VALUE DRIVE
VALUE DRIVE has been active since 2019 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €71k and a net result of €37k. Equity is shrinking by ~32.3% per year and would, assuming unchanged policy, indicatively turn negative around fiscal year 2027. Its solvency ranks better than 58% of 2768 sector peers (fiscal year 2025). The computed 12-month bankruptcy probability is 0.6% (low).
| Equity | €71k |
| Net result | €37k |
| Better than sector | 58% |
| Active | 7 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 | 69.3% | 62.1% | |
| Net result | €37k | €39k | |
| Equity | €71k | €62k | |
| Gross operating margin | €48k | €62k | |
| Total assets | €102k | €121k |
Figures by fiscal year and ratios
| Fiscal year | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
| Deposit | micro schema | micro schema | micro schema | micro schema |
| Revenue | - | - | - | - |
| EBITDA | €47k | €10k | €92k | €84k |
| Net profit | €37k | €6k | €71k | €60k |
| Cash flow | €38k | €8k | €73k | €66k |
| Staff costs | - | - | - | - |
| Income taxes | €11k | €3k | €19k | €17k |
| Dividends | €24k | €142k | €25k | €12k |
| Total assets | €102k | €208k | €235k | €185k |
| Equity | €71k | €57k | €193k | €147k |
| Debt | €31k | €151k | €42k | €38k |
| of which ≤ 1y | €30k | €150k | €41k | €33k |
| of which > 1y | - | - | - | €0 |
| Working capital | €71k | €57k | €192k | €144k |
| Employees (FTE) | - | - | - | - |
| 2025 | 2024 | 2023 | 2022 | |
|---|---|---|---|---|
| Current ratio | 3.36 | 1.38 | 5.70 | 5.35 |
| Quick ratio | 3.36 | 1.38 | 5.70 | 5.35 |
| Working capital ratio | 69.4% | 27.4% | 81.6% | 78.0% |
| Solvency | 69.3% | 27.6% | 82.1% | 79.6% |
| Debt / equity | 0.44 | 2.62 | 0.22 | 0.26 |
| Long-term debt ratio | - | - | - | 0.00 |
| Interest coverage | 107.16 | 36.35 | 390.84 | 395.87 |
| Gross margin | - | - | - | - |
| Net margin | - | - | - | - |
| ROA | 36.4% | 3.1% | 30.2% | 32.2% |
| ROE | 52.6% | 11.3% | 36.8% | 40.5% |
| EBITDA margin | - | - | - | - |
| Days sales outstanding | - | - | - | - |
| Days payable outstanding | - | - | - | - |
| Inventory turnover | - | - | - | - |
| Days inventory (DSI) | - | - | - | - |
Full annual accounts (23 line items)
| Line item | Code | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Balance sheet, Assets | |||||
| TOTAL ASSETS | 20/58 | €102k | €208k | €235k | €185k |
| Fixed assets | 21/28 | €1k | €1k | €2k | €7k |
| Tangible fixed assets | 22/27 | €1k | €1k | €2k | €7k |
| Financial fixed assets | 28 | €43 | €43 | €43 | €43 |
| Current assets | 29/58 | €101k | €207k | €233k | €177k |
| Amounts receivable within one year | 40/41 | €28k | €30k | €38k | €48k |
| Cash & bank | 54/58 | €71k | €176k | €194k | €126k |
| Balance sheet, Equity & liabilities | |||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €102k | €208k | €235k | €185k |
| Equity | 10/15 | €71k | €57k | €193k | €147k |
| Contributions / capital | 10/11 | €19k | €19k | €19k | €19k |
| Accumulated profits (losses) | 14 | €52k | €39k | €174k | €128k |
| Amounts payable | 17/49 | €31k | €151k | €42k | €38k |
| Amounts payable after one year | 17 | - | - | - | €0 |
| Amounts payable within one year | 42/48 | €30k | €150k | €41k | €33k |
| Trade debts payable within one year | 44 | €1k | €2k | €1k | €219 |
| Income statement | |||||
| Gross operating margin | 9900 | €48k | €11k | €93k | €84k |
| Operating result | 9901 | €47k | €9k | €90k | €77k |
| Financial income | 75 | €2k | €1k | €3 | €7 |
| Financial charges | 65 | €442 | €276 | €235 | €211 |
| Result before taxes | 9903 | €48k | €10k | €90k | €77k |
| Income taxes | 67/77 | €11k | €3k | €19k | €17k |
| Net result for the period | 9904 | €37k | €6k | €71k | €60k |
| Result to be appropriated | 9905 | €37k | €6k | €71k | €60k |
| NACE primary | Computer programming(62100) |
| Legal form | Private limited company(610) |
| Incorporation | 01-03-2019 |
| Status | Active |
| Postal code | 1150 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 21682C0184/00W016 | Brussels | 230 m² | 1 · 75 m² | 9.4 m · 2 fl. |
We know of 2 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 | VALUE DRIVE |