SOLIPRO
SOLIPRO has been active since 2018 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €106k and a net result of €334k. Equity is shrinking by ~24.6% per year across the filed fiscal years. Its solvency ranks better than 16% of 2079 sector peers (fiscal year 2025). The computed 12-month bankruptcy probability is 1.0% (low).
| Equity | €106k |
| Net result | €334k |
| Staff (FTE) | 16.3 |
| Better than sector | 16% |
Strong profile, led by profitability.
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 | 6.6% | 37.5% | |
| Net result | €334k | €21k | |
| Equity | €106k | €220k | |
| Gross operating margin | €1.38M | €151k | |
| Staff costs | €810k | €192k |
Figures by fiscal year and ratios
| Fiscal year | 2025 Δ | 2024 Δ | 2023 Δ | 2022 Δ | 2021 Δ |
|---|---|---|---|---|---|
| Deposit | abbreviated schema | full schema | full schema | full schema | full schema |
| Revenue | - | - | - | - | - |
| EBITDA | -10.7% | -33.5% | +60.7% | +44.6% | - |
| Net profit | -15.6% | -40.9% | +72.2% | +50.9% | - |
| Cash flow | -11.0% | -33.7% | +52.7% | +40.6% | - |
| Staff costs | -20.4% | -2.4% | +35.1% | -3.7% | - |
| Income taxes | -15.7% | -36.9% | +85.9% | +57.4% | - |
| Dividends | +300.0% | -71.4% | +25.0% | +40.0% | - |
| Total assets | -12.6% | +0.1% | +32.7% | -1.5% | - |
| Equity | -81.4% | +52.0% | -7.4% | -29.6% | - |
| Debt | +20.6% | -14.9% | +49.4% | +18.2% | - |
| of which ≤ 1y | +27.3% | -20.4% | +56.6% | +25.9% | - |
| of which > 1y | -44.9% | +157.2% | -38.4% | -32.7% | - |
| Working capital | -89.3% | +100.7% | -11.1% | -38.7% | - |
| Employees (FTE) | -23.5% | +1.9% | +11.8% | -12.6% | - |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Current ratio | 1.04 | 1.44 | 1.18 | 1.31 | 1.64 |
| Quick ratio | 1.02 | 1.42 | 1.16 | 1.31 | 1.22 |
| Working capital ratio | 3.4% | 27.3% | 13.6% | 20.3% | 32.6% |
| Solvency | 6.6% | 31.1% | 20.5% | 29.4% | 41.1% |
| Debt / equity | 14.09 | 2.17 | 3.88 | 2.40 | 1.43 |
| Long-term debt ratio | 0.60 | 0.20 | 0.12 | 0.18 | 0.19 |
| Interest coverage | 13.47 | 14.42 | 22.90 | 28.70 | 21.78 |
| Gross margin | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| ROA | 20.8% | 21.5% | 36.5% | 28.1% | 18.4% |
| ROE | 313.6% | 69.1% | 177.9% | 95.7% | 44.7% |
| EBITDA margin | - | - | - | - | - |
| Days sales outstanding | - | - | - | - | - |
| Days payable outstanding | - | - | - | - | - |
| Inventory turnover | - | - | - | - | - |
| Days inventory (DSI) | - | - | - | - | - |
Full annual accounts (27 line items)
| Line item | Code | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Balance sheet, Assets | ||||||
| TOTAL ASSETS | 20/58 | €1.61M | €1.84M | €1.84M | €1.38M | €1.40M |
| Fixed assets | 21/28 | €117k | €210k | €172k | €199k | €228k |
| Tangible fixed assets | 22/27 | €107k | €200k | €162k | €189k | €219k |
| Financial fixed assets | 28 | €10k | €10k | €10k | €10k | €10k |
| Current assets | 29/58 | €1.49M | €1.63M | €1.67M | €1.18M | €1.18M |
| Stocks & contracts in progress | 3 | €26k | €25k | €30k | - | €304k |
| Amounts receivable within one year | 40/41 | €1.25M | €866k | €694k | €987k | €292k |
| Investments | 50/53 | - | - | €300k | - | - |
| Cash & bank | 54/58 | €190k | €718k | €626k | €185k | €575k |
| Balance sheet, Equity & liabilities | ||||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €1.61M | €1.84M | €1.84M | €1.38M | €1.40M |
| Equity | 10/15 | €106k | €573k | €377k | €407k | €578k |
| Contributions / capital | 10/11 | €20k | €20k | €20k | €20k | €20k |
| Reserves | 13 | €84k | €274k | €274k | €359k | €359k |
| Accumulated profits (losses) | 14 | €2k | €279k | €83k | €28k | €199k |
| Provisions & deferred taxes | 16 | - | €23k | - | - | - |
| Amounts payable | 17/49 | €1.50M | €1.24M | €1.46M | €977k | €827k |
| Amounts payable after one year | 17 | €64k | €117k | €45k | €74k | €109k |
| Amounts payable within one year | 42/48 | €1.44M | €1.13M | €1.42M | €904k | €718k |
| Trade debts payable within one year | 44 | €319k | €225k | €489k | €105k | €191k |
| Income statement | ||||||
| Gross operating margin | 9900 | €1.38M | €1.70M | €2.05M | €1.39M | €1.25M |
| Operating result | 9901 | €479k | €557k | €910k | €514k | €335k |
| Financial income | 75 | €21k | €30k | €34k | €20k | €22k |
| Financial charges | 65 | €44k | €46k | €43k | €21k | €20k |
| Result before taxes | 9903 | €457k | €542k | €901k | €513k | €337k |
| Income taxes | 67/77 | €123k | €146k | €231k | €124k | €79k |
| Net result for the period | 9904 | €334k | €396k | €670k | €389k | €258k |
| Result to be appropriated | 9905 | €355k | €396k | €755k | €389k | €153k |
| NACE primary | General construction of residential buildings(41001) |
| Legal form | Private limited company(610) |
| Incorporation | 03-07-2018 |
| Status | Active |
| Postal code | 4651 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 63006D0361/00N000 | Wallonia | 3,602 m² | 1 · 511 m² | 7.1 m · 2 fl. |
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.
| Legal nameFR | SOLIPRO |