SEQUEL PROD
ActiveFinancials · financial year 2025, abbreviated format
2025 annual accounts filed 31 days after the deadline Filed on 31 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00478369.
Annual accounts 2025 filed on 31-08-2026 at the NBB all 3 filings
Every figure per financial year
The operating result for 2025 is a loss of €137,141, larger than the loss of €68,130 in 2024.
The turnover shown is an estimate from the gross margin.
Staff
| Item | 31-12-2023 | 31-12-2024 | 31-12-2025 |
|---|---|---|---|
| Employees at the balance-sheet date | - | 1 | 1 |
| full-time | - | 0 | 1 |
| part-time | - | 1 | 0 |
| in full-time equivalents | - | 0.5 | 1 |
| Average over the year, in full-time equivalents | 0 | 0.7 | 0.7 |
| Joined | 2 | 48 | 40 |
| Left | 2 | 47 | 40 |
Source: social balance sheet in the 2023 to 2025 annual accounts
Investments
| Item | 2023 | 2024 | 2025 |
|---|---|---|---|
| Tangible fixed assets | €411,885 | €566,544 | €7.8m |
| Intangible fixed assets | €7.1m | €5.5m | €4.6m |
| Financial fixed assets | €286 | - | €0 |
| Depreciation and write-downs of the year | €3.6m | €1.2m | €7.1m |
Source: notes to the 2023 to 2025 annual accounts (statement of fixed assets)
Subsidies and aid
Wallonia-Brussels Federation
2024 to 2025 · 18 entries · €1.5m in total| Year | Entries | Paid |
|---|---|---|
| 2025 | 10 | €834,709 |
| 2024 | 8 | €649,250 |
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Non-recurring operating income76A | - | - | €0.002m | - |
| Remuneration, social security and pensions62 | €0.06m | €0.1m | €0.1m | ▼ 4.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €3.6m | €1.2m | €7.1m | ▲ 494% |
| Other operating charges640/8 | €0.006m | €0 | €0.03m | - |
| Non-recurring operating charges66A | €342 | €0 | €63 | - |
| Gross operating margin9900 | €2.4m | €1.3m | €7.1m | ▲ 467% |
| Operating profit (loss)9901 | -€1.3m | -€0.07m | -€0.1m | ▼ 101% |
| Financial income75/76B | €1.1m | €0.1m | €0.1m | ▼ 4.4% |
| Recurring financial income75 | €1.1m | €0.1m | €0.1m | ▼ 4.4% |
| Financial charges65/66B | €0.001m | €0.002m | €0.005m | ▲ 197% |
| Recurring financial charges65 | €0.001m | €0.002m | €0.005m | ▲ 197% |
| Profit (loss) for the period before taxes9903 | -€0.1m | €0.07m | -€0.01m | - |
| Profit (loss) for the period9904 | -€0.1m | €0.07m | -€0.01m | - |
| Profit (loss) for the period to be appropriated9905 | -€0.1m | €0.07m | -€0.01m | - |
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Assets | ||||
| Total assets20/58 | €4.0m | €12.5m | €14.6m | ▲ 16.9% |
| Fixed assets21/28 | €1.3m | €6.2m | €11.4m | ▲ 83.9% |
| Intangible fixed assets21 | €0.9m | €5.2m | €3.2m | ▼ 38.8% |
| Tangible fixed assets22/27 | €0.4m | €1.0m | €8.2m | ▲ 741% |
| Furniture and vehicles24 | - | €0.002m | €0.002m | ▼ 17.8% |
| Assets under construction and advance payments27 | €0.4m | €1.0m | €8.2m | ▲ 743% |
| Financial fixed assets28 | €286 | €286 | €286 | = |
| Current assets29/58 | €2.7m | €6.3m | €3.2m | ▼ 49.0% |
| Amounts receivable within one year40/41 | €2.3m | €6.3m | €3.0m | ▼ 51.7% |
| Trade receivables40 | €1.8m | €0.6m | €0.5m | ▼ 14.3% |
| Other amounts receivable41 | €0.5m | €5.7m | €2.5m | ▼ 55.5% |
| Cash at bank and in hand54/58 | €0.06m | €0.04m | €0.2m | ▲ 383% |
| Deferred charges and accrued income490/1 | €0.4m | €0.002m | €276 | ▼ 86.8% |
| Equity and liabilities | ||||
| Total equity and liabilities10/49 | €4.0m | €12.5m | €14.6m | ▲ 16.9% |
| Equity10/15 | €0.1m | €0.1m | -€0.007m | - |
| Contributions10/11 | €0.007m | €0.007m | €0.007m | = |
| Reserves13 | €0.002m | €0.002m | €0.002m | = |
| Distributable reserves133 | €0.002m | €0.002m | €0.002m | = |
| Profit (loss) carried forward14 | -€0.07m | -€0.005m | -€0.02m | ▼ 227% |
| Investment grants15 | €0.2m | €0.1m | €0 | ▼ 100% |
| Provisions and deferred taxes16 | €0.07m | €0.03m | €0 | ▼ 100% |
| Deferred taxes168 | €0.07m | €0.03m | €0 | ▼ 100% |
| Amounts payable17/49 | €3.8m | €12.4m | €14.6m | ▲ 18.3% |
| Amounts payable after more than one year17 | €1.4m | €10.7m | €13.5m | ▲ 25.4% |
| Financial debts170/4 | - | €0.9m | €0.7m | ▼ 19.6% |
| Other amounts payable178/9 | €1.4m | €9.9m | €12.8m | ▲ 29.4% |
| Amounts payable within one year42/48 | €2.4m | €1.6m | €1.2m | ▼ 27.2% |
| Trade debts44 | €1.7m | €1.6m | €1.2m | ▼ 27.4% |
| Suppliers440/4 | €1.7m | €1.6m | €1.2m | ▼ 27.4% |
| Taxes, remuneration and social security45 | €0.3m | €0.005m | €0.007m | ▲ 34.2% |
| Taxes450/3 | €0.3m | €1 | €24 | ▲ 47× |
| Remuneration and social security454/9 | €0.003m | €0.005m | €0.007m | ▲ 33.7% |
| Other amounts payable47/48 | €0.4m | €0 | - | - |
| Accrued charges and deferred income492/3 | €0.004m | €0.03m | €0 | ▼ 100% |
| Line | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|
| Profit (loss) for the period9904 | -€0.1m | €0.07m | -€0.01m | - |
| + Depreciation and write-downs630 | €3.6m | €1.2m | €7.1m | ▲ 494% |
| Operating cash flow (approximation) | €3.4m | €1.3m | €7.1m | ▲ 462% |
| Investment in fixed assets (approximation) | - | -€6.1m | -€12.3m | ▼ 101% |
| Change in cash | - | -€0.02m | €0.2m | - |
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, 1,555 companies had the same profile as SEQUEL PROD has now. Two years later, 91.6% were still going and 4.6% had gone bankrupt.
- Micro
- 2 to 5 years old
- negative equity
- a small loss
Another 0.2% stopped without a precise date, possibly only after those two years.
The bankruptcy probability of SEQUEL PROD itself is lower: 0.9% within 12 months. It rests on far more data about SEQUEL PROD 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 1,555 companies, not a prediction for SEQUEL PROD. 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.