VERSCHAETE
ActiveSummary
VERSCHAETE has been active since 2001 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €1.2m and a net result of €205,735. Equity is growing by ~9.5% per year across the filed fiscal years. Its solvency ranks better than 77% of 8593 sector peers (fiscal year 2025). The computed 12-month bankruptcy probability is 0.6% (low).
Financials · fiscal year 2025, abbreviated schema
Equity
€1.2m▲ 14.9%
2024 · €1.0m
Total assets
€1.8m▲ 1.9%
2024 · €1.7m
Net result
€205,735▼ 27.9%
2024 · €285,187
Working capital
€733,778▲ 21.8%
2024 · €602,248
Trend over the years
In euros
In per cent
Ratio
In full-time equivalents (FTE)
In euros
No line ticked in this group.
In per cent
No line ticked in this group.
Ratio
No line ticked in this group.
In full-time equivalents (FTE)
No line ticked in this group.
Untick a line to hide it. Point at a year (or use the arrow keys on the chart) for the exact figures; the table below gives them all.Sector: the middle half (P25 to P75) of NACE 43, Specialised construction activities, each year against the same schema; no band under 30 filings. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
Every figure with its change against the fiscal year before
favourable
unfavourable
Line20212022202320242025
Operating result€0.1m▼ 43.9%€0.2m▲ 61.2%€0.01m▼ 93.4%€0.4m▲ 2,985%€0.3m▼ 30.6%
Net result€0.09mwithin the sector's middle half▼ 40.1%€0.1mabove the sector's middle half▲ 53.6%€0.02mwithin the sector's middle half▼ 84.6%€0.3mabove the sector's middle half▲ 1,296%€0.2mabove the sector's middle half▼ 27.9%
Equity€0.8mabove the sector's middle half▲ 7.2%€0.8mabove the sector's middle half▼ 4.0%€0.8mabove the sector's middle half▼ 1.2%€1.0mabove the sector's middle half▲ 32.2%€1.2mabove the sector's middle half▲ 14.9%
Total assets€1.6mabove the sector's middle half▲ 21.9%€1.4mwithin the sector's middle half▼ 10.6%€1.4mwithin the sector's middle half▲ 1.3%€1.7mabove the sector's middle half▲ 22.5%€1.8mabove the sector's middle half▲ 1.9%
Debt€0.7m▲ 44.1%€0.6m▼ 18.1%€0.6m▲ 4.6%€0.7m▲ 10.3%€0.6m▼ 17.6%
Working capital€0.5mabove the sector's middle half▲ 9.0%€0.5mwithin the sector's middle half▼ 7.9%€0.4mwithin the sector's middle half▼ 17.5%€0.6mabove the sector's middle half▲ 58.6%€0.7mabove the sector's middle half▲ 21.8%
Solvency53.0%within the sector's middle half▼ 7.3pp56.9%within the sector's middle half▲ 3.9pp55.5%within the sector's middle half▼ 1.4pp59.9%within the sector's middle half▲ 4.4pp67.6%above the sector's middle half▲ 7.6pp
Current ratio1.82within the sector's middle half▼ 0.451.92within the sector's middle half▲ 0.101.68within the sector's middle half▼ 0.251.90within the sector's middle half▲ 0.232.28within the sector's middle half▲ 0.37
Return on assets (ROA)5.5%within the sector's middle half▼ 5.7pp9.4%within the sector's middle half▲ 3.9pp1.4%within the sector's middle half▼ 8.0pp16.3%above the sector's middle half▲ 14.9pp11.6%within the sector's middle half▼ 4.8pp
Staff (FTE)6.8within the sector's middle half▼ 6.8%6.2within the sector's middle half▼ 8.8%5.6within the sector's middle half▼ 9.7%5.9within the sector's middle half▲ 5.4%6within the sector's middle half▲ 1.7%
above
within
below
the middle half (P25 to P75) of NACE 43, Specialised construction activities, each year against the same schema; no band under 30 filings.
Turnover and EBIT margin not published: the abbreviated schema does not require them.
Result per fiscal year
Operating resultNet result
The operating result falls in 2025; 2025 is 31% below 2024.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €1.8m
Fixed assets
€469,631 ▼ 1.6%
Current assets
€1.3m ▲ 3.2%
Equity and liabilities €1.8m
Equity
€1.2m ▲ 14.9%
Debt
€576,292 ▼ 17.6%
Debt's share of the balance-sheet total falls from 40.1% to 32.4%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€296,807▼
2024 · €401,774
Cash flow
€251,942▼
2024 · €326,047
Quick ratio
2.01▲
2024 · 1.47
Debt to equity
0.48▼
2024 · 0.67
ROE
17.1%▼
2024 · 27.3%
Interest coverage
42.12▼
2024 · 52.32
Debt ≤ 1 year
€574,499▼
2024 · €665,829
Debt > 1 year
€0▼
2024 · €30,000
Income taxes
€70,892▼
2024 · €101,415
Staff costs
€446,313▲
2024 · €379,348
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Peer companies
Historical observationOf the 31,371 companies that looked in July 2024 the way this one looks now, 0.5% went bankrupt within 24 months and 93% are still going.
- Micro
- 20 years or older
- solvency 30% or more
- a profit of 5% of the balance sheet or more
0.5%
went bankrupt
5.9%
stopped otherwise
93%
still going
A further 0.1% stopped, but we cannot tell whether within those 24 months.
For this company itself Checked computes a bankruptcy probability of 0.6% over twelve months; the group does not contradict it.
How reliable is this rule?
Tested on the year before, without using that year itself: the groups of July 2023 gave each of the 497,366 companies of July 2024 its group's bankruptcy share. Expected: 1.6%; actually bankrupt within 24 months: 1.7%.
| 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% | 1.0% |
| 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% |
The rule ranks well: a company that went bankrupt got a higher share than one that kept going in 74% of comparisons. The level follows the economy: in a year with more bankruptcies, the actual share is higher than the year before.
An observation about 31,371 comparable companies, not a prediction for this company. The sector does not count: the register keeps no sector for companies that stopped, so it would make the outcome look better than it was.
Annual accounts
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | €351,492 | €364,688 | €379,348 | €446,313 | ▲ 17.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €33,377 | €40,111 | €35,859 | €40,860 | €46,207 | ▲ 13.1% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | €2,555 | -€2,555 | -€13,200 | €0 | ▲ 100% |
| Other operating charges640/8 | - | €9,284 | €8,979 | €22,784 | €12,193 | ▼ 46.5% |
| Gross operating margin9900 | €509,113 | €579,434 | €418,672 | €790,706 | €755,313 | ▼ 4.5% |
| Operating profit (loss)9901 | €109,181 | €175,993 | €11,700 | €360,914 | €250,601 | ▼ 30.6% |
| Financial income75/76B | - | €16,285 | €18,033 | €33,367 | €33,074 | ▼ 0.9% |
| Recurring financial income75 | €16,197 | €16,285 | €18,033 | €33,367 | €33,074 | ▼ 0.9% |
| Financial charges65/66B | - | €6,794 | €4,528 | €7,679 | €7,047 | ▼ 8.2% |
| Recurring financial charges65 | €8,041 | €6,794 | €4,528 | €7,679 | €7,047 | ▼ 8.2% |
| Profit (loss) for the period before taxes9903 | €117,337 | €185,483 | €25,206 | €386,602 | €276,628 | ▼ 28.4% |
| Income taxes67/77 | €31,178 | €53,177 | €4,782 | €101,415 | €70,892 | ▼ 30.1% |
| Profit (loss) for the period9904 | €86,159 | €132,307 | €20,424 | €285,187 | €205,735 | ▼ 27.9% |
| Transfer from tax-exempt reserves789 | - | €37,500 | - | - | - | - |
| Profit (loss) for the period to be appropriated9905 | €104,909 | €169,807 | €20,424 | €285,187 | €205,735 | ▼ 27.9% |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €1.6m | €1.4m | €1.4m | €1.7m | €1.8m | ▲ 1.9% |
| Fixed assets21/28 | €0.5m | €0.4m | €0.5m | €0.5m | €0.5m | ▼ 1.6% |
| Tangible fixed assets22/27 | €0.5m | €0.4m | €0.5m | €0.5m | €0.5m | ▼ 1.6% |
| Land and buildings22 | - | €0.4m | €0.4m | €0.4m | €0.4m | ▼ 6.5% |
| Plant, machinery and equipment23 | - | €0.001m | €0.001m | €315 | €0.003m | ▲ 912% |
| Furniture and vehicles24 | - | €0.01m | €0.06m | €0.08m | €0.1m | ▲ 18.4% |
| Current assets29/58 | €1.1m | €1.0m | €0.9m | €1.3m | €1.3m | ▲ 3.2% |
| Stocks and contracts in progress3 | €0.2m | €0.3m | €0.3m | €0.3m | €0.2m | ▼ 47.0% |
| Stocks30/36 | - | €0.2m | €0.1m | €0.2m | €0.1m | ▼ 51.7% |
| Contracts in progress37 | - | €0.1m | €0.1m | €0.07m | €0.05m | ▼ 32.9% |
| Amounts receivable within one year40/41 | €0.3m | €0.1m | €0.2m | €0.3m | €0.2m | ▼ 20.1% |
| Trade receivables40 | - | €0.1m | €0.2m | €0.2m | €0.2m | ▼ 29.6% |
| Other amounts receivable41 | - | €0.03m | €0.06m | €0.06m | €0.07m | ▲ 15.9% |
| Current investments50/53 | - | - | - | €0.3m | €0.1m | ▼ 50.0% |
| Cash at bank and in hand54/58 | €0.4m | €0.4m | €0.4m | €0.4m | €0.8m | ▲ 87.1% |
| Deferred charges and accrued income490/1 | - | €0.06m | €0.01m | €0.01m | €0.009m | ▼ 17.4% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €1.6m | €1.4m | €1.4m | €1.7m | €1.8m | ▲ 1.9% |
| Equity10/15 | €0.8m | €0.8m | €0.8m | €1.0m | €1.2m | ▲ 14.9% |
| Contributions10/11 | - | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Reserves13 | €0.8m | €0.8m | €0.8m | €1.0m | €1.2m | ▲ 15.0% |
| Distributable reserves133 | - | €0.8m | €0.8m | €1.0m | €1.2m | ▲ 15.0% |
| Profit (loss) carried forward14 | - | - | - | €0 | €0 | - |
| Amounts payable17/49 | €0.7m | €0.6m | €0.6m | €0.7m | €0.6m | ▼ 17.6% |
| Amounts payable after more than one year17 | €0.1m | €0.09m | €0.06m | €0.03m | €0 | ▼ 100% |
| Financial debts170/4 | - | €0.09m | €0.06m | €0.03m | €0 | ▼ 100% |
| Amounts payable within one year42/48 | €0.6m | €0.5m | €0.6m | €0.7m | €0.6m | ▼ 13.7% |
| Current portion of amounts payable after more than one year42 | - | €0.04m | €0.03m | €0.03m | €0.03m | = |
| Financial debts43 | - | €0.05m | €0.05m | €0.05m | €0.1m | ▲ 122% |
| Credit institutions430/8 | - | €0.05m | €0.05m | €0.05m | €0.1m | ▲ 122% |
| Trade debts44 | €0.4m | €0.3m | €0.4m | €0.5m | €0.3m | ▼ 34.3% |
| Suppliers440/4 | - | €0.3m | €0.4m | €0.5m | €0.3m | ▼ 34.3% |
| Advances received on contracts in progress46 | - | €0.006m | €0.001m | €0.001m | €0 | ▼ 100% |
| Taxes, remuneration and social security45 | - | €0.03m | €0.02m | €0.05m | €0.04m | ▼ 17.3% |
| Taxes450/3 | - | €0.009m | €0.002m | €0.03m | €0.003m | ▼ 88.9% |
| Remuneration and social security454/9 | - | €0.02m | €0.02m | €0.02m | €0.04m | ▲ 67.6% |
| Other amounts payable47/48 | - | €0.05m | €0.08m | €0.08m | €0.1m | ▲ 26.8% |
| Accrued charges and deferred income492/3 | - | €0.02m | €0.01m | €0.003m | €0.002m | ▼ 43.8% |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €86,159 | €132,307 | €20,424 | €285,187 | €205,735 | ▼ 27.9% |
| + Depreciation and write-downs630 | €33,377 | €40,111 | €35,859 | €40,860 | €46,207 | ▲ 13.1% |
| Operating cash flow (approximation) | €119,536 | €172,417 | €56,283 | €326,047 | €251,942 | ▼ 22.7% |
| Investment in fixed assets (approximation) | - | -€21,533 | -€70,557 | -€34,254 | -€38,772 | ▼ 13.2% |
| Change in cash | - | -€3,929 | -€11,853 | -€3,355 | €362,771 | ▲ 10,912% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Similar companies · same sector, comparable size
PAUWELS GLASSPROJECTS
BE 0807.289.725
Ninove · Eq €1,201,091
DEUREN PLESSERS
BE 0872.443.833
Tessenderlo-Ham · Eq €1,202,398
CARLOS DHONDT
BE 0871.936.958
Gavere · Eq €1,202,984
KEUKENS DE ROO
BE 0893.868.559
Aalter · Eq €1,199,533
MICHEL LINCHET
BE 0466.429.349
Somme-Leuze · Eq €1,199,077
Of 20,030 companies in this sector we hold annual accounts for 9,181. 3,962 are within a factor 10 of this equity. The 5 above are the closest to it. See the whole sector
Subsidies and aid
Flemish government
2022 · 1 entry · €270 awarded · €270 paid| Year | Entries | awarded | paid |
|---|---|---|---|
| 2022 | 1 | €270 | €270 |