THE WINE PROGRAM
The computed 12-month bankruptcy probability of THE WINE PROGRAM is 2.5% (moderate). The 2024 annual accounts show equity of €60k and a net result of €8k. Equity is growing by ~4.6% per year across the filed fiscal years. Its solvency ranks better than 64% of 18938 sector peers (fiscal year 2024). The company has been active since 2002 and the Belgian State Gazette contains no insolvency or warning signals.
| Equity | €60k |
| Net result | €8k |
| Better than sector | 64% |
| Active | 23 yrs |
Exceptional profile, strong across almost every axis.
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 | 45.5% | 29.1% | |
| Net result | €8k | €5k | |
| Equity | €60k | €27k | |
| Gross operating margin | €103k | €60k | |
| Staff costs | €74k | €55k |
Figures by fiscal year and ratios
| Fiscal year | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Deposit | micro schema | micro schema | micro schema | micro schema |
| Revenue | - | - | - | - |
| EBITDA | €28k | €18k | €35k | €32k |
| Net profit | €8k | €5k | €8k | €15k |
| Cash flow | €22k | €12k | €23k | €29k |
| Staff costs | €74k | €119k | €79k | €50k |
| Income taxes | €17 | €3k | €9k | €9k |
| Dividends | - | - | - | - |
| Total assets | €131k | €168k | €158k | €122k |
| Equity | €60k | €70k | €65k | €57k |
| Debt | €71k | €98k | €93k | €65k |
| of which ≤ 1y | €70k | €88k | €73k | €65k |
| of which > 1y | €1k | €10k | €19k | - |
| Working capital | €17k | €24k | €26k | €28k |
| Employees (FTE) | - | 4.8 | 6.3 | 3.2 |
| 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|
| Current ratio | 1.24 | 1.27 | 1.35 | 1.44 |
| Quick ratio | 1.08 | 1.17 | 1.09 | 1.28 |
| Working capital ratio | 12.8% | 14.2% | 16.5% | 23.2% |
| Solvency | 45.5% | 41.7% | 41.3% | 46.8% |
| Debt / equity | 1.20 | 1.40 | 1.42 | 1.14 |
| Long-term debt ratio | 0.02 | 0.15 | 0.29 | - |
| Interest coverage | 5.96 | 5.11 | 16.46 | 17.78 |
| Gross margin | - | - | - | - |
| Net margin | - | - | - | - |
| ROA | 6.1% | 2.9% | 5.1% | 12.0% |
| ROE | 13.5% | 7.1% | 12.4% | 25.7% |
| EBITDA margin | - | - | - | - |
| Days sales outstanding | - | - | - | - |
| Days payable outstanding | - | - | - | - |
| Inventory turnover | - | - | - | - |
| Days inventory (DSI) | - | - | - | - |
Full annual accounts (25 line items)
| Line item | Code | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Balance sheet, Assets | |||||
| TOTAL ASSETS | 20/58 | €131k | €168k | €158k | €122k |
| Fixed assets | 21/28 | €44k | €57k | €58k | €29k |
| Tangible fixed assets | 22/27 | €39k | €51k | €53k | €23k |
| Financial fixed assets | 28 | €6k | €6k | €6k | €6k |
| Current assets | 29/58 | €87k | €112k | €99k | €93k |
| Stocks & contracts in progress | 3 | €11k | €9k | €20k | €10k |
| Amounts receivable within one year | 40/41 | €7k | €21k | €6k | €2k |
| Cash & bank | 54/58 | €68k | €81k | €74k | €80k |
| Balance sheet, Equity & liabilities | |||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €131k | €168k | €158k | €122k |
| Equity | 10/15 | €60k | €70k | €65k | €57k |
| Contributions / capital | 10/11 | - | €19k | €19k | €19k |
| Reserves | 13 | €26k | €26k | €26k | €26k |
| Accumulated profits (losses) | 14 | €34k | €26k | €21k | €13k |
| Amounts payable | 17/49 | €71k | €98k | €93k | €65k |
| Amounts payable after one year | 17 | €1k | €10k | €19k | - |
| Amounts payable within one year | 42/48 | €70k | €88k | €73k | €65k |
| Trade debts payable within one year | 44 | €15k | €46k | €54k | €41k |
| Income statement | |||||
| Gross operating margin | 9900 | €103k | €138k | €118k | €82k |
| Operating result | 9901 | €13k | €11k | €19k | €18k |
| Financial income | 75 | - | €31 | €5 | €8k |
| Financial charges | 65 | €5k | €3k | €2k | €2k |
| Result before taxes | 9903 | €8k | €8k | €17k | €23k |
| Income taxes | 67/77 | €17 | €3k | €9k | €9k |
| Net result for the period | 9904 | €8k | €5k | €8k | €15k |
| Result to be appropriated | 9905 | €8k | €5k | €8k | €15k |
| NACE primary | Full-service restaurants(56111) |
| Legal form | Private limited company(610) |
| Incorporation | 04-12-2002 |
| Status | Active |
| Postal code | 1200 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 21673D0069/00Z000 | Brussels | 278 m² | 1 · 133 m² | 12.0 m · 2 fl. |
We know of 4 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 | THE WINE PROGRAM |