SETKA
ActiveSummary
The computed 12-month bankruptcy probability of SETKA is 9.3% (elevated). The 2024 annual accounts show negative equity (-€52,158) and a net result of -€5,751. Equity is shrinking by ~73.4% per year across the filed fiscal years. Its solvency ranks better than 14% of 18,970 sector peers (NACE 56, fiscal year 2024). The company has been active since 2018 and the Belgian State Gazette contains no insolvency or warning signals.
Financials · fiscal year 2024, micro schema
2020 to 2024, 5 fiscal years 2019 to 2024, 6 fiscal years
The operating result stays negative: a loss of €5,504 in 2024 against €17,065 in 2023; the loss shrinks.
What the company sold each fiscal year and what was left of it. A loss stands below the zero line.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 56, Food and beverage service activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same schema, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA).
Peer companies
Historical observationOf the 1,564 companies that looked in July 2024 the way this one looks now, 5.1% went bankrupt within 24 months and 89% are still going.
- Micro
- 5 to 10 years old
- negative equity
- a small loss
A further 0.6% stopped, but we cannot tell whether within those 24 months.
For this company itself Checked computes a higher bankruptcy probability: 9.3% over twelve months. The score reads more about this company than the group's four characteristics; both figures are right about what they measure.
How reliable is this rule?
Tested on the year before, without using that year itself: the groups of July 2023 gave each of the 497,472 companies of July 2024 its group's bankruptcy share. Expected: 1.6%; actually bankrupt within 24 months: 1.7%.
| 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% | 1.0% |
| 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% |
The rule ranks well: a company that went bankrupt got a higher share than one that kept going in 74% of comparisons. The level follows the economy: in a year with more bankruptcies, the actual share is higher than the year before.
An observation about 1,564 comparable companies, not a prediction for this company. The sector does not count: the register keeps no sector for companies that stopped, so it would make the outcome look better than it was.
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €201 | €201 | €201 | €201 | €201 | - | - |
| Other operating charges640/8 | - | - | - | - | €384 | €487 | ▲ 26.8% |
| Gross operating margin9900 | €5,276 | -€53 | -€10,462 | -€25,352 | -€16,480 | -€5,016 | ▲ 69.6% |
| Operating profit (loss)9901 | -€10,924 | -€254 | -€10,663 | -€25,553 | -€17,065 | -€5,504 | ▲ 67.7% |
| Financial charges65/66B | - | - | €45 | €197 | €145 | €248 | ▲ 71.0% |
| Recurring financial charges65 | €69 | €93 | €45 | €197 | €145 | €248 | ▲ 71.0% |
| Profit (loss) for the period before taxes9903 | -€10,993 | -€347 | -€10,708 | -€25,749 | -€17,210 | -€5,751 | ▲ 66.6% |
| Profit (loss) for the period9904 | -€10,993 | -€347 | -€10,708 | -€25,749 | -€17,210 | -€5,751 | ▲ 66.6% |
| Profit (loss) for the period to be appropriated9905 | -€10,993 | -€347 | -€10,708 | -€25,749 | -€17,210 | -€5,751 | ▲ 66.6% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Total assets20/58 | €33,856 | €39,335 | €102,160 | €60,422 | €93,749 | €87,306 | ▼ 6.9% |
| Fixed assets21/28 | €4,204 | €29,795 | €29,594 | €29,393 | €29,192 | €29,192 | = |
| Tangible fixed assets22/27 | €804 | €603 | €402 | €201 | - | - | - |
| Other tangible fixed assets26 | - | - | €402 | €201 | - | - | - |
| Financial fixed assets28 | €3,400 | €29,192 | €29,192 | €29,192 | €29,192 | €29,192 | = |
| Current assets29/58 | €29,653 | €9,541 | €72,566 | €31,029 | €64,557 | €58,114 | ▼ 10.0% |
| Amounts receivable within one year40/41 | €27,259 | €8,467 | €4,854 | €8,012 | €64,463 | €57,942 | ▼ 10.1% |
| Trade receivables40 | - | - | - | - | €5,177 | €2,529 | ▼ 51.1% |
| Other amounts receivable41 | - | - | €4,854 | €8,012 | €59,286 | €55,413 | ▼ 6.5% |
| Cash at bank and in hand54/58 | €2,393 | €1,074 | €67,711 | €23,017 | €93 | €171 | ▲ 83.4% |
| Equity and liabilities | |||||||
| Total equity and liabilities10/49 | €33,856 | €39,335 | €102,160 | €60,422 | €93,749 | €87,306 | ▼ 6.9% |
| Equity10/15 | €7,607 | €7,260 | -€3,448 | -€29,197 | -€46,407 | -€52,158 | ▼ 12.4% |
| Contributions10/11 | €18,600 | - | €18,600 | €18,600 | €18,600 | €18,600 | = |
| Profit (loss) carried forward14 | -€10,993 | -€11,340 | -€22,048 | -€47,797 | -€65,007 | -€70,758 | ▼ 8.8% |
| Provisions and deferred taxes16 | €16,000 | €16,000 | €16,000 | €12,975 | €12,225 | €12,225 | = |
| Provisions for liabilities and charges160/5 | - | - | €16,000 | - | €12,225 | €12,225 | = |
| Pensions and similar obligations160 | - | - | €16,000 | - | - | - | - |
| Major repairs and maintenance162 | - | - | - | - | €12,225 | €12,225 | = |
| Deferred taxes168 | - | - | - | €12,975 | - | - | - |
| Amounts payable17/49 | €10,250 | €16,076 | €89,607 | €76,644 | €127,931 | €127,239 | ▼ 0.5% |
| Amounts payable within one year42/48 | €10,250 | €16,076 | €89,607 | €76,644 | €127,931 | €127,239 | ▼ 0.5% |
| Trade debts44 | €10,250 | €2,285 | €1,058 | €2,936 | €13,456 | €10,749 | ▼ 20.1% |
| Suppliers440/4 | - | - | €1,058 | €2,936 | €13,456 | €10,749 | ▼ 20.1% |
| Other amounts payable47/48 | - | - | €88,550 | €73,708 | €114,474 | €116,490 | ▲ 1.8% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€10,993 | -€347 | -€10,708 | -€25,749 | -€17,210 | -€5,751 | ▲ 66.6% |
| + Depreciation and write-downs630 | €201 | €201 | €201 | €201 | €201 | - | - |
| Operating cash flow (approximation) | -€10,793 | -€146 | -€10,507 | -€25,548 | -€17,009 | -€5,751 | ▲ 66.2% |
| Investment in fixed assets (approximation) | - | -€25,792 | €0 | €0 | €0 | €0 | - |
| Change in cash | - | -€1,320 | €66,638 | -€44,694 | -€22,924 | €78 | ▲ 100% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.