WERVIMMO
ActiveFinancials · financial year 2025, abbreviated format
Annual accounts 2025 filed on 12-01-2026 PDF all 37 filings
Turnover
≈ €2.1m
Estimated: probably between €1.8m and €2.5m
Total assets
€14.1m▼ 1.5%
2024 · €14.3m
Net result
€659,650▲ 28.8%
2024 · €512,018
Working capital
-€685,418▼ 4.5%
2024 · -€655,937
Multi-year overview
2019 to 2025, 7 financial yearsOperating result
€1.2m
▲ 25.2%
2025
20192025
Net result
€659,650
▲ 28.8%
2025
highest quarter of the sector
20192025
Equity
€5.2m
▲ 11.5%
2025
highest quarter of the sector
20192025
Total assets
€14.1m
▼ 1.5%
2025
highest quarter of the sector
20192025
Debt
€8.9m
▼ 7.7%
2025
20192025
Working capital
-€685,418
▼ 4.5%
2025
lowest quarter of the sector
20192025
Solvency
36.7%
▲ 4.3pp
2025
middle half of the sector
20192025
Current ratio
0.30
▲ 0.03
2025
lowest quarter of the sector
20192025
Return on assets (ROA)
4.7%
▲ 1.1pp
2025
middle half of the sector
20192025
Staff (FTE)
0
2025
middle half of the sector
20192025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€0.9m-€0.8m▼ 8.9%€0.7m▼ 17.6%€0.8m▲ 14.1%€0.8m▲ 8.5%€1.0m▲ 16.1%€1.2m▲ 25.2%
Net result€0.5m-€0.4mabove the sector's middle half▼ 7.5%€0.4mabove the sector's middle half▼ 15.6%€0.5mabove the sector's middle half▲ 34.0%€0.5mabove the sector's middle half▲ 8.1%€0.5mabove the sector's middle half▼ 4.9%€0.7mabove the sector's middle half▲ 28.8%
Equity€2.5m-€3.0mabove the sector's middle half▲ 17.4%€3.3mabove the sector's middle half▲ 12.5%€3.8mabove the sector's middle half▲ 14.9%€4.2mabove the sector's middle half▲ 10.7%€4.6mabove the sector's middle half▲ 9.0%€5.2mabove the sector's middle half▲ 11.5%
Total assets€10.9m-€10.7mabove the sector's middle half▼ 2.0%€10.4mabove the sector's middle half▼ 3.2%€10.2mabove the sector's middle half▼ 1.3%€10.0mabove the sector's middle half▼ 2.1%€14.3mabove the sector's middle half▲ 42.6%€14.1mabove the sector's middle half▼ 1.5%
Debt€8.4m-€7.7m▼ 7.8%€7.0m▼ 9.1%€6.4m▼ 9.0%€5.7m▼ 9.8%€9.6m▲ 67.7%€8.9m▼ 7.7%
Working capital-€0.8m--€0.5mbelow the sector's middle half▲ 35.9%-€0.7mbelow the sector's middle half▼ 39.9%-€0.6mbelow the sector's middle half▲ 13.2%-€0.5mbelow the sector's middle half▲ 23.8%-€0.7mbelow the sector's middle half▼ 42.7%-€0.7mbelow the sector's middle half▼ 4.5%
Solvency23.1%-27.7%within the sector's middle half▲ 4.6pp32.2%within the sector's middle half▲ 4.5pp37.5%within the sector's middle half▲ 5.3pp42.4%within the sector's middle half▲ 4.9pp32.4%within the sector's middle half▼ 10.0pp36.7%within the sector's middle half▲ 4.3pp
Current ratio0.20-0.35below the sector's middle half▲ 0.160.25below the sector's middle half▼ 0.100.38below the sector's middle half▲ 0.130.45below the sector's middle half▲ 0.070.28below the sector's middle half▼ 0.170.30below the sector's middle half▲ 0.03
Return on assets (ROA)4.4%-4.1%within the sector's middle half▼ 0.2pp3.6%within the sector's middle half▼ 0.5pp4.9%within the sector's middle half▲ 1.3pp5.4%above the sector's middle half▲ 0.5pp3.6%within the sector's middle half▼ 1.8pp4.7%within the sector's middle half▲ 1.1pp
Staff (FTE)0within the sector's middle half0within the sector's middle half0within the sector's middle half
above
within
below
The sector band is the middle half of the companies in Real estate activities (NACE 68). 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 25% higher than in 2024 and the highest since 2021. It is the fourth rise in a row.
Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €14.1m
Fixed assets
€13.8m ▼ 1.9%
Current assets
€300,126 ▲ 20.1%
Equity and liabilities €14.1m
Equity
€5.2m ▲ 11.5%
Provisions
€7,296 ▼ 41.5%
Debt
€8.9m ▼ 7.7%
Debt's share of the balance-sheet total falls from 67.5% to 63.3%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€1.5m▲
2024 · €1.3m
Cash flow
€988,437▲
2024 · €798,225
Debt to equity
1.72▼
2024 · 2.08
ROE
12.8%▲
2024 · 11.1%
Interest coverage
4.56▲
2024 · 4.24
Debt ≤ 1 year
€985,544▲
2024 · €905,808
Debt > 1 year
€7.8m▼
2024 · €8.6m
Income taxes
€220,230▲
2024 · €173,865
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Securities and guarantees
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 30-06-2025 |
|---|---|---|---|---|
| Debts secured on the company's own assets | - | €3.6m | €6.9m | €6.1m |
| Mortgages, amount registered | €2.4m | €2.4m | €2.7m | €2.7m |
| Carrying value of the mortgaged assets | €9.8m | €9.4m | €14.0m | €13.7m |
Source: notes to the 2022 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 30-06-2022 | 30-06-2023 | 30-06-2024 | 30-06-2025 |
|---|---|---|---|---|
| Tangible fixed assets | €31,613 | €28,276 | €4.9m | €63,145 |
| Depreciation and write-downs of the year | €304,014 | €213,818 | €286,206 | €328,788 |
Source: notes to the 2022 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €0 | €0.09m | €0 | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.3m | €0.3m | €0.3m | €0.3m | €0.2m | €0.3m | €0.3m | ▲ 14.9% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | - | - | €0.001m | - |
| Other operating charges640/8 | - | - | - | €0.1m | €0.2m | €0.2m | €0.2m | ▼ 1.3% |
| Gross operating margin9900 | €1.4m | €1.3m | €1.1m | €1.2m | €1.2m | €1.5m | €1.7m | ▲ 19.5% |
| Operating profit (loss)9901 | €0.9m | €0.8m | €0.7m | €0.8m | €0.8m | €1.0m | €1.2m | ▲ 25.2% |
| Financial income75/76B | - | - | - | €0 | €0.001m | €0.004m | €0.002m | ▼ 55.4% |
| Recurring financial income75 | €2 | - | €0 | €0 | €0.001m | €0.004m | €0.002m | ▼ 55.4% |
| Financial charges65/66B | - | - | - | €0.1m | €0.1m | €0.3m | €0.3m | ▲ 14.2% |
| Recurring financial charges65 | €0.2m | €0.1m | €0.1m | €0.1m | €0.1m | €0.3m | €0.3m | ▲ 14.2% |
| Profit (loss) for the period before taxes9903 | €0.7m | €0.7m | €0.5m | €0.7m | €0.7m | €0.7m | €0.9m | ▲ 29.6% |
| Transfer from deferred taxes780 | - | - | - | €0.004m | €0.004m | €0.01m | €0.005m | ▼ 52.4% |
| Income taxes67/77 | €0.3m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | ▲ 26.7% |
| Profit (loss) for the period9904 | €0.5m | €0.4m | €0.4m | €0.5m | €0.5m | €0.5m | €0.7m | ▲ 28.8% |
| Transfer from tax-exempt reserves789 | - | - | - | €0.01m | €0.01m | €0.02m | €0.01m | ▼ 52.4% |
| Profit (loss) for the period to be appropriated9905 | €0.5m | €0.5m | €0.4m | €0.5m | €0.5m | €0.5m | €0.7m | ▲ 25.6% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €10.9m | €10.7m | €10.4m | €10.2m | €10.0m | €14.3m | €14.1m | ▼ 1.5% |
| Fixed assets21/28 | €10.7m | €10.4m | €10.1m | €9.9m | €9.6m | €14.0m | €13.8m | ▼ 1.9% |
| Tangible fixed assets22/27 | €10.7m | €10.4m | €10.1m | €9.9m | €9.6m | €14.0m | €13.8m | ▼ 1.9% |
| Land and buildings22 | - | - | - | €9.7m | €9.3m | €14.0m | €13.7m | ▼ 1.9% |
| Plant, machinery and equipment23 | - | - | - | €0.08m | €0.06m | €0.05m | €0.04m | ▼ 22.1% |
| Furniture and vehicles24 | - | - | - | €0.03m | €0.02m | €0.01m | €0.03m | ▲ 116% |
| Assets under construction and advance payments27 | - | - | - | - | €0.2m | €0 | - | - |
| Financial fixed assets28 | €457 | - | - | - | - | - | - | - |
| Current assets29/58 | €0.2m | €0.3m | €0.2m | €0.4m | €0.4m | €0.2m | €0.3m | ▲ 20.1% |
| Amounts receivable within one year40/41 | €0.1m | €0.007m | €0.04m | €0.1m | €0.1m | €0.02m | €0.04m | ▲ 96.3% |
| Trade receivables40 | - | - | - | €0.1m | €0.1m | €0.01m | €0.04m | ▲ 188% |
| Other amounts receivable41 | - | - | - | €0.03m | €0.005m | €0.006m | €0 | ▼ 100% |
| Cash at bank and in hand54/58 | €0.004m | €0.1m | €0.1m | €0.1m | €0.1m | €0.1m | €0.1m | ▲ 11.9% |
| Deferred charges and accrued income490/1 | - | - | - | €0.08m | €0.09m | €0.1m | €0.1m | ▲ 15.9% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €10.9m | €10.7m | €10.4m | €10.2m | €10.0m | €14.3m | €14.1m | ▼ 1.5% |
| Equity10/15 | €2.5m | €3.0m | €3.3m | €3.8m | €4.2m | €4.6m | €5.2m | ▲ 11.5% |
| Contributions10/11 | €0.5m | €0.5m | €0.5m | €0.5m | €0.5m | €0.5m | €0.5m | = |
| Capital10 | - | - | - | €0.5m | €0.5m | €0.5m | €0.5m | = |
| Issued capital100 | - | - | - | €0.5m | €0.5m | €0.5m | €0.5m | = |
| Contributions outside capital11 | - | - | - | €226 | €226 | €226 | €226 | = |
| Share premium1100/10 | - | - | - | €226 | €226 | €226 | €226 | = |
| Reserves13 | €2.0m | €2.4m | €2.8m | €3.3m | €3.7m | €4.1m | €4.6m | ▲ 13.1% |
| Non-distributable reserves130/1 | - | - | - | €0.05m | €0.05m | €0.05m | €0.05m | = |
| Legal reserve130 | - | - | - | €0.05m | €0.05m | €0.05m | €0.05m | = |
| Tax-exempt reserves132 | - | - | - | €0.08m | €0.07m | €0.04m | €0.03m | ▼ 23.4% |
| Distributable reserves133 | - | - | - | €3.2m | €3.6m | €4.0m | €4.5m | ▲ 13.6% |
| Profit (loss) carried forward14 | - | - | - | - | €0 | €0 | €0 | - |
| Provisions and deferred taxes16 | €0.03m | €0.03m | €0.03m | €0.02m | €0.02m | €0.01m | €0.007m | ▼ 41.5% |
| Deferred taxes168 | - | - | - | €0.02m | €0.02m | €0.01m | €0.007m | ▼ 41.5% |
| Amounts payable17/49 | €8.4m | €7.7m | €7.0m | €6.4m | €5.7m | €9.6m | €8.9m | ▼ 7.7% |
| Amounts payable after more than one year17 | €7.3m | €6.8m | €6.0m | €5.3m | €4.8m | €8.6m | €7.8m | ▼ 10.1% |
| Financial debts170/4 | - | - | - | €4.1m | €3.6m | €6.9m | €6.1m | ▼ 12.1% |
| Other amounts payable178/9 | - | - | - | €1.2m | €1.3m | €1.7m | €1.7m | ▼ 1.6% |
| Amounts payable within one year42/48 | €1.0m | €0.8m | €0.9m | €1.0m | €0.8m | €0.9m | €1.0m | ▲ 8.8% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.7m | €0.6m | €0.8m | €0.8m | ▲ 3.7% |
| Financial debts43 | - | - | - | €0.07m | €0.06m | €0.06m | €0.05m | ▼ 6.4% |
| Credit institutions430/8 | - | - | - | €0.07m | €0.06m | €0.06m | €0.05m | ▼ 6.4% |
| Trade debts44 | €0.03m | €0.04m | €0.03m | €0.2m | €0.2m | €0.004m | €0.01m | ▲ 160% |
| Suppliers440/4 | - | - | - | €0.2m | €0.2m | €0.004m | €0.01m | ▲ 160% |
| Taxes, remuneration and social security45 | - | - | - | €0.004m | €0.03m | €0.04m | €0.09m | ▲ 116% |
| Taxes450/3 | - | - | - | €0.004m | €0.03m | €0.04m | €0.09m | ▲ 116% |
| Accrued charges and deferred income492/3 | - | - | - | €0.08m | €0.1m | €0.1m | €0.1m | ▲ 45.0% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.5m | €0.4m | €0.4m | €0.5m | €0.5m | €0.5m | €0.7m | ▲ 28.8% |
| + Depreciation and write-downs630 | €0.3m | €0.3m | €0.3m | €0.3m | €0.2m | €0.3m | €0.3m | ▲ 14.9% |
| Operating cash flow (approximation) | €0.8m | €0.8m | €0.7m | €0.8m | €0.8m | €0.8m | €1.0m | ▲ 23.8% |
| Investment in fixed assets (approximation) | - | -€0.04m | -€0.02m | -€0.03m | €0.008m | -€4.7m | -€0.06m | ▲ 98.7% |
| Change in cash | - | €0.1m | -€0.01m | €0.04m | €0.002m | -€0.01m | €0.02m | - |
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, 1,887 companies had the same profile as WERVIMMO has now. Two years later, 97.9% were still going and 0.1% had gone bankrupt.
- Medium-sized
- 20 years or older
- solvency 30% or more
- a profit under 5% of the balance sheet
97.9%
was still going
2.0%
stopped otherwise
0.1%
went bankrupt
That fits the bankruptcy probability of WERVIMMO itself: < 0.1% 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 1,887 companies, not a prediction for WERVIMMO. 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.
Latest 10 of 37 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2025 | abbreviated format | 12-01-2026 | 2026-00007735 | |
| 30-06-2024 | abbreviated format | 24-12-2024 | 2025-00629793 | |
| 30-06-2023 | abbreviated format | 22-01-2024 | 2024-00004170 | |
| 30-06-2022 | abbreviated format | 23-01-2023 | 2023-00007119 | |
| 30-06-2021 | abbreviated format | 19-01-2022 | 2022-01300514 | |
| 30-06-2020 | abbreviated format | 27-10-2020 | 2020-63900398 | |
| 30-06-2019 | abbreviated format | 28-10-2019 | 2019-71600062 | |
| 30-06-2018 | abbreviated format | 31-10-2018 | 2018-71100053 | |
| 30-06-2017 | abbreviated format | 31-10-2017 | 2017-68900520 | |
| 30-06-2016 | abbreviated format | 27-10-2016 | 2016-66500513 |