Stemaco
Annual accounts 2025
micro format, filed on 26-04-2026, 4 days before the deadline€162,005
▲ 46.7%
€91,589
▲ €166,896
€80,407
▲ €178,195
€170,630
▲ €792,388
9.8%
▲ 5.7 percentage points
3.34
▲ 3.09
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €410,000. Estimated: probably between €270,000 and €630,000.
Balance sheet
balance sheet total €1.4m on 30-09-2025What the company ownsHow it is paid for
in euro
in euro
Position in the sector
9.8%
Higher than 12% of 1,602 companies in 2025.
3.34
Higher than 70% of 1,593 companies in 2025.
5.7%
Higher than 24% of 1,598 companies in 2025.
Stemaco
Middle half of the sector
80% of the sector
Micro accounts in veterinary activities (NACE 75)
Net result: top quarter · Equity: middle half · Balance sheet total: top quarter · Working capital: top quarter
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||
20/58 |
1.4m | 1.4m | 301,148 | 282,786 | 214,162 | 142,615 | 129,591 | 154,945 | 153,524 | 128,927 | |
21/28 |
1.2m | 1.2m | 116,350 | 134,412 | 85,601 | 43,622 | 52,290 | 62,086 | 18,702 | 20,167 | |
22/27 |
1.2m | 1.2m | 105,550 | 123,612 | 74,801 | 32,622 | 41,290 | 51,086 | 18,702 | 20,167 | |
22 |
1.1m | 1.2m | 28,798 | 23,557 | 25,486 | 27,544 | 29,750 | 31,532 | 2,250 | - | |
24 |
5,195 | 6,692 | 2,051 | 4,638 | 9,105 | 5,078 | 11,540 | 19,554 | 16,452 | 20,167 | |
25 |
33,270 | 53,986 | 74,701 | 95,417 | - | - | - | - | - | - | |
28 |
6,800 | 6,800 | 10,800 | 10,800 | 10,800 | 11,000 | 11,000 | 11,000 | - | - | |
29/58 |
243,463 | 208,734 | 184,798 | 148,374 | 128,561 | 98,993 | 77,300 | 92,859 | 134,822 | 108,761 | |
3 |
12,900 | 9,125 | 2,805 | - | - | - | - | - | 11,520 | 12,421 | |
30/36 |
12,900 | 9,125 | 2,805 | - | - | - | - | - | 11,520 | 12,421 | |
40/41 |
83,380 | 73,758 | 77,061 | 45,543 | 43,577 | 37,870 | 28,649 | 33,369 | 59,189 | 52,681 | |
40 |
77,069 | 56,185 | 76,553 | 45,543 | 24,380 | 26,950 | 21,200 | 27,683 | 58,584 | 51,385 | |
41 |
6,311 | 17,573 | 509 | - | 19,197 | 10,920 | 7,449 | 5,686 | 604 | 1,297 | |
50/53 |
66,734 | 70,820 | 50,650 | 50,432 | 45,501 | 33,501 | - | - | - | - | |
54/58 |
77,965 | 52,349 | 48,171 | 49,074 | 37,602 | 26,489 | 47,597 | 59,415 | 64,113 | 43,204 | |
490/1 |
2,484 | 2,683 | 6,111 | 3,325 | 1,881 | 1,134 | 1,054 | 74 | - | 455 | |
| Balance sheet: equity and liabilities | |||||||||||
10/49 |
1.4m | 1.4m | 301,148 | 282,786 | 214,162 | 142,615 | 129,591 | 154,945 | 153,524 | 128,927 | |
10/15 |
139,366 | 58,960 | 156,748 | 107,355 | 167,403 | 130,413 | 108,866 | 82,070 | 75,973 | 54,894 | |
10/11 |
25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | |
100 |
- | - | - | - | - | - | 25,000 | 25,000 | 25,000 | 25,000 | |
13 |
131,748 | 131,748 | 131,748 | 82,355 | 141,500 | 102,500 | 82,500 | 56,500 | 48,000 | 28,000 | |
130/1 |
- | - | 2,500 | 2,500 | 2,500 | 2,500 | - | - | - | - | |
130 |
- | - | - | - | - | - | 2,500 | 2,500 | 2,500 | 2,500 | |
1311 |
- | - | 2,500 | 2,500 | 2,500 | 2,500 | - | - | - | - | |
133 |
131,748 | 131,748 | 129,248 | 79,855 | 139,000 | 100,000 | 80,000 | 54,000 | 45,500 | 25,500 | |
14 |
-17,382 | -97,788 | - | - | 903 | 2,913 | 1,366 | 570 | 2,973 | 1,894 | |
17/49 |
1.3m | 1.4m | 144,400 | 175,431 | 46,759 | 12,201 | 20,725 | 72,875 | 77,550 | 74,034 | |
17 |
1.2m | 539,362 | 47,898 | 71,059 | 30,073 | - | - | 5,726 | 14,173 | 22,452 | |
170/4 |
1.2m | 539,362 | 47,898 | 71,059 | 30,073 | - | - | 5,726 | 14,173 | 22,452 | |
42/48 |
72,833 | 830,492 | 96,502 | 104,372 | 16,686 | 12,092 | 20,687 | 67,149 | 63,378 | 51,582 | |
42 |
41,843 | 42,954 | 23,161 | 22,786 | 9,613 | - | 5,726 | 8,447 | 8,280 | 8,116 | |
43 |
- | - | - | - | - | - | - | 721 | - | - | |
430/8 |
- | - | - | - | - | - | - | 721 | - | - | |
44 |
7,403 | 5,958 | 15,251 | 3,896 | 3,834 | 1,931 | 990 | 36,804 | 9,278 | 12,067 | |
440/4 |
7,403 | 5,958 | 15,251 | 3,896 | 3,834 | 1,931 | 990 | 36,804 | 9,278 | 12,067 | |
45 |
6,480 | 15,321 | 14,008 | 11,469 | 2,439 | 4,042 | 3,411 | 6,792 | 9,331 | 14,558 | |
450/3 |
6,480 | 15,321 | 14,008 | 11,469 | 2,439 | 4,042 | 3,411 | 5,292 | 9,331 | 14,558 | |
454/9 |
- | - | - | - | - | - | - | 1,500 | - | - | |
47/48 |
17,106 | 766,260 | 44,082 | 66,221 | 800 | 6,120 | 10,560 | 14,385 | 36,489 | 16,840 | |
492/3 |
- | - | - | - | - | 109 | 38 | - | - | - | |
| Income statement | |||||||||||
76A |
265 | 95 | 6,428 | 5,593 | 2,372 | - | - | 5,671 | - | - | |
9900 |
162,005 | 110,434 | 100,735 | 84,570 | 22,778 | 41,358 | 57,367 | 47,348 | 64,847 | 67,841 | |
630 |
43,071 | 181,711 | 25,155 | 12,605 | 12,688 | 8,668 | 10,793 | 15,595 | 5,955 | 8,754 | |
640/8 |
7,332 | 4,029 | 1,558 | 1,632 | 1,654 | 592 | 1,582 | 892 | 1,126 | 1,331 | |
66A |
20,012 | - | - | - | - | - | 140 | 8,025 | 248 | - | |
9901 |
91,589 | -75,306 | 74,021 | 70,333 | 8,437 | 32,098 | 44,851 | 22,836 | 57,517 | 57,756 | |
75/76B |
16,518 | 261 | 315 | 4,201 | 31,972 | 1,708 | 756 | 3 | 3 | 12 | |
75 |
16,518 | 261 | 315 | 4,201 | 31,972 | 1,708 | 756 | 3 | 3 | 12 | |
65/66B |
23,657 | 22,743 | 4,588 | 1,195 | 468 | 264 | 313 | 450 | 607 | 815 | |
65 |
23,657 | 18,743 | 4,588 | 1,195 | 468 | 264 | 313 | 450 | 607 | 815 | |
66B |
0 | 4,000 | - | - | - | - | - | - | - | - | |
9903 |
84,450 | -97,788 | 69,747 | 73,339 | 39,941 | 33,542 | 45,294 | 22,389 | 56,914 | 56,953 | |
67/77 |
4,044 | - | 13,754 | 15,741 | 2,152 | 6,194 | 7,699 | 3,792 | 7,834 | 13,059 | |
9904 |
80,407 | -97,788 | 55,993 | 57,598 | 37,790 | 27,348 | 37,595 | 18,597 | 49,080 | 43,894 | |
9905 |
80,407 | -97,788 | 55,993 | 57,598 | 37,790 | 27,348 | 37,595 | 18,597 | 49,080 | 43,894 | |
| Appropriation of the result | |||||||||||
9906 |
-17,382 | -97,788 | 55,993 | 58,502 | 40,703 | 28,713 | 38,166 | 21,570 | 50,973 | 43,894 | |
14P |
-97,788 | - | - | 903 | - | - | - | - | - | - | |
791/2 |
- | - | - | 117,647 | - | - | - | - | - | - | |
691/2 |
- | - | 49,393 | 58,502 | 39,000 | 20,000 | 26,000 | 8,500 | 20,000 | 28,000 | |
6920 |
- | - | - | - | - | - | - | - | - | 2,500 | |
6921 |
- | - | 49,393 | 58,502 | 39,000 | 20,000 | 26,000 | 8,500 | 20,000 | 25,500 | |
694/7 |
- | - | 6,600 | 117,647 | 800 | 5,800 | 10,800 | 12,500 | 28,000 | 14,000 | |
694 |
- | - | 1,600 | 117,647 | 800 | 800 | 800 | - | - | - | |
695 |
- | - | 5,000 | - | - | 5,000 | 10,000 | 12,500 | 28,000 | 14,000 | |
| Document | |||||||||||
The notes to these accounts have 14 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).
Source: Annual accounts 2025 (PDF), filed on 26-04-2026.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-09-2025 | micro format | 26-04-2026 | 2026-00087718 | |
| 30-09-2024 | micro format | 13-04-2025 | 2025-00068561 | |
| 30-09-2023 | micro format | 03-04-2024 | 2024-00055482 | |
| 30-09-2022 | micro format | 17-04-2023 | 2023-00059949 | |
| 30-09-2021 | micro format | 31-03-2022 | 2022-09300594 | |
| 30-09-2020 | micro format | 24-03-2021 | 2021-08200532 | |
| 30-09-2019 | micro format | 03-04-2020 | 2020-08400306 | |
| 30-09-2018 | micro format | 29-04-2019 | 2019-11000092 | |
| 30-09-2017 | micro format | 24-04-2018 | 2018-10300587 | |
| 30-09-2016 | abbreviated format | 14-04-2017 | 2017-09500473 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 134,661 | 106,404 | 99,177 | 82,937 | 21,125 | 40,766 | 55,645 | 38,431 | 63,472 | 66,510 | ||
| 123,478 | 83,922 | 81,149 | 70,203 | 50,478 | 36,016 | 48,389 | 34,192 | 55,035 | 52,647 | ||
| 20,462 | 1.3m | 7,093 | 105,187 | 59,427 | 0 | 997 | 84,005 | 4,490 | 28,921 | ||
| 25,616 | 4,178 | -903 | 11,472 | 11,113 | -21,108 | -11,818 | -4,698 | 20,909 | - | ||
| 170,630 | -621,758 | 88,296 | 44,002 | 111,875 | 86,900 | 56,614 | 25,710 | 71,444 | 57,179 | ||
| 9.8% | 4.1% | 52.1% | 38.0% | 78.2% | 91.4% | 84.0% | 53.0% | 49.5% | 42.6% | ||
| 3.34 | 0.25 | 1.91 | 1.42 | 7.70 | 8.19 | 3.74 | 1.38 | 2.13 | 2.11 | ||
| 3.17 | 0.24 | 1.89 | 1.42 | 7.70 | 8.19 | 3.74 | 1.38 | 1.95 | 1.87 | ||
| 9.20 | 23.23 | 0.92 | 1.63 | 0.28 | 0.09 | 0.19 | 0.89 | 1.02 | 1.35 | ||
| 57.7% | -165.9% | 35.7% | 53.7% | 22.6% | 21.0% | 34.5% | 22.7% | 64.6% | 80.0% | ||
| 5.7% | -6.8% | 18.6% | 20.4% | 17.6% | 19.2% | 29.0% | 12.0% | 32.0% | 34.0% | ||
| 5.69 | 5.68 | 21.61 | 69.40 | - | - | - | - | - | - |
A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.
Securities and guarantees
on own assets and for others| Item | 30-09-2025 | 30-09-2024 | 30-09-2023 | 30-09-2022 |
|---|---|---|---|---|
| Mortgages, amount registered | €925,000 | €925,000 | - | - |
| €25,000 | €25,000 | - | - | |
| Carrying value of the mortgaged assets | €1.1m | €1.2m | - | - |
Source: notes to the 2022 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
fixed assets acquired| Item | 30-09-2025 | 30-09-2024 | 30-09-2023 | 30-09-2022 |
|---|---|---|---|---|
| Tangible fixed assets | €20,462 | €1.3m | €7,093 | €105,187 |
| €43,071 | €181,711 | €25,155 | €12,605 |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
Insights on Stemaco
The operating result for 2025 is a profit of €91,589, after a loss of €75,306 in 2024. It is the highest result since 2016.
Debt's share of the balance-sheet total falls from 95.9% to 90.2%. Equity is higher and debt is lower.