VARIANT-SERVICES
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 15-06-2026 at the NBB all 5 filings
Equity
-€17,962
2024 · €2,379
Total assets
€27,113▲ 52.4%
2024 · €17,788
Net result
-€20,341▼ 0.3%
2024 · -€20,280
Working capital
-€33,680▼ 1,708%
2024 · -€1,863
Multi-year overview
2021 to 2025, 5 financial yearsOperating result
-€20,225
▼ 0.8%
2025
20212025
Net result
-€20,341
▼ 0.3%
2025
lowest quarter of the sector
20212025
Equity
-€17,962
2025
lowest quarter of the sector
20212025
Total assets
€27,113
▲ 52.4%
2025
lowest quarter of the sector
20212025
Debt
€45,075
▲ 193%
2025
20212025
Working capital
-€33,680
▼ 1,708%
2025
lowest quarter of the sector
20212025
Solvency
-66.2%
▼ 79.6pp
2025
lowest quarter of the sector
20212025
Current ratio
0.25
▼ 0.63
2025
lowest quarter of the sector
20212025
Return on assets (ROA)
-75.0%
▲ 39.0pp
2025
lowest quarter of the sector
20212025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20212022202320242025
Operating result€42,347-€6,395▼ 84.9%€20,615▲ 222%-€20,055-€20,225▼ 0.8%
Net result€33,626above the sector's middle half-€3,806within the sector's middle half▼ 88.7%€16,345within the sector's middle half▲ 329%-€20,280below the sector's middle half-€20,341below the sector's middle half▼ 0.3%
Equity€36,626within the sector's middle half-€40,432within the sector's middle half▲ 10.4%€56,777within the sector's middle half▲ 40.4%€2,379below the sector's middle half▼ 95.8%-€17,962below the sector's middle half
Total assets€58,369within the sector's middle half-€62,934within the sector's middle half▲ 7.8%€72,173within the sector's middle half▲ 14.7%€17,788below the sector's middle half▼ 75.4%€27,113below the sector's middle half▲ 52.4%
Debt€21,743-€22,503▲ 3.5%€15,396▼ 31.6%€15,409▲ 0.1%€45,075▲ 193%
Working capital€34,019within the sector's middle half-€38,265within the sector's middle half▲ 12.5%€51,618within the sector's middle half▲ 34.9%-€1,863within the sector's middle half-€33,680below the sector's middle half▼ 1,708%
Solvency62.7%within the sector's middle half-64.2%above the sector's middle half▲ 1.5pp78.7%above the sector's middle half▲ 14.4pp13.4%within the sector's middle half▼ 65.3pp-66.2%below the sector's middle half▼ 79.6pp
Current ratio2.56within the sector's middle half-2.70above the sector's middle half▲ 0.144.35above the sector's middle half▲ 1.650.88within the sector's middle half▼ 3.470.25below the sector's middle half▼ 0.63
Return on assets (ROA)57.6%above the sector's middle half-6.0%within the sector's middle half▼ 51.6pp22.6%above the sector's middle half▲ 16.6pp-114.0%below the sector's middle half▼ 136.7pp-75.0%below the sector's middle half▲ 39.0pp
above
within
below
The sector band is the middle half of the companies in Repair and maintenance of computers, personal and household goods, and motor vehicles and motorcycles (NACE 95). 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 a loss of €20,225, larger than the loss of €20,055 in 2024. It is the lowest result since 2021.
Turnover and EBIT margin are not published. The micro format does not require them.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €27,113
Fixed assets
€15,718 ▲ 271%
Current assets
€11,395 ▼ 15.9%
Equity and liabilities
Equity-€17,962
Debt€45,075
Equity is negative. Debt (€45,075) exceeds the balance-sheet total (€27,113).
Key figures and ratios
EBITDA
-€14,801▲
2024 · -€18,189
Cash flow
-€14,917▲
2024 · -€18,413
Quick ratio
0.22▼
2024 · 0.88
Interest coverage
-127.45▼
2024 · -80.93
Debt ≤ 1 year
€45,075▲
2024 · €15,409
Staff costs
€9,435▲
2024 · €1,280
Debt to equity is not shown because equity is negative. Debt divided by negative equity means nothing.
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €2,740 | €347 | €4,673 | €8,709 | €11,500 |
| Intangible fixed assets | - | - | - | - | €3,500 |
| Financial fixed assets | - | - | - | - | €1,900 |
| Depreciation and write-downs of the year | €133 | €788 | €1,680 | €1,867 | €5,424 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | €1,280 | €9,435 | ▲ 637% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €133 | €788 | €1,680 | €1,867 | €5,424 | ▲ 191% |
| Other operating charges640/8 | - | - | €220 | €450 | €407 | ▼ 9.4% |
| Gross operating margin9900 | €42,480 | €7,183 | €22,515 | -€16,459 | -€4,959 | ▲ 69.9% |
| Operating profit (loss)9901 | €42,347 | €6,395 | €20,615 | -€20,055 | -€20,225 | ▼ 0.8% |
| Financial income75/76B | - | €423 | €577 | - | - | - |
| Recurring financial income75 | - | €423 | €577 | - | - | - |
| Financial charges65/66B | €0 | €162 | €157 | €225 | €116 | ▼ 48.3% |
| Recurring financial charges65 | €0 | €162 | €157 | €225 | €116 | ▼ 48.3% |
| Profit (loss) for the period before taxes9903 | €42,347 | €6,656 | €21,036 | -€20,280 | -€20,341 | ▼ 0.3% |
| Income taxes67/77 | €8,721 | €2,850 | €4,691 | - | - | - |
| Profit (loss) for the period9904 | €33,626 | €3,806 | €16,345 | -€20,280 | -€20,341 | ▼ 0.3% |
| Profit (loss) for the period to be appropriated9905 | €33,626 | €3,806 | €16,345 | -€20,280 | -€20,341 | ▼ 0.3% |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €58,369 | €62,934 | €72,173 | €17,788 | €27,113 | ▲ 52.4% |
| Fixed assets21/28 | €2,607 | €2,166 | €5,159 | €4,242 | €15,718 | ▲ 271% |
| Intangible fixed assets21 | - | - | - | - | €2,753 | - |
| Tangible fixed assets22/27 | €2,607 | €2,166 | €5,159 | €4,242 | €11,065 | ▲ 161% |
| Furniture and vehicles24 | €2,607 | €2,166 | €5,159 | €4,242 | €11,065 | ▲ 161% |
| Financial fixed assets28 | - | - | - | - | €1,900 | - |
| Current assets29/58 | €55,762 | €60,768 | €67,014 | €13,546 | €11,395 | ▼ 15.9% |
| Stocks and contracts in progress3 | - | - | - | - | €1,550 | - |
| Stocks30/36 | - | - | - | - | €1,550 | - |
| Amounts receivable within one year40/41 | €55,756 | €58,387 | €66,839 | €13,474 | €9,463 | ▼ 29.8% |
| Trade receivables40 | €55,756 | €35,840 | €46,305 | €11,677 | €9,463 | ▼ 19.0% |
| Other amounts receivable41 | - | €22,547 | €20,533 | €1,796 | - | - |
| Cash at bank and in hand54/58 | €5 | €2,381 | €175 | €72 | €382 | ▲ 431% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €58,369 | €62,934 | €72,173 | €17,788 | €27,113 | ▲ 52.4% |
| Equity10/15 | €36,626 | €40,432 | €56,777 | €2,379 | -€17,962 | - |
| Contributions10/11 | €3,000 | €3,000 | €3,000 | €3,000 | €3,000 | = |
| Reserves13 | €33,626 | €37,432 | €53,777 | - | - | - |
| Distributable reserves133 | €33,626 | €37,432 | €53,777 | - | - | - |
| Profit (loss) carried forward14 | - | - | - | -€621 | -€20,962 | ▼ 3,275% |
| Amounts payable17/49 | €21,743 | €22,503 | €15,396 | €15,409 | €45,075 | ▲ 193% |
| Amounts payable within one year42/48 | €21,743 | €22,503 | €15,396 | €15,409 | €45,075 | ▲ 193% |
| Trade debts44 | €2,638 | €2,340 | €4,320 | €2,553 | €26,743 | ▲ 948% |
| Suppliers440/4 | €2,638 | €2,340 | €4,320 | €2,553 | €26,743 | ▲ 948% |
| Taxes, remuneration and social security45 | €11,834 | €20,163 | €11,076 | €12,856 | €12,027 | ▼ 6.5% |
| Taxes450/3 | €11,834 | €20,163 | €8,473 | €12,239 | €8,249 | ▼ 32.6% |
| Remuneration and social security454/9 | - | - | €2,603 | €616 | €3,778 | ▲ 513% |
| Other amounts payable47/48 | €7,271 | - | - | - | €6,305 | - |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €33,626 | €3,806 | €16,345 | -€20,280 | -€20,341 | ▼ 0.3% |
| + Depreciation and write-downs630 | €133 | €788 | €1,680 | €1,867 | €5,424 | ▲ 191% |
| Operating cash flow (approximation) | €33,759 | €4,593 | €18,025 | -€18,413 | -€14,917 | ▲ 19.0% |
| Investment in fixed assets (approximation) | - | -€347 | -€4,673 | -€950 | -€16,900 | ▼ 1,680% |
| Change in cash | - | €2,375 | -€2,206 | -€103 | €310 | - |
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, 6,008 companies had the same profile as VARIANT-SERVICES has now. Two years later, 83.0% were still going and 7.9% had gone bankrupt.
- Micro
- 5 to 10 years old
- negative equity
- a loss of 10% of the balance sheet or more
83.0%
was still going
8.4%
stopped otherwise
7.9%
went bankrupt
Another 0.8% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of VARIANT-SERVICES itself: 2.0% 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 6,008 companies, not a prediction for VARIANT-SERVICES. 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.
Filings with the National Bank (5)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 15-06-2026 | 2026-00160430 | |
| 31-12-2024 | micro format | 05-11-2025 | 2025-00562446 | |
| 31-12-2023 | micro format | 23-06-2024 | 2024-00151411 | |
| 31-12-2022 | micro format | 16-08-2023 | 2023-00330133 | |
| 31-12-2021 | micro format | 31-08-2022 | 2022-20366543 |