TERNIER
ActiveFinancials · financial year 2025, abbreviated format
Annual accounts 2025 filed on 18-03-2026 PDF all 49 filings
Turnover
≈ €1.7m
Estimated: probably between €1.0m and €2.9m
Total assets
€1.5m▼ 3.3%
2024 · €1.6m
Net result
€216,731▲ 44.5%
2024 · €149,950
Working capital
€87,226
2024 · -€45,755
In the rankings
#1 oldest company in Nieuwpoort, Manufacturing sector#7 company by equity in Nieuwpoort, Manufacturing sector
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€315,168
▲ 39.8%
2025
20182025
Net result
€216,731
▲ 44.5%
2025
highest quarter of the sector
20182025
Equity
€1.2m
▲ 12.7%
2025
highest quarter of the sector
20182025
Total assets
€1.5m
▼ 3.3%
2025
middle half of the sector
20182025
Debt
€295,574
▼ 38.9%
2025
20182025
Working capital
€87,226
2025
middle half of the sector
20182025
Solvency
80.4%
▲ 11.4pp
2025
highest quarter of the sector
20182025
Current ratio
1.35
▲ 0.45
2025
middle half of the sector
20182025
Return on assets (ROA)
14.4%
▲ 4.8pp
2025
highest quarter of the sector
20182025
Staff (FTE)
7.8
▲ 105%
2025
middle half of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022202320242025
Operating result€0.1m-€0.06m▼ 45.6%€0.1m▲ 144%€0.2m▲ 47.0%€0.1m▼ 34.6%€0.3m▲ 130%€0.2m▼ 26.6%€0.3m▲ 39.8%
Net result€0.06m-€0.04m▼ 34.4%€0.1mwithin the sector's middle half▲ 158%€0.2mwithin the sector's middle half▲ 59.1%€0.08mwithin the sector's middle half▼ 44.5%€0.2mwithin the sector's middle half▲ 132%€0.1mwithin the sector's middle half▼ 23.6%€0.2mabove the sector's middle half▲ 44.5%
Equity€0.4m-€0.5m▲ 8.7%€0.6mwithin the sector's middle half▲ 20.8%€0.7mwithin the sector's middle half▲ 27.4%€0.8mwithin the sector's middle half▲ 11.9%€1.0mwithin the sector's middle half▲ 24.7%€1.1mwithin the sector's middle half▲ 8.6%€1.2mabove the sector's middle half▲ 12.7%
Total assets€0.7m-€0.8m▲ 9.3%€0.9mwithin the sector's middle half▲ 13.1%€1.1mwithin the sector's middle half▲ 27.5%€1.2mwithin the sector's middle half▲ 7.4%€1.4mwithin the sector's middle half▲ 18.0%€1.6mwithin the sector's middle half▲ 12.8%€1.5mwithin the sector's middle half▼ 3.3%
Debt€0.3m-€0.3m▲ 10.3%€0.3m▲ 1.2%€0.4m▲ 27.8%€0.4m▼ 1.1%€0.4m▲ 3.9%€0.5m▲ 23.7%€0.3m▼ 38.9%
Working capital€0.2m-€0.3m▲ 22.2%€0.4mwithin the sector's middle half▲ 37.9%€0.2mwithin the sector's middle half▼ 48.8%-€0.05mbelow the sector's middle half€0.2mwithin the sector's middle half-€0.05mbelow the sector's middle half€0.09mwithin the sector's middle half
Solvency61.4%-61.1%▼ 0.3pp65.2%within the sector's middle half▲ 4.1pp65.1%above the sector's middle half▼ 0.1pp67.8%above the sector's middle half▲ 2.8pp71.7%above the sector's middle half▲ 3.9pp69.0%within the sector's middle half▼ 2.7pp80.4%above the sector's middle half▲ 11.4pp
Current ratio1.87-1.97▲ 0.092.32within the sector's middle half▲ 0.351.53within the sector's middle half▼ 0.790.86below the sector's middle half▼ 0.671.56within the sector's middle half▲ 0.700.89below the sector's middle half▼ 0.661.35within the sector's middle half▲ 0.45
Return on assets (ROA)8.2%-4.9%▼ 3.3pp11.2%above the sector's middle half▲ 6.3pp14.0%above the sector's middle half▲ 2.8pp7.2%within the sector's middle half▼ 6.8pp14.2%above the sector's middle half▲ 7.0pp9.6%within the sector's middle half▼ 4.6pp14.4%above the sector's middle half▲ 4.8pp
Staff (FTE)5.6-16▲ 186%17.6above the sector's middle half▲ 10.0%10.7within the sector's middle half▼ 39.2%5.3within the sector's middle half▼ 50.5%3.6within the sector's middle half▼ 32.1%3.8within the sector's middle half▲ 5.6%7.8within the sector's middle half▲ 105%
above
within
below
The sector band is the middle half of the companies in Manufacture of wood and of products of wood and cork, except furniture; manufacture of articles of straw and plaiting materials (NACE 16). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The operating result for 2025 is 40% higher than in 2024 and the highest since 2021. It is a recovery after the fall in 2024.
Turnover and EBIT margin are not published. The abbreviated or micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €1.5m
Fixed assets
€1.2m ▼ 0.3%
Current assets
€339,289 ▼ 12.2%
Equity and liabilities €1.5m
Equity
€1.2m ▲ 12.7%
Debt
€295,574 ▼ 38.9%
Debt's share of the balance-sheet total falls from 31.0% to 19.6%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€366,750▲
2024 · €274,527
Cash flow
€268,314▲
2024 · €199,038
Quick ratio
1.33▲
2024 · 0.89
Debt to equity
0.24▼
2024 · 0.45
ROE
17.9%▲
2024 · 13.9%
Interest coverage
96.17▼
2024 · over 100
Debt ≤ 1 year
€252,064▼
2024 · €432,136
Debt > 1 year
€43,510▼
2024 · €51,343
Income taxes
€94,623▲
2024 · €73,429
Staff costs
€207,144▲
2024 · €183,435
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 31-12-2021 | 31-12-2022 | 31-12-2023 | 31-12-2024 | 31-12-2025 |
|---|---|---|---|---|---|
| Employees at the balance-sheet date | 6 | - | - | - | - |
| full-time | 6 | - | - | - | - |
| in full-time equivalents | 6 | - | - | - | - |
| Average over the year, in full-time equivalents | 10.7 | 5.3 | 3.6 | 3.8 | 7.8 |
| Joined | 416 | 515 | 600 | 612 | 134 |
| Left | 415 | 515 | 600 | 612 | 135 |
Source: social balance sheet in the 2021 to 2025 annual accounts
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €392,210 | €452,427 | €11,518 | €357,230 | €47,500 |
| Depreciation and write-downs of the year | €48,461 | €56,290 | €51,896 | €49,088 | €51,582 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Subsidies and aid
Flemish government
2022 · 1 entry · €2,000 awarded · €2,000 paidSchemes
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | - | - | €10,500 | - |
| Remuneration, social security and pensions62 | - | - | - | €184,722 | €221,800 | €203,754 | €183,435 | €207,144 | ▲ 12.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €54,271 | €62,176 | €52,775 | €48,461 | €56,290 | €51,896 | €49,088 | €51,582 | ▲ 5.1% |
| Other operating charges640/8 | - | - | - | €93,302 | €103,713 | €74,938 | €154,096 | €141,489 | ▼ 8.2% |
| Non-recurring operating charges66A | - | - | - | €14,000 | €15,500 | - | €17,850 | - | - |
| Gross operating margin9900 | €399,526 | €383,284 | €440,327 | €544,861 | €530,903 | €637,815 | €629,907 | €715,383 | ▲ 13.6% |
| Operating profit (loss)9901 | €104,760 | €57,011 | €139,035 | €204,377 | €133,601 | €307,227 | €225,439 | €315,168 | ▲ 39.8% |
| Financial income75/76B | - | - | - | €845 | €391 | €102 | €0 | €0 | ▼ 66.7% |
| Recurring financial income75 | €1,032 | €514 | €169 | €845 | €391 | €102 | €0 | €0 | ▼ 66.7% |
| Financial charges65/66B | - | - | - | €3,184 | €2,522 | €24,367 | €2,060 | €3,813 | ▲ 85.1% |
| Recurring financial charges65 | €22,551 | €372 | €313 | €3,184 | €2,522 | €24,367 | €2,060 | €3,813 | ▲ 85.1% |
| Profit (loss) for the period before taxes9903 | €83,240 | €57,153 | €138,890 | €202,038 | €131,470 | €282,962 | €223,379 | €311,354 | ▲ 39.4% |
| Income taxes67/77 | €26,670 | €20,064 | €43,060 | €49,604 | €46,805 | €86,803 | €73,429 | €94,623 | ▲ 28.9% |
| Profit (loss) for the period9904 | €56,570 | €37,090 | €95,830 | €152,434 | €84,664 | €196,159 | €149,950 | €216,731 | ▲ 44.5% |
| Profit (loss) for the period to be appropriated9905 | €56,570 | €37,090 | €95,830 | €152,434 | €84,664 | €196,159 | €149,950 | €216,731 | ▲ 44.5% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €0.7m | €0.8m | €0.9m | €1.1m | €1.2m | €1.4m | €1.6m | €1.5m | ▼ 3.3% |
| Fixed assets21/28 | €0.2m | €0.2m | €0.2m | €0.5m | €0.9m | €0.9m | €1.2m | €1.2m | ▼ 0.3% |
| Tangible fixed assets22/27 | €0.2m | €0.2m | €0.2m | €0.5m | €0.9m | €0.9m | €1.2m | €1.2m | ▼ 0.3% |
| Land and buildings22 | - | - | - | €0.4m | €0.8m | €0.8m | €1.1m | €1.1m | ▼ 1.8% |
| Plant, machinery and equipment23 | - | - | - | €0.06m | €0.05m | €0.04m | €0.03m | €0.01m | ▼ 57.1% |
| Furniture and vehicles24 | - | - | - | €0.02m | €0.05m | €0.04m | €0.04m | €0.07m | ▲ 80.9% |
| Current assets29/58 | €0.5m | €0.6m | €0.7m | €0.6m | €0.3m | €0.5m | €0.4m | €0.3m | ▼ 12.2% |
| Stocks and contracts in progress3 | €0.01m | €0.005m | €0.006m | €0.004m | €0.004m | €0.001m | €0.003m | €0.004m | ▲ 14.9% |
| Stocks30/36 | - | - | - | €0.004m | €0.004m | €0.001m | €0.003m | €0.004m | ▲ 14.9% |
| Amounts receivable within one year40/41 | €0.02m | €0.02m | €0.01m | €0.05m | €0.07m | €0.03m | €0.01m | €0.01m | ▼ 2.6% |
| Trade receivables40 | - | - | - | €0.04m | €0.04m | €0.02m | €0.002m | €0.001m | ▼ 41.3% |
| Other amounts receivable41 | - | - | - | €0.01m | €0.02m | €0.01m | €0.01m | €0.01m | ▲ 4.9% |
| Cash at bank and in hand54/58 | €0.5m | €0.6m | €0.7m | €0.5m | €0.2m | €0.5m | €0.4m | €0.3m | ▼ 12.8% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €0.7m | €0.8m | €0.9m | €1.1m | €1.2m | €1.4m | €1.6m | €1.5m | ▼ 3.3% |
| Equity10/15 | €0.4m | €0.5m | €0.6m | €0.7m | €0.8m | €1.0m | €1.1m | €1.2m | ▲ 12.7% |
| Contributions10/11 | €0.05m | €0.05m | €0.05m | €0.05m | €0.05m | €0.05m | €0.05m | €0.05m | = |
| Capital10 | - | - | - | €0.05m | - | - | - | - | - |
| Issued capital100 | - | - | - | €0.05m | - | - | - | - | - |
| Reserves13 | €0.2m | €0.2m | €0.3m | €0.4m | €0.5m | €0.6m | €0.7m | €0.8m | ▲ 14.5% |
| Non-distributable reserves130/1 | - | - | - | €0.005m | €0.005m | - | - | - | - |
| Legal reserve130 | - | - | - | €0.005m | - | - | - | - | - |
| Reserves not available under the articles1311 | - | - | - | - | €0.005m | - | - | - | - |
| Tax-exempt reserves132 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Distributable reserves133 | - | - | - | €0.4m | €0.4m | €0.6m | €0.7m | €0.8m | ▲ 14.9% |
| Profit (loss) carried forward14 | €0.2m | €0.2m | €0.2m | €0.3m | €0.3m | €0.3m | €0.3m | €0.4m | ▲ 11.0% |
| Amounts payable17/49 | €0.3m | €0.3m | €0.3m | €0.4m | €0.4m | €0.4m | €0.5m | €0.3m | ▼ 38.9% |
| Amounts payable after more than one year17 | - | - | - | - | €0.07m | €0.06m | €0.05m | €0.04m | ▼ 15.3% |
| Financial debts170/4 | - | - | - | - | €0.07m | €0.06m | €0.05m | €0.04m | ▼ 15.3% |
| Amounts payable within one year42/48 | €0.3m | €0.3m | €0.3m | €0.4m | €0.3m | €0.3m | €0.4m | €0.3m | ▼ 41.7% |
| Current portion of amounts payable after more than one year42 | - | - | - | - | €0.007m | €0.007m | €0.007m | €0.008m | ▲ 9.8% |
| Trade debts44 | €0.02m | €0.01m | €0.01m | €0.04m | €0.04m | - | €0.04m | €0.001m | ▼ 98.3% |
| Suppliers440/4 | - | - | - | €0.04m | €0.04m | - | €0.04m | €0.001m | ▼ 98.3% |
| Taxes, remuneration and social security45 | - | - | - | €0.08m | €0.008m | €0.08m | €0.09m | €0.04m | ▼ 55.1% |
| Taxes450/3 | - | - | - | €0.07m | - | €0.07m | €0.09m | €0.04m | ▼ 57.5% |
| Remuneration and social security454/9 | - | - | - | €0.01m | €0.008m | €0.008m | €0.007m | €0.005m | ▼ 24.4% |
| Other amounts payable47/48 | - | - | - | €0.3m | €0.3m | €0.2m | €0.3m | €0.2m | ▼ 31.7% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €56,570 | €37,090 | €95,830 | €152,434 | €84,664 | €196,159 | €149,950 | €216,731 | ▲ 44.5% |
| + Depreciation and write-downs630 | €54,271 | €62,176 | €52,775 | €48,461 | €56,290 | €51,896 | €49,088 | €51,582 | ▲ 5.1% |
| Operating cash flow (approximation) | €110,841 | €99,266 | €148,606 | €200,895 | €140,954 | €248,055 | €199,038 | €268,314 | ▲ 34.8% |
| Investment in fixed assets (approximation) | - | -€47,561 | -€40,731 | -€392,210 | -€452,427 | -€11,518 | -€357,230 | -€47,500 | ▲ 86.7% |
| Change in cash | - | €80,072 | €117,412 | -€141,159 | -€334,506 | €294,444 | -€117,928 | -€47,258 | ▲ 59.9% |
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, 31,368 companies had the same profile as TERNIER has now. Two years later, 93.5% were still going and 0.5% had gone bankrupt.
- Micro
- 20 years or older
- solvency 30% or more
- a profit of 5% of the balance sheet or more
93.5%
was still going
5.9%
stopped otherwise
0.5%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of TERNIER itself: < 0.1% within 12 months.
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 31,368 companies, not a prediction for TERNIER. 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.
Latest 10 of 49 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 18-03-2026 | 2026-00056385 | |
| 31-12-2024 | abbreviated format | 27-06-2025 | 2025-00187549 | |
| 31-12-2023 | abbreviated format | 20-06-2024 | 2024-00143947 | |
| 31-12-2022 | abbreviated format | 29-06-2023 | 2023-00171660 | |
| 31-12-2021 | abbreviated format | 29-06-2022 | 2022-20104429 | |
| 31-12-2020 | abbreviated format | 30-06-2021 | 2021-26900030 | |
| 31-12-2019 | abbreviated format | 29-06-2020 | 2020-21500494 | |
| 31-12-2018 | micro format | 24-06-2019 | 2019-21000123 | |
| 31-12-2017 | micro format | 22-06-2018 | 2018-21000505 | |
| 31-12-2016 | micro format | 26-06-2017 | 2017-20500286 |