active since 2016 and the Belgian State Gazette contains no insolvency or warning signals. The 2024 annual accounts show equity of €16k and a net result of €-6k. Equity is shrinking by ~14.2% per year across the filed fiscal years. Its solvency ranks better than 68% of 20780 sector peers (fiscal year 2024). The computed 12-month bankruptcy probability is 0.6% (low).
Checked score
Score 2024
Axes · tick = 2023
Profitability0▼-67
Solvency100=
Growth32=
Track record100
Bankruptcy probability, 12 months
0.6%
Low
0%0.5%1.5%4%10%≥ 25%
Credit up to €1k at 30 days acceptable
Liquidity ample (current ratio 3.87 against 8.06 in 2023; short-term debt: 23.7% and cash: 83.8% of total assets), and 23.7% of the assets are financed with debt.
Credit check for your own amount and term
Signals
Five signals. The signal on the left, the evidence on the right.
−lowers risk+raises risk○neutral
lowers risk · Lower-failure-rate sector
In this sector companies fail less often than the Belgian average.
Gazette · bankruptcies per sector, NACE 62
Relative position
BE, all sectors
reference
Computer programming, consultancy and related activities (NACE 62)
about 64% fewer bankruptcies
← fewer bankruptcies
more bankruptcies →
raises risk · Annual accounts: weaker financial profile
The latest annual accounts show a weaker profile in solvency, result or liquidity than companies that stay afloat.
NBB · annual accounts 2024Solvency, return and age of the figures
Solvency
76.3%
Return on assets
-28.4%
Age of the figures
21 mo
raises risk · Persistent losses
Two consecutive loss-making years (2023 and 2024); equity is also lower. May indicate structural pressure on profitability.
NBB · annual accounts 2024Net result per financial year
18192021222324
2018 to 2024 · latest year €-6k
neutral · Latest accounts filed on time
The financial year that closed on 31-12-2024 was due by 31-07-2025 and was filed on 23-07-2025, 8 days ahead of the deadline.
NBB · 8 filingsDeviation from the deadline
2025
not confirmed
2024
8 d early
2023
33 d early
2022
82 d early
2021
11 d late
2020
13 d late
2019
48 d late
← before the deadline
after the deadline →
Checked, nothing found (1)
Financials · fiscal year 2024, micro schema
Equity
€16k▼ 27.1%
2023 · €23k
2018: €48k
2019: €35k▼ -26.1% vs 2018
2020: €31k▼ -11.6% vs 2019
2021: €51k▲ +63.1% vs 2020highest in 7 years
2022: €23k▼ -54.9% vs 2021
2023: €23k▼ -2.0% vs 2022
2024: €16k▼ -27.1% vs 2023lowest in 7 years
2018 → 2024
Total assets
€22k▼ 14.9%
2023 · €25k
2018: €120khighest in 7 years
2019: €64k▼ -46.9% vs 2018
2020: €60k▼ -5.3% vs 2019
2021: €72k▲ +20.0% vs 2020
2022: €55k▼ -23.7% vs 2021
2023: €25k▼ -54.1% vs 2022
2024: €22k▼ -14.9% vs 2023lowest in 7 years
2018 → 2024
Net result
€-6k▼ 1,243%
2023 · €-456
2018: €40khighest in 7 years
2019: €-13k▼ -131% vs 2018
2020: €-4k▲ +67.1% vs 2019
2021: €20k▲ +578% vs 2020
2022: €-15k▼ -178% vs 2021lowest in 7 years
2023: €-456▲ +97.0% vs 2022
2024: €-6k▼ -1243% vs 2023
2018 → 2024
Working capital
€15k▼ 24.8%
2023 · €19k
2018: €36k
2019: €25k▼ -30.1% vs 2018
2020: €30k▲ +18.5% vs 2019
2021: €49k▲ +63.9% vs 2020highest in 7 years
2022: €22k▼ -55.3% vs 2021
2023: €19k▼ -11.4% vs 2022
2024: €15k▼ -24.8% vs 2023lowest in 7 years
2018 → 2024
Trend over the years
Multi-year overview
Every figure with its change against the year before
▲ rise
▼ fall
Line20202021202220232024Trend
Equity€31k-€51k▲ 63.1%€23k▼ 54.9%€23k▼ 2.0%€16k▼ 27.1%
2020: €31k
2021: €51k▲ +63.1% vs 2020highest in 5 years
2022: €23k▼ -54.9% vs 2021
2023: €23k▼ -2.0% vs 2022
2024: €16k▼ -27.1% vs 2023lowest in 5 years
Operating result€-12k-€24k€-15k€-410▲ 97.3%€-6k▼ 1,377%
2020: €-12k
2021: €24k▲ +310% vs 2020highest in 5 years
2022: €-15k▼ -163% vs 2021lowest in 5 years
2023: €-410▲ +97.3% vs 2022
2024: €-6k▼ -1377% vs 2023
Net result€-4k-€20k€-15k€-456▲ 97.0%€-6k▼ 1,243%
2020: €-4k
2021: €20k▲ +578% vs 2020highest in 5 years
2022: €-15k▼ -178% vs 2021lowest in 5 years
2023: €-456▲ +97.0% vs 2022
2024: €-6k▼ -1243% vs 2023
Turnover and EBIT margin not published: the micro schema does not require them.
Result per fiscal year
Operating resultNet result
The operating result stays negative: a loss of €6k in 2024 against €410 in 2023; the loss grows.
Balance-sheet composition
2024 in colour, 2023 as the grey bar beneath
Assets €22k
Fixed assets
€2k ▼ 41.3%
Current assets
€20k ▼ 11.2%
Equity and liabilities €22k
Equity
€16k ▼ 27.1%
Debt
€5k ▲ 84.9%
Debt's share of the balance-sheet total rises from 10.9% to 23.7%. Equity is lower and debt is higher.
Key figures and ratios
EBITDA
€-5k▼
2023 · €377
Cash flow
€-5k▼
2023 · €332
Current ratio
3.87▼
2023 · 8.06
Debt to equity
0.31▲
2023 · 0.12
ROE
-37.2%▼
2023 · -2.0%
ROA
-28.4%▼
2023 · -1.8%
Interest coverage
-79.81▼
2023 · 8.31
Debt ≤ 1 year
€5k▲
2023 · €3k
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Filed annual accounts As filed with the NBB · 2024 against 2023 · 36 lines
Balance sheet
Code20232024
Assets
Total assets20/58€25k€22k▼
Fixed assets21/28€3k€2k▼
Tangible fixed assets22/27€3k€2k▼
Furniture and vehicles24€3k€2k▼
Financial fixed assets28€93€93=
Current assets29/58€22k€20k▼
Amounts receivable within one year40/41€2k€2k▼
Trade receivables40€1k€2k▲
Other amounts receivable41€670-
Cash at bank and in hand54/58€21k€18k▼
Deferred charges and accrued income490/1€8€176▲
Equity and liabilities
Total equity and liabilities10/49€25k€22k▼
Equity10/15€23k€16k▼
Contributions10/11€6k€6k=
Reserves13€36k€36k=
Distributable reserves133€36k€36k=
Profit (loss) carried forward14€-20k€-26k▼
Amounts payable17/49€3k€5k▲
Amounts payable within one year42/48€3k€5k▲
Trade debts44€1k€2k▲
Suppliers440/4€1k€2k▲
Taxes, remuneration and social security45-€154
Taxes450/3-€154
Other amounts payable47/48€1k€3k▲
Income statement
Code20232024
Non-recurring operating income76A€130-
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€788€1k▲
Other operating charges640/8€384€387▲
Gross operating margin9900€762€-4k▼
Operating profit (loss)9901€-410€-6k▼
Financial charges65/66B€45€60▲
Recurring financial charges65€45€60▲
Profit (loss) for the period before taxes9903€-456€-6k▼
Profit (loss) for the period9904€-456€-6k▼
Profit (loss) for the period to be appropriated9905€-456€-6k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-20k€-26k▼
Profit (loss) brought forward from the previous period14P€-19k€-20k▼
The notes to these accounts (5 items: statements of assets and debts, cost breakdowns, rights and commitments) are not shown here.
Accounts by statement
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | €466 | €190 | €130 | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €3k | €2k | €684 | €788 | €1k | ▲ 62.3% |
| Other operating charges640/8 | - | €348 | €348 | €384 | €387 | ▲ 0.8% |
| Non-recurring operating charges66A | - | €424 | - | - | - | - |
| Gross operating margin9900 | €2k | €27k | €-14k | €762 | €-4k | ▼ 677% |
| Operating profit (loss)9901 | €-12k | €24k | €-15k | €-410 | €-6k | ▼ 1,377% |
| Financial income75/76B | - | - | €15 | - | - | - |
| Recurring financial income75 | €97 | - | €15 | - | - | - |
| Financial charges65/66B | - | €53 | €86 | €45 | €60 | ▲ 31.9% |
| Recurring financial charges65 | €371 | €53 | €86 | €45 | €60 | ▲ 31.9% |
| Profit (loss) for the period before taxes9903 | €-10k | €24k | €-15k | €-456 | €-6k | ▼ 1,243% |
| Income taxes67/77 | €-6k | €4k | - | - | - | - |
| Profit (loss) for the period9904 | €-4k | €20k | €-15k | €-456 | €-6k | ▼ 1,243% |
| Profit (loss) for the period to be appropriated9905 | €-4k | €20k | €-15k | €-456 | €-6k | ▼ 1,243% |
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €60k | €72k | €55k | €25k | €22k | ▼ 14.9% |
| Fixed assets21/28 | €1k | €2k | €1k | €3k | €2k | ▼ 41.3% |
| Tangible fixed assets22/27 | €1k | €2k | €1k | €3k | €2k | ▼ 42.6% |
| Furniture and vehicles24 | - | €2k | €1k | €3k | €2k | ▼ 42.6% |
| Financial fixed assets28 | €93 | €93 | €93 | €93 | €93 | = |
| Current assets29/58 | €59k | €71k | €54k | €22k | €20k | ▼ 11.2% |
| Amounts receivable within one year40/41 | €24k | €14k | €2k | €2k | €2k | ▼ 11.6% |
| Trade receivables40 | - | €14k | €2k | €1k | €2k | ▲ 45.7% |
| Other amounts receivable41 | - | - | - | €670 | - | - |
| Cash at bank and in hand54/58 | €35k | €56k | €52k | €21k | €18k | ▼ 12.0% |
| Deferred charges and accrued income490/1 | - | - | €5 | €8 | €176 | ▲ 2,241% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €60k | €72k | €55k | €25k | €22k | ▼ 14.9% |
| Equity10/15 | €31k | €51k | €23k | €23k | €16k | ▼ 27.1% |
| Contributions10/11 | - | €6k | €6k | €6k | €6k | = |
| Reserves13 | €29k | €49k | €36k | €36k | €36k | = |
| Distributable reserves133 | - | €49k | €36k | €36k | €36k | = |
| Profit (loss) carried forward14 | €-4k | €-4k | €-19k | €-20k | €-26k | ▼ 30.9% |
| Amounts payable17/49 | €29k | €21k | €32k | €3k | €5k | ▲ 84.9% |
| Amounts payable within one year42/48 | €29k | €21k | €32k | €3k | €5k | ▲ 84.9% |
| Trade debts44 | €8k | €6k | €5k | €1k | €2k | ▲ 13.9% |
| Suppliers440/4 | - | €6k | €5k | €1k | €2k | ▲ 13.9% |
| Taxes, remuneration and social security45 | - | €8k | €6k | - | €154 | - |
| Taxes450/3 | - | €8k | €6k | - | €154 | - |
| Other amounts payable47/48 | - | €8k | €21k | €1k | €3k | ▲ 144% |
| Accrued charges and deferred income492/3 | - | - | €100 | - | - | - |
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €-4k | €20k | €-15k | €-456 | €-6k | ▼ 1,243% |
| + Depreciation and write-downs630 | €3k | €2k | €684 | €788 | €1k | ▲ 62.3% |
| Operating cash flow (approximation) | €-1k | €21k | €-15k | €332 | €-5k | ▼ 1,559% |
| Investment in fixed assets (approximation) | - | €-2k | €0 | €-3k | €0 | ▲ 100% |
| Change in cash | - | €21k | €-4k | €-32k | €-2k | ▲ 92.2% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Timeline · acts, filings and financial milestones
2025
23-07
NBB filing
Annual accounts filed
fiscal year 2024 · micro schema
2024
28-06
NBB filing
Annual accounts filed
fiscal year 2023 · micro schema
2023
31-12
Financial
Liquidity times 5current ratio 8.06
Current ratio from 1.68 to 8.06; short-term debt falls from €32k to €3k.
10-05
NBB filing
Annual accounts filed
fiscal year 2022 · micro schema
2022
31-12
Financial
Weakest financial yearnet €-15k
Net result drops to €-15k, the lowest in the series; recovery starts the following year.
11-08
NBB filing
Annual accounts filed
fiscal year 2021 · micro schema · 11 days late
2021
31-12
Financial
Back to profitnet €20k
Net result €20k after 2 loss-making years.
13-08
NBB filing
Annual accounts filed
fiscal year 2020 · micro schema · 13 days late
2020
17-09
NBB filing
Annual accounts filed
fiscal year 2019 · micro schema · 48 days late
2019
29-08
NBB filing
Annual accounts filed
fiscal year 2018 · micro schema · 29 days late
2018
27-08
NBB filing
Annual accounts filed
fiscal year 2017 · micro schema · 27 days late
Financial milestoneNBB filingFinancial milestones sit on the fiscal year-end date, not the filing date.
0 of 2 acts read
About the unread acts
We know of 2 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
Have them read with priority
Sign in to place this company at the front of the reading queue.
Directors · office · real estate
Directors
2 acts for this company are in the Belgian State Gazette, of which we have read 0. We have therefore not extracted its directors from those acts yet.
Location & real-estate footprint
Registered office, Ukkel · 1 establishment unit since 2016
Ground area
937 m²
Building footprint
335 m²
Volume, LiDAR
6,107 m³
Parcel 21612C0164/00S012, Brussels · tallest building 21.1 m, ±6 floors. Linked by address, not a title deed.
10
companies at this address
See who is registered here
1 establishment unit
SEMOPTI
since 20162.258.436.053
1 parcel
Brussels
1
(100%)
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 21612C0164/00S012 | Brussels | 937 m² | 1 · 335 m² | 21.1 m · 6 fl. |
Linked by address, not proof of ownership
Good to know
1 of 1 parcel with an exact address match; the rest are indicative.
Linked through address data, this is not proof of ownership.
Recognitions · licences · registrations
Legal Entity Identifier
875500M64YH7OP5C3809
Similar companies · same sector, comparable size
FARWOOD
BE 0793.747.436
Ottignies-Louvain-la-Neuve · Eq €16,470
SOLARIS ANALYTICS
BE 1013.732.647
Sint-Lambrechts-Woluwe · Eq €16,494
BrainBugs
BE 0798.288.422
Gent · Eq €16,518
VAMPYRE BYTES
BE 0738.900.864
Genk · Eq €16,523
DSE SOLUTIONS
BE 1011.909.443
Antwerpen · Eq €16,402
Of 16,879 companies in sector 62100 we hold annual accounts for 8,771. 5,425 are within a factor 10 of this equity. The 5 above are the closest to it. See the whole sector
Identification & contact
Identification
Legal formPrivate limited company
Founded28-10-2016
Fiscal year end31-12
Activities, NACEBEL 2025
62100Computer programming
56210Event catering
62200Computer consultancy and computer facilities management
63910Web portal activities
73110Advertising agencies
73300Public relations and communication consultancy
Contact
Website
www.semopti.be
E-mail
maxime@semopti.be
Scores and ratios are computed by Checked and are not a credit decision.