Skip to content

Will - Pharma

Active
Public limited companyfounded 1960active for 66 yearsRue du Manil 80, 1301 Wavre, BelgiumKBO/BCE: BE 0402.018.775

Financials · financial year 2025, full format

Annual accounts 2025 filed on 06-07-2026 at the NBB all 48 filings

Turnover
€17.8m▲ 9.5%
2024 · €16.3m
EBIT margin
3.3%▼ 0.1pp
2024 · 3.4%
Net result
€358,166▲ 15.4%
2024 · €310,424
Working capital
€3.8m▲ 16.9%
2024 · €3.3m
Multi-year overview
2018 to 2025, 8 financial years
Turnover
€17.8m
▲ 9.5% 2025
20182025
Operating result
€589,926
▲ 5.6% 2025
20182025
Net result
€358,166
▲ 15.4% 2025
middle half of the sector
20182025
EBIT margin
3.3%
▼ 0.1pp 2025
20182025
Equity
€4.7m
▲ 8.3% 2025
middle half of the sector
20182025
Total assets
€9.7m
▲ 8.0% 2025
middle half of the sector
20182025
Debt
€5.0m
▲ 8.1% 2025
20182025
Working capital
€3.8m
▲ 16.9% 2025
middle half of the sector
20182025
Solvency
47.9%
▲ 0.1pp 2025
middle half of the sector
20182025
Current ratio
1.79
▲ 0.06 2025
middle half of the sector
20182025
Return on assets (ROA)
3.7%
▲ 0.2pp 2025
middle half of the sector
20182025
Staff (FTE)
27.1
▲ 1.5% 2025
middle half of the sector
20182025
Every figure per financial year
Every figure with its change against the financial year before
favourable unfavourable
Line20182019202020212022202320242025
Turnover€50.9m-€63.5m▲ 24.8%€72.2m▲ 13.8%€33.7m▼ 53.3%€15.9m▼ 52.9%€15.7m▼ 0.9%€16.3m▲ 3.4%€17.8m▲ 9.5%
Operating result€0.5m--€1.1m€1.1m€3.6m▲ 230%€0.5m▼ 85.2%€0.6m▲ 9.3%€0.6m▼ 4.2%€0.6m▲ 5.6%
Net result€0.3m--€1.2m€1.0mwithin the sector's middle half€3.4mabove the sector's middle half▲ 251%€0.3mwithin the sector's middle half▼ 92.2%€0.3mwithin the sector's middle half▲ 12.5%€0.3mwithin the sector's middle half▲ 3.6%€0.4mwithin the sector's middle half▲ 15.4%
EBIT margin1.0%--1.7%▼ 2.7pp1.5%▲ 3.3pp10.7%▲ 9.2pp3.4%▼ 7.3pp3.7%▲ 0.3pp3.4%▼ 0.3pp3.3%▼ 0.1pp
Equity€5.2m-€4.1m▼ 22.4%€5.0mwithin the sector's middle half▲ 23.9%€8.4mwithin the sector's middle half▲ 67.6%€8.7mwithin the sector's middle half▲ 3.2%€4.0mwithin the sector's middle half▼ 54.1%€4.3mwithin the sector's middle half▲ 7.8%€4.7mwithin the sector's middle half▲ 8.3%
Total assets€16.3m-€17.9m▲ 9.5%€20.1mwithin the sector's middle half▲ 12.4%€16.5mwithin the sector's middle half▼ 17.9%€17.9mwithin the sector's middle half▲ 8.8%€9.5mwithin the sector's middle half▼ 47.2%€9.0mwithin the sector's middle half▼ 4.9%€9.7mwithin the sector's middle half▲ 8.0%
Debt€10.9m-€13.6m▲ 25.0%€14.8m▲ 8.6%€7.9m▼ 46.5%€9.2m▲ 15.5%€5.4m▼ 41.3%€4.7m▼ 13.5%€5.0m▲ 8.1%
Working capital€1.8m-€0.4m▼ 75.6%€1.6mwithin the sector's middle half▲ 269%€6.8mwithin the sector's middle half▲ 324%€7.3mwithin the sector's middle half▲ 7.3%€2.9mwithin the sector's middle half▼ 60.5%€3.3mwithin the sector's middle half▲ 13.4%€3.8mwithin the sector's middle half▲ 16.9%
Solvency32.1%-22.7%▼ 9.3pp25.0%within the sector's middle half▲ 2.3pp51.1%within the sector's middle half▲ 26.1pp48.5%within the sector's middle half▼ 2.7pp42.2%within the sector's middle half▼ 6.3pp47.8%within the sector's middle half▲ 5.6pp47.9%within the sector's middle half▲ 0.1pp
Current ratio1.17-1.03▼ 0.131.11within the sector's middle half▲ 0.081.86within the sector's middle half▲ 0.751.80within the sector's middle half▼ 0.061.55within the sector's middle half▼ 0.251.73within the sector's middle half▲ 0.181.79within the sector's middle half▲ 0.06
Return on assets (ROA)1.7%--6.6%▼ 8.3pp4.8%within the sector's middle half▲ 11.4pp20.6%above the sector's middle half▲ 15.8pp1.5%within the sector's middle half▼ 19.1pp3.2%within the sector's middle half▲ 1.7pp3.4%within the sector's middle half▲ 0.3pp3.7%within the sector's middle half▲ 0.2pp
Staff (FTE)39-37▼ 5.1%38.9within the sector's middle half▲ 5.1%27.9within the sector's middle half▼ 28.3%25.7within the sector's middle half▼ 7.9%24.4within the sector's middle half▼ 5.1%26.7within the sector's middle half▲ 9.4%27.1within the sector's middle half▲ 1.5%
above within below The sector band is the middle half of the companies in Manufacture of basic pharmaceutical products and pharmaceutical preparations (NACE 21). 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 6% higher than in 2024. It is a recovery after the fall in 2024.

Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €9.7m
Fixed assets €1.1m ▼ 16.0%
Current assets €8.7m ▲ 11.9%
Equity and liabilities €9.7m
Equity €4.7m ▲ 8.3%
Provisions €37,111 ▼ 28.8%
Debt €5.0m ▲ 8.1%
Debt's share of the balance-sheet total rises from 51.6% to 51.7%. Equity and debt are higher.
Key figures and ratios
2025 value · change against 2024
EBITDA
€929,417▲
2024 · €893,486
Cash flow
€697,656▲
2024 · €645,034
Quick ratio
0.77▲
2024 · 0.57
Debt to equity
1.08▼
2024 · 1.08
ROE
7.7%▲
2024 · 7.2%
Interest coverage
22.39▼
2024 · 22.50
Debt ≤ 1 year
€4.9m▲
2024 · €4.5m
Income taxes
€161,860▼
2024 · €166,106
Customer credit
31 days▼
2024 · 33 days
Supplier credit
160 days▼
2024 · 168 days
Staff costs
€2.8m▲
2024 · €2.6m
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.

Staff

social balance sheet
Item31-12-202131-12-202231-12-202331-12-202431-12-2025
Employees at the balance-sheet date2826252729
full-time2523232224
part-time33255
in full-time equivalents27.325.324.726.328.3
Average over the year, in full-time equivalents27.925.724.426.727.1
On a permanent contract2726252729
Joined951098
Left2071176
Agency workers, average number1.50.31.60.40.3
Training hours175161161161161

Source: social balance sheet in the 2021 to 2025 annual accounts

Overdue debts

tax and social security
Item20212022202320242025
Overdue social security (RSZ) debts-€0---

Source: notes to the 2021 to 2025 annual accounts (statement of debts)

Investments

fixed assets acquired
Item20212022202320242025
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

fees
Item20212022202320242025
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

4 awards · 2026
Raamovereenkomst voor het leveren van geneesmiddelen tegen pijn, koorts en osteo-articulaire aandoeningen: Calcium en Vitamine D: kauwtablet
buyer: Universitair Ziekenhuis GentMedical equipment and pharmaceuticalsawarded 02-09-2026€13,9111 tenderTED 614633-2026
Raamovereenkomst voor het leveren van geneesmiddelen tegen pijn, koorts en osteo-articulaire aandoeningen: Calcium en vitamine D: zakje/bruistablet
buyer: Universitair Ziekenhuis GentMedical equipment and pharmaceuticalsawarded 02-09-2026€24,8041 tenderTED 614633-2026
Raamovereenkomst voor het leveren van hemostatica: Geoxideerd geregenereerd cellulose
buyer: Universitair Ziekenhuis GentMedical equipment and pharmaceuticalsawarded 07-04-2026€135,5814 tendersTED 259550-2026
Raamovereenkomst voor het leveren van hemostatica: Gelatine: farmaceutisch of varken
buyer: Universitair Ziekenhuis GentMedical equipment and pharmaceuticalsawarded 07-04-2026€50,8693 tendersTED 259550-2026

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.

Annual accounts
Filed annual accounts As filed with the NBB · 2025 against 2024 · 80 lines
Balance sheet Code20242025
Assets
Total assets20/58€9.0m€9.7m▲
Fixed assets21/28€1.3m€1.1m▼
Intangible fixed assets21€0.7m€0.5m▼
Tangible fixed assets22/27€0.6m€0.5m▼
Land and buildings22€0.4m€0.3m▼
Plant, machinery and equipment23€0.2m€0.1m▼
Furniture and vehicles24€0.04m€0.03m▼
Other tangible fixed assets26€0.01m€0.01m=
Assets under construction and advance payments27€0.006m€0.003m▼
Financial fixed assets28€0.003m€0.003m=
Other financial fixed assets284/8€0.003m€0.003m=
Amounts receivable and cash guarantees285/8€0.003m€0.003m=
Current assets29/58€7.8m€8.7m▲
Stocks and contracts in progress3€5.2m€5.0m▼
Stocks30/36€5.2m€5.0m▼
Raw materials and consumables30/31€0.4m€0.4m▲
Goods purchased for resale34€4.8m€4.5m▼
Amounts receivable within one year40/41€1.8m€2.0m▲
Trade receivables40€1.4m€1.5m▲
Other amounts receivable41€0.3m€0.5m▲
Current investments50/53€0.003m€0.003m▼
Other investments51/53€0.003m€0.003m▼
Cash at bank and in hand54/58€0.6m€1.5m▲
Deferred charges and accrued income490/1€0.2m€0.1m▼
Equity and liabilities
Total equity and liabilities10/49€9.0m€9.7m▲
Equity10/15€4.3m€4.7m▲
Contributions10/11€3.0m€3.0m=
Capital10€3.0m€3.0m=
Issued capital100€3.0m€3.0m=
Contributions outside capital11€0.04m€0.04m=
Share premium1100/10€0.04m€0.04m=
Reserves13€0.5m€0.4m▼
Non-distributable reserves130/1€0.3m€0.3m=
Legal reserve130€0.3m€0.3m=
Other1319€0.02m€0.02m=
Tax-exempt reserves132€0.2m€0.1m▼
Distributable reserves133€0.005m€0.005m=
Profit (loss) carried forward14€0.8m€1.2m▲
Provisions and deferred taxes16€0.05m€0.04m▼
Deferred taxes168€0.05m€0.04m▼
Amounts payable17/49€4.7m€5.0m▲
Amounts payable within one year42/48€4.5m€4.9m▲
Trade debts44€2.8m€3.0m▲
Suppliers440/4€2.8m€3.0m▲
Taxes, remuneration and social security45€0.5m€0.7m▲
Taxes450/3€0.1m€0.09m▼
Remuneration and social security454/9€0.4m€0.6m▲
Other amounts payable47/48€1.2m€1.2m▲
Accrued charges and deferred income492/3€0.2m€0.2m▲
Income statement Code20242025
Operating income70/76A€16.5m€18.1m▲
Turnover70€16.3m€17.8m▲
Other operating income74€0.2m€0.3m▲
Operating charges60/66A€15.9m€17.5m▲
Goods for resale, raw materials and consumables60€6.1m€6.9m▲
Purchases600/8€7.0m€7.0m=
Change in stocks: decrease (increase)609-€0.9m-€0.1m▲
Services and other goods61€6.7m€7.1m▲
Remuneration, social security and pensions62€2.6m€2.8m▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€0.3m€0.3m▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0.06m€0.3m▲
Provisions for liabilities and charges: additions (uses and reversals)635/8-€0.03m-
Other operating charges640/8€0.1m€0.1m▲
Operating profit (loss)9901€0.6m€0.6m▲
Financial income75/76B€0.001m€0.01m▲
Recurring financial income75€0.001m€0.01m▲
Other financial income752/9€0.001m€0.01m▲
Financial charges65/66B€0.1m€0.1m▼
Recurring financial charges65€0.1m€0.1m▼
Debt charges650€0.04m€0.04m▲
Other financial charges652/9€0.06m€0.05m▼
Profit (loss) for the period before taxes9903€0.5m€0.5m▲
Transfer from deferred taxes780€0.02m€0.01m▼
Income taxes67/77€0.2m€0.2m▼
Taxes670/3€0.2m€0.2m▼
Profit (loss) for the period9904€0.3m€0.4m▲
Transfer from tax-exempt reserves789€0.06m€0.04m▼
Profit (loss) for the period to be appropriated9905€0.4m€0.4m▲
Appropriation of the result
Profit (loss) to be appropriated9906€0.8m€1.2m▲
Profit (loss) brought forward from the previous period14P€0.4m€0.8m▲
Social balance sheet
Average headcount (FTE)908726.727.1▲

The notes to these accounts have 55 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the accounts filed with the NBB.

Source: Annual accounts 2025 at the NBB, filed on 06-07-2026.

Line20182019202020212022202320242025Change
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%
Line20182019202020212022202320242025Change
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%
Line20182019202020212022202320242025Change
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.

Download as CSV

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
96.2% was still going
3.5% stopped otherwise
0.2% went bankrupt

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.

The companies in ten equal groups, from the lowest to the highest expected share
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 PDF
31-12-2024 full format 27-06-2025 2025-00192221 PDF
31-12-2023 full format 17-07-2024 2024-00254991 PDF
31-12-2022 full format 25-07-2023 2023-00267351 PDF
31-12-2021 full format 25-07-2022 2022-20217344 PDF
31-12-2020 full format 26-07-2021 2021-40300414 PDF
31-12-2019 full format 09-09-2020 2020-52400070 PDF
31-12-2018 full format 23-07-2019 2019-37400446 PDF
31-12-2017 full format 30-07-2018 2018-41400295 PDF
31-12-2016 full format 30-06-2017 2017-26800126 PDF

Show all 48 filings

Next steps