Will - Pharma
ActiveFinancials · financial year 2025, full format
Annual accounts 2025 filed on 06-07-2026 at the NBB all 48 filings
Every figure per financial year
The operating result for 2025 is 6% higher than in 2024. It is a recovery after the fall in 2024.
Staff
| Item | 31-12-2021 | 31-12-2022 | 31-12-2023 | 31-12-2024 | 31-12-2025 |
|---|---|---|---|---|---|
| Employees at the balance-sheet date | 28 | 26 | 25 | 27 | 29 |
| full-time | 25 | 23 | 23 | 22 | 24 |
| part-time | 3 | 3 | 2 | 5 | 5 |
| in full-time equivalents | 27.3 | 25.3 | 24.7 | 26.3 | 28.3 |
| Average over the year, in full-time equivalents | 27.9 | 25.7 | 24.4 | 26.7 | 27.1 |
| On a permanent contract | 27 | 26 | 25 | 27 | 29 |
| Joined | 9 | 5 | 10 | 9 | 8 |
| Left | 20 | 7 | 11 | 7 | 6 |
| Agency workers, average number | 1.5 | 0.3 | 1.6 | 0.4 | 0.3 |
| Training hours | 175 | 161 | 161 | 161 | 161 |
Source: social balance sheet in the 2021 to 2025 annual accounts
Overdue debts
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Overdue social security (RSZ) debts | - | €0 | - | - | - |
Source: notes to the 2021 to 2025 annual accounts (statement of debts)
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €263,668 | €51,682 | €220,784 | €240,033 | €119,352 |
| Intangible fixed assets | €26,979 | - | - | - | €40,506 |
| Depreciation and write-downs of the year | €340,347 | €342,423 | €321,158 | €334,610 | €339,490 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Auditor
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Fee for the audit | €12,750 | €15,500 | €16,400 | €16,680 | €18,000 |
Source: notes to the 2021 to 2025 annual accounts (relations with the auditor)
Public contracts
Source: TED (Tenders Electronic Daily), Publications Office of the European Union. The values are as the buyer published them. For a framework agreement, the value is a ceiling.
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Operating income70/76A | - | - | - | €37.3m | €16.1m | €16.0m | €16.5m | €18.1m | ▲ 9.9% |
| Turnover70 | €50.9m | €63.5m | €72.2m | €33.7m | €15.9m | €15.7m | €16.3m | €17.8m | ▲ 9.5% |
| Other operating income74 | - | - | - | €0.5m | €0.2m | €0.3m | €0.2m | €0.3m | ▲ 37.8% |
| Non-recurring operating income76A | - | - | - | €3.1m | - | - | - | - | - |
| Operating charges60/66A | - | - | - | €33.7m | €15.5m | €15.4m | €15.9m | €17.5m | ▲ 10.0% |
| Goods for resale, raw materials and consumables60 | - | - | - | €24.4m | €6.6m | €5.6m | €6.1m | €6.9m | ▲ 12.3% |
| Purchases600/8 | - | - | - | €25.0m | €6.3m | €6.6m | €7.0m | €7.0m | = |
| Change in stocks: decrease (increase)609 | - | - | - | -€0.6m | €0.3m | -€1.0m | -€0.9m | -€0.1m | ▲ 88.3% |
| Services and other goods61 | - | - | - | €6.1m | €6.0m | €6.9m | €6.7m | €7.1m | ▲ 5.0% |
| Remuneration, social security and pensions62 | - | - | - | €2.6m | €2.5m | €2.5m | €2.6m | €2.8m | ▲ 9.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.2m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | ▲ 1.5% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | €0.2m | €0.08m | €0.1m | €0.06m | €0.3m | ▲ 432% |
| Provisions for liabilities and charges: additions (uses and reversals)635/8 | - | - | - | -€0.08m | -€0.02m | €0.03m | -€0.03m | - | - |
| Other operating charges640/8 | - | - | - | €0.06m | €0.09m | €0.06m | €0.1m | €0.1m | ▲ 0.1% |
| Operating profit (loss)9901 | €0.5m | -€1.1m | €1.1m | €3.6m | €0.5m | €0.6m | €0.6m | €0.6m | ▲ 5.6% |
| Financial income75/76B | - | - | - | €0.007m | €0.03m | €0.03m | €0.001m | €0.01m | ▲ 12× |
| Recurring financial income75 | €0.004m | €0.001m | €0.007m | €0.007m | €0.03m | €0.03m | €0.001m | €0.01m | ▲ 12× |
| Other financial income752/9 | - | - | - | €0.007m | €0.03m | €0.03m | €0.001m | €0.01m | ▲ 12× |
| Financial charges65/66B | - | - | - | €0.07m | €0.2m | €0.2m | €0.1m | €0.1m | ▼ 7.6% |
| Recurring financial charges65 | €0.06m | €0.07m | €0.07m | €0.07m | €0.2m | €0.2m | €0.1m | €0.1m | ▼ 7.6% |
| Debt charges650 | €0.02m | €0.03m | €0.03m | €0.03m | €0.03m | €0.02m | €0.04m | €0.04m | ▲ 4.6% |
| Other financial charges652/9 | - | - | - | €0.04m | €0.1m | €0.2m | €0.06m | €0.05m | ▼ 15.2% |
| Profit (loss) for the period before taxes9903 | €0.4m | -€1.2m | €1.0m | €3.5m | €0.4m | €0.4m | €0.5m | €0.5m | ▲ 10.6% |
| Transfer from deferred taxes780 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.01m | ▼ 24.8% |
| Income taxes67/77 | €0.008m | €0.009m | €0.07m | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 2.6% |
| Taxes670/3 | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 2.6% |
| Profit (loss) for the period9904 | €0.3m | -€1.2m | €1.0m | €3.4m | €0.3m | €0.3m | €0.3m | €0.4m | ▲ 15.4% |
| Transfer from tax-exempt reserves789 | - | - | - | €0.07m | €0.07m | €0.07m | €0.06m | €0.04m | ▼ 24.8% |
| Profit (loss) for the period to be appropriated9905 | -€0.2m | -€1.2m | €1.0m | €3.5m | €0.3m | €0.4m | €0.4m | €0.4m | ▲ 8.9% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €16.3m | €17.9m | €20.1m | €16.5m | €17.9m | €9.5m | €9.0m | €9.7m | ▲ 8.0% |
| Fixed assets21/28 | €3.7m | €3.9m | €3.7m | €1.8m | €1.5m | €1.4m | €1.3m | €1.1m | ▼ 16.0% |
| Intangible fixed assets21 | €1.3m | €1.5m | €1.4m | €1.2m | €1.0m | €0.8m | €0.7m | €0.5m | ▼ 19.2% |
| Tangible fixed assets22/27 | €0.6m | €0.5m | €0.5m | €0.6m | €0.5m | €0.5m | €0.6m | €0.5m | ▼ 12.6% |
| Land and buildings22 | - | - | - | €0.4m | €0.4m | €0.4m | €0.4m | €0.3m | ▼ 11.5% |
| Plant, machinery and equipment23 | - | - | - | €0.09m | €0.07m | €0.09m | €0.2m | €0.1m | ▼ 15.7% |
| Furniture and vehicles24 | - | - | - | €0.04m | €0.03m | €0.03m | €0.04m | €0.03m | ▼ 9.9% |
| Other tangible fixed assets26 | - | - | - | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Assets under construction and advance payments27 | - | - | - | - | €0.02m | €0.02m | €0.006m | €0.003m | ▼ 42.4% |
| Financial fixed assets28 | €1.8m | €1.8m | €1.8m | €0.003m | €0.003m | €0.003m | €0.003m | €0.003m | = |
| Affiliated companies280/1 | - | - | - | €0 | - | - | - | - | - |
| Participating interests280 | - | - | - | €0 | - | - | - | - | - |
| Other financial fixed assets284/8 | - | - | - | €0.003m | €0.003m | €0.003m | €0.003m | €0.003m | = |
| Amounts receivable and cash guarantees285/8 | - | - | - | €0.003m | €0.003m | €0.003m | €0.003m | €0.003m | = |
| Current assets29/58 | €12.6m | €14.0m | €16.4m | €14.7m | €16.4m | €8.1m | €7.8m | €8.7m | ▲ 11.9% |
| Stocks and contracts in progress3 | €1.9m | €3.3m | €3.8m | €4.1m | €3.6m | €4.5m | €5.2m | €5.0m | ▼ 5.1% |
| Stocks30/36 | - | - | - | €4.1m | €3.6m | €4.5m | €5.2m | €5.0m | ▼ 5.1% |
| Raw materials and consumables30/31 | - | - | - | €0.3m | €0.4m | €0.6m | €0.4m | €0.4m | ▲ 14.8% |
| Finished goods33 | - | - | - | €3.8m | €3.3m | €3.9m | - | - | - |
| Goods purchased for resale34 | - | - | - | - | - | - | €4.8m | €4.5m | ▼ 6.7% |
| Amounts receivable within one year40/41 | €9.1m | €8.1m | €11.0m | €9.9m | €11.0m | €1.9m | €1.8m | €2.0m | ▲ 13.6% |
| Trade receivables40 | - | - | - | €4.5m | €5.7m | €1.2m | €1.4m | €1.5m | ▲ 5.6% |
| Other amounts receivable41 | - | - | - | €5.4m | €5.3m | €0.7m | €0.3m | €0.5m | ▲ 47.0% |
| Current investments50/53 | €0.2m | €0.01m | €0.01m | €0.003m | €0.003m | €0.003m | €0.003m | €0.003m | ▼ 1.0% |
| Other investments51/53 | - | - | - | €0.003m | €0.003m | €0.003m | €0.003m | €0.003m | ▼ 1.0% |
| Cash at bank and in hand54/58 | €1.4m | €2.5m | €1.6m | €0.6m | €1.7m | €1.6m | €0.6m | €1.5m | ▲ 176% |
| Deferred charges and accrued income490/1 | - | - | - | €0.1m | €0.08m | €0.08m | €0.2m | €0.1m | ▼ 19.1% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €16.3m | €17.9m | €20.1m | €16.5m | €17.9m | €9.5m | €9.0m | €9.7m | ▲ 8.0% |
| Equity10/15 | €5.2m | €4.1m | €5.0m | €8.4m | €8.7m | €4.0m | €4.3m | €4.7m | ▲ 8.3% |
| Contributions10/11 | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | = |
| Capital10 | - | - | - | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | = |
| Issued capital100 | - | - | - | €3.0m | €3.0m | €3.0m | €3.0m | €3.0m | = |
| Contributions outside capital11 | - | - | - | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | = |
| Share premium1100/10 | - | - | - | €0.04m | €0.04m | €0.04m | €0.04m | €0.04m | = |
| Reserves13 | €1.3m | €1.3m | €1.3m | €1.4m | €1.3m | €0.5m | €0.5m | €0.4m | ▼ 9.4% |
| Non-distributable reserves130/1 | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Legal reserve130 | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Other1319 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Tax-exempt reserves132 | - | - | - | €0.3m | €0.3m | €0.2m | €0.2m | €0.1m | ▼ 28.8% |
| Distributable reserves133 | - | - | - | €0.7m | €0.7m | €0.005m | €0.005m | €0.005m | = |
| Profit (loss) carried forward14 | €0.9m | -€0.2m | €0.7m | €4.1m | €4.4m | €0.4m | €0.8m | €1.2m | ▲ 49.3% |
| Provisions and deferred taxes16 | €0.2m | €0.2m | €0.2m | €0.1m | €0.09m | €0.1m | €0.05m | €0.04m | ▼ 28.8% |
| Provisions for liabilities and charges160/5 | - | - | - | €0.02m | - | €0.03m | - | - | - |
| Other liabilities and charges164/5 | - | - | - | €0.02m | - | €0.03m | - | - | - |
| Deferred taxes168 | - | - | - | €0.1m | €0.09m | €0.07m | €0.05m | €0.04m | ▼ 28.8% |
| Amounts payable17/49 | €10.9m | €13.6m | €14.8m | €7.9m | €9.2m | €5.4m | €4.7m | €5.0m | ▲ 8.1% |
| Amounts payable within one year42/48 | €10.8m | €13.6m | €14.8m | €7.9m | €9.1m | €5.2m | €4.5m | €4.9m | ▲ 8.3% |
| Financial debts43 | - | - | - | €1.2m | €1.1m | - | - | - | - |
| Credit institutions430/8 | - | - | - | €1.2m | €1.1m | - | - | - | - |
| Trade debts44 | €9.6m | €12.6m | €13.6m | €3.8m | €4.7m | €3.6m | €2.8m | €3.0m | ▲ 6.9% |
| Suppliers440/4 | - | - | - | €3.8m | €4.7m | €3.6m | €2.8m | €3.0m | ▲ 6.9% |
| Taxes, remuneration and social security45 | - | - | - | €0.3m | €0.5m | €0.4m | €0.5m | €0.7m | ▲ 29.2% |
| Taxes450/3 | - | - | - | €0.04m | €0.1m | €0.07m | €0.1m | €0.09m | ▼ 5.9% |
| Remuneration and social security454/9 | - | - | - | €0.3m | €0.3m | €0.3m | €0.4m | €0.6m | ▲ 37.9% |
| Other amounts payable47/48 | - | - | - | €2.6m | €2.8m | €1.2m | €1.2m | €1.2m | ▲ 2.6% |
| Accrued charges and deferred income492/3 | - | - | - | €0.04m | €0.02m | €0.2m | €0.2m | €0.2m | ▲ 4.2% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.3m | -€1.2m | €1.0m | €3.4m | €0.3m | €0.3m | €0.3m | €0.4m | ▲ 15.4% |
| + Depreciation and write-downs630 | €0.2m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | ▲ 1.5% |
| Operating cash flow (approximation) | €0.5m | -€0.9m | €1.3m | €3.7m | €0.6m | €0.6m | €0.6m | €0.7m | ▲ 8.2% |
| Investment in fixed assets (approximation) | - | -€0.4m | -€0.1m | €1.5m | -€0.05m | -€0.2m | -€0.2m | -€0.1m | ▲ 37.4% |
| Change in cash | - | €1.1m | -€0.9m | -€0.9m | €1.1m | -€0.04m | -€1.1m | €1.0m | - |
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, 14,766 companies had the same profile as Will - Pharma has now. Two years later, 96.2% were still going and 0.2% had gone bankrupt.
- Small
- 20 years or older
- solvency 30% or more
- a profit under 5% of the balance sheet
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of Will - Pharma 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 14,766 companies, not a prediction for Will - Pharma. 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 48 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | full format | 06-07-2026 | 2026-00269889 | |
| 31-12-2024 | full format | 27-06-2025 | 2025-00192221 | |
| 31-12-2023 | full format | 17-07-2024 | 2024-00254991 | |
| 31-12-2022 | full format | 25-07-2023 | 2023-00267351 | |
| 31-12-2021 | full format | 25-07-2022 | 2022-20217344 | |
| 31-12-2020 | full format | 26-07-2021 | 2021-40300414 | |
| 31-12-2019 | full format | 09-09-2020 | 2020-52400070 | |
| 31-12-2018 | full format | 23-07-2019 | 2019-37400446 | |
| 31-12-2017 | full format | 30-07-2018 | 2018-41400295 | |
| 31-12-2016 | full format | 30-06-2017 | 2017-26800126 |