SOLVR
InactiveFinancials · financial year 2025, micro format
Equity
-€145,294▼ 43.8%
2024 · -€101,059
Total assets
€395,422▲ 20.4%
2024 · €328,542
Net result
-€44,235▲ 74.6%
2024 · -€174,400
Working capital
€99,175▼ 38.7%
2024 · €161,811
Trend over the years
2021 to 2025, 5 financial years 2020 to 2025, 6 financial years
The operating result stays negative: a loss of €27,580 in 2025 against €168,416 in 2024; the loss shrinks.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result-€27,580
2025
Net result-€44,235
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€395,422
2025
Equity-€145,294
2025
Debt€540,716
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€99,175
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)0.3
2025
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line202020212022202320242025
Operating result-€111,610--€53,904▲ 51.7%-€14,514▲ 73.1%€52,558-€168,416-€27,580▲ 83.6%
Net result-€113,909--€57,408▲ 49.6%€108,157€46,502▼ 57.0%-€174,400-€44,235▲ 74.6%
Equity-€23,909--€81,317▼ 240%€26,839€73,341▲ 173%-€101,059-€145,294▼ 43.8%
Total assets€59,322-€68,228▲ 15.0%€203,284▲ 198%€109,219▼ 46.3%€328,542▲ 201%€395,422▲ 20.4%
Debt€83,231-€149,545▲ 79.7%€176,445▲ 18.0%€35,878▼ 79.7%€429,601▲ 12×€540,716▲ 25.9%
Working capital-€22,324--€71,284▼ 219%€15,768€58,334▲ 270%€161,811▲ 177%€99,175▼ 38.7%
Staff (FTE)2.6-2.8▲ 7.7%2▼ 28.6%2.7▲ 35.0%1.1▼ 59.3%0.3▼ 72.7%
Turnover and EBIT margin not published: the micro format does not require them.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €395,422
Fixed assets
€7,180 ▼ 54.1%
Current assets
€388,242 ▲ 24.1%
Equity and liabilities
Equity-€145,294
Debt€540,716
Equity is negative: debt (€540,716) exceeds the balance-sheet total (€395,422).
Key figures and ratios
EBITDA
-€24,355▲
2024 · -€159,987
Cash flow
-€41,010▲
2024 · -€165,971
Solvency
-36.7%▼
2024 · -30.8%
Current ratio
1.34▼
2024 · 2.07
ROA
-11.2%▲
2024 · -53.1%
Interest coverage
-1.44▲
2024 · -24.20
Debt ≤ 1 year
€289,067▲
2024 · €151,088
Debt > 1 year
€250,649▼
2024 · €277,513
Income taxes
€425▼
2024 · €530
Staff costs
€14,048▼
2024 · €61,549
No debt to equity: equity is negative, so debt divided by equity means nothing.
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | €5,568 | €4,959 | ▼ 10.9% |
| Remuneration, social security and pensions62 | - | €159,279 | €88,547 | €109,418 | €61,549 | €14,048 | ▼ 77.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €2,691 | €5,235 | €5,235 | €6,462 | €8,429 | €3,225 | ▼ 61.7% |
| Other operating charges640/8 | - | €905 | €1,213 | €1,595 | €1,575 | €1,872 | ▲ 18.9% |
| Non-recurring operating charges66A | - | - | - | - | €35,488 | - | - |
| Gross operating margin9900 | €59,316 | €111,515 | €80,481 | €170,033 | -€61,375 | -€8,434 | ▲ 86.3% |
| Operating profit (loss)9901 | -€111,610 | -€53,904 | -€14,514 | €52,558 | -€168,416 | -€27,580 | ▲ 83.6% |
| Financial income75/76B | - | €28 | €123,691 | €926 | €1,158 | €625 | ▼ 46.0% |
| Recurring financial income75 | €1 | €28 | €227 | €926 | €1,158 | €625 | ▼ 46.0% |
| Non-recurring financial income76B | - | - | €123,464 | - | - | - | - |
| Financial charges65/66B | - | €3,348 | €1,020 | €6,624 | €6,611 | €16,856 | ▲ 155% |
| Recurring financial charges65 | €1,998 | €3,348 | €1,020 | €6,624 | €6,611 | €16,856 | ▲ 155% |
| Profit (loss) for the period before taxes9903 | -€113,608 | -€57,224 | €108,157 | €46,859 | -€173,870 | -€43,811 | ▲ 74.8% |
| Income taxes67/77 | €301 | €183 | - | €358 | €530 | €425 | ▼ 19.8% |
| Profit (loss) for the period9904 | -€113,909 | -€57,408 | €108,157 | €46,502 | -€174,400 | -€44,235 | ▲ 74.6% |
| Profit (loss) for the period to be appropriated9905 | -€113,909 | -€57,408 | €108,157 | €46,502 | -€174,400 | -€44,235 | ▲ 74.6% |
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Total assets20/58 | €59,322 | €68,228 | €203,284 | €109,219 | €328,542 | €395,422 | ▲ 20.4% |
| Fixed assets21/28 | €23,631 | €17,671 | €12,436 | €17,688 | €15,643 | €7,180 | ▼ 54.1% |
| Tangible fixed assets22/27 | €22,881 | €17,646 | €12,411 | €17,663 | €15,643 | €7,180 | ▼ 54.1% |
| Plant, machinery and equipment23 | - | €16,276 | €11,691 | €10,591 | €6,079 | €492 | ▼ 91.9% |
| Furniture and vehicles24 | - | €329 | €28 | €6,727 | €9,548 | €6,688 | ▼ 30.0% |
| Other tangible fixed assets26 | - | €1,041 | €693 | €345 | €16 | - | - |
| Financial fixed assets28 | €750 | €25 | €25 | €25 | - | - | - |
| Current assets29/58 | €35,691 | €50,557 | €190,848 | €91,532 | €312,899 | €388,242 | ▲ 24.1% |
| Stocks and contracts in progress3 | - | - | - | €24,914 | - | - | - |
| Stocks30/36 | - | - | - | €24,914 | - | - | - |
| Amounts receivable within one year40/41 | €13,291 | €33,662 | €68,786 | €42,551 | €273,827 | €382,224 | ▲ 39.6% |
| Trade receivables40 | - | €33,662 | €67,338 | €8,715 | €258,538 | €379,905 | ▲ 46.9% |
| Other amounts receivable41 | - | - | €1,448 | €33,836 | €15,289 | €2,319 | ▼ 84.8% |
| Cash at bank and in hand54/58 | €20,986 | €14,881 | €529 | €20,256 | €37,134 | €2,228 | ▼ 94.0% |
| Deferred charges and accrued income490/1 | - | €2,014 | €121,533 | €3,811 | €1,938 | €3,791 | ▲ 95.7% |
| Equity and liabilities | |||||||
| Total equity and liabilities10/49 | €59,322 | €68,228 | €203,284 | €109,219 | €328,542 | €395,422 | ▲ 20.4% |
| Equity10/15 | -€23,909 | -€81,317 | €26,839 | €73,341 | -€101,059 | -€145,294 | ▼ 43.8% |
| Contributions10/11 | - | €90,000 | €90,000 | €90,000 | €90,000 | €90,000 | = |
| Profit (loss) carried forward14 | -€113,909 | -€171,317 | -€63,161 | -€16,659 | -€191,059 | -€235,294 | ▼ 23.2% |
| Amounts payable17/49 | €83,231 | €149,545 | €176,445 | €35,878 | €429,601 | €540,716 | ▲ 25.9% |
| Amounts payable after more than one year17 | €25,000 | €25,000 | - | - | €277,513 | €250,649 | ▼ 9.7% |
| Financial debts170/4 | - | - | - | - | €2,513 | €649 | ▼ 74.2% |
| Other amounts payable178/9 | - | €25,000 | - | - | €275,000 | €250,000 | ▼ 9.1% |
| Amounts payable within one year42/48 | €58,015 | €121,841 | €175,080 | €33,198 | €151,088 | €289,067 | ▲ 91.3% |
| Current portion of amounts payable after more than one year42 | - | - | - | - | €1,747 | €1,864 | ▲ 6.7% |
| Trade debts44 | €15,863 | €31,800 | €41,803 | €30,747 | €30,066 | €13,933 | ▼ 53.7% |
| Suppliers440/4 | - | €31,800 | €41,803 | €30,747 | €30,066 | €13,933 | ▼ 53.7% |
| Taxes, remuneration and social security45 | - | €13,241 | €5,626 | €2,450 | €2,061 | €955 | ▼ 53.7% |
| Taxes450/3 | - | €8,555 | €445 | €910 | €530 | €955 | ▲ 80.2% |
| Remuneration and social security454/9 | - | €4,686 | €5,181 | €1,540 | €1,531 | - | - |
| Other amounts payable47/48 | - | €76,800 | €127,651 | - | €117,214 | €272,315 | ▲ 132% |
| Accrued charges and deferred income492/3 | - | €2,704 | €1,365 | €2,681 | €1,000 | €1,000 | = |
| Line | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€113,909 | -€57,408 | €108,157 | €46,502 | -€174,400 | -€44,235 | ▲ 74.6% |
| + Depreciation and write-downs630 | €2,691 | €5,235 | €5,235 | €6,462 | €8,429 | €3,225 | ▼ 61.7% |
| Operating cash flow (approximation) | -€111,219 | -€52,173 | €113,391 | €52,963 | -€165,971 | -€41,010 | ▲ 75.3% |
| Investment in fixed assets (approximation) | - | €725 | €0 | -€11,713 | -€6,385 | €5,239 | - |
| Change in cash | - | -€6,105 | -€14,352 | €19,727 | €16,878 | -€34,907 | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Filings with the National Bank (6)
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | micro format | 08-06-2026 | 2026-00142497 |
| 31-12-2024 | micro format | 25-06-2025 | 2025-00173142 |
| 31-12-2023 | micro format | 10-06-2024 | 2024-00117461 |
| 31-12-2022 | micro format | 06-06-2023 | 2023-00107683 |
| 31-12-2021 | micro format | 02-08-2022 | 2022-20260548 |
| 31-12-2020 | micro format | 13-07-2021 | 2021-35400265 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.