THEMAVIC
Annual accounts 2025
micro format, filed on 27-08-2026, 27 days lateTurnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €150,000. Estimated: probably between €74,000 and €270,000.
Balance sheet
balance sheet total €268,910 on 31-12-2025in euro
in euro
Position in the sector
12.7%
Higher than 22% of 4,561 companies in 2025.
0.02
Lower than 95% of 4,377 companies in 2025.
0.0%
Higher than 28% of 4,412 companies in 2025.
Net result: middle half · Equity: middle half · Balance sheet total: top quarter · Working capital: bottom quarter
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Balance sheet: assets | |||||
20/58 |
268,910 | 284,194 | 302,008 | 74,844 | |
21/28 |
266,340 | 282,090 | 295,242 | 53,409 | |
22/27 |
266,340 | 282,090 | 295,242 | 53,409 | |
22 |
265,452 | 280,355 | 295,242 | 53,409 | |
26 |
888 | 1,735 | - | - | |
29/58 |
2,571 | 2,104 | 6,765 | 21,435 | |
40/41 |
1,013 | - | - | 860 | |
40 |
1,013 | - | - | 860 | |
54/58 |
1,557 | 2,104 | 5,933 | 20,575 | |
490/1 |
- | - | 832 | - | |
| Balance sheet: equity and liabilities | |||||
10/49 |
268,910 | 284,194 | 302,008 | 74,844 | |
10/15 |
34,144 | 34,130 | 32,656 | 31,161 | |
10/11 |
1,239 | 1,239 | 1,239 | 1,239 | |
10 |
- | - | - | 1,239 | |
100 |
- | - | - | 1,239 | |
13 |
31,124 | 31,124 | 31,124 | 124 | |
130/1 |
- | - | - | 124 | |
130 |
- | - | - | 124 | |
133 |
31,124 | 31,124 | 31,124 | - | |
14 |
1,781 | 1,767 | 292 | 29,797 | |
17/49 |
234,766 | 250,064 | 269,352 | 43,683 | |
17 |
67,835 | 78,572 | 101,062 | 31,794 | |
170/4 |
65,585 | 76,322 | 96,667 | 29,544 | |
178/9 |
2,250 | 2,250 | 4,395 | 2,250 | |
42/48 |
166,820 | 171,492 | 168,290 | 11,889 | |
42 |
10,737 | 10,356 | 483 | 3,830 | |
44 |
6 | 737 | - | - | |
440/4 |
6 | 737 | - | - | |
45 |
816 | 513 | 3,439 | 3,000 | |
450/3 |
816 | 513 | 3,439 | 3,000 | |
47/48 |
155,261 | 159,886 | 164,368 | 5,059 | |
492/3 |
111 | - | - | - | |
| Income statement | |||||
76A |
932 | - | - | - | |
9900 |
24,016 | 23,103 | 19,342 | 21,645 | |
60/61 |
7,516 | 7,497 | - | 8,655 | |
630 |
15,750 | 15,694 | 8,790 | 3,617 | |
640/8 |
4,115 | 1,723 | 5,849 | 1,913 | |
66A |
210 | 264 | - | - | |
9901 |
3,941 | 5,423 | 4,703 | 16,115 | |
75/76B |
6 | 0 | 0 | - | |
75 |
6 | 0 | 0 | - | |
65/66B |
3,840 | 3,463 | 2,769 | 1,082 | |
65 |
3,840 | 3,463 | 2,769 | 1,082 | |
9903 |
107 | 1,960 | 1,934 | 15,032 | |
67/77 |
93 | 486 | 439 | 3,000 | |
9904 |
14 | 1,474 | 1,495 | 12,032 | |
9905 |
14 | 1,474 | 1,495 | 12,032 | |
| Appropriation of the result | |||||
9906 |
1,781 | 1,767 | 31,292 | 29,797 | |
14P |
1,767 | 292 | 29,797 | 17,765 | |
691/2 |
- | - | 31,000 | - | |
6921 |
- | - | 31,000 | - | |
| Document | |||||
The notes to these accounts have 5 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the accounts filed with the NBB.
Source: Annual accounts 2025 at the NBB, filed on 27-08-2026.
Filings
each dot is a set of accounts, on the day it reached the National Bank2025 annual accounts filed 27 days after the deadline. Filed on 27 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00432489.
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| 19,691 | 21,117 | 13,493 | 19,732 | ||
| 15,764 | 17,168 | 10,285 | 15,650 | ||
| 0 | 2,541 | 249,425 | - | ||
| -547 | -3,829 | -14,642 | - | ||
| -164,249 | -169,388 | -161,524 | 9,546 | ||
| 12.7% | 12.0% | 10.8% | 41.6% | ||
| 0.02 | 0.01 | 0.04 | 1.80 | ||
| 6.88 | 7.33 | 8.25 | 1.40 | ||
| 0.0% | 4.3% | 4.6% | 38.6% | ||
| 0.0% | 0.5% | 0.5% | 16.1% | ||
| 5.13 | 6.10 | 4.87 | 18.23 | ||
| 0 days | 36 days | - | - |
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 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Mortgages, amount registered | - | - | - | €68,000 |
| Carrying value of the mortgaged assets | - | - | - | €53,409 |
Source: notes to the 2022 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
fixed assets acquired| Item | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Tangible fixed assets | - | €2,541 | €249,425 | - |
| €15,750 | €15,694 | €8,790 | €3,617 |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
Insights on THEMAVIC
The operating result for 2025 is 27% lower than in 2024 and the lowest since 2022.
Debt's share of the balance-sheet total falls from 88.0% to 87.3%. Debt is lower.