Willusta
Annual accounts 2025
full format, filed on 03-07-2026, 28 days before the deadline€121,786
▲ 1.0%
€14,716
▲ 52×
€80,990
▲ 21.7%
€75,903
▲ 54.1%
-1.6%
▲ 0.6 percentage points
0.29
▲ 0.01
Balance sheet
balance sheet total €1.7m on 31-12-2025What the company ownsHow it is paid for
in euro
in euro
Position in the sector
-1.6%
Higher than 13% of 5,803 companies in 2025.
0.29
Higher than 20% of 5,554 companies in 2025.
0.6%
Higher than 47% of 5,777 companies in 2025.
Willusta
Middle half of the sector
80% of the sector
Full accounts in real estate (NACE 68)
Net result: middle half · Equity: bottom quarter · Balance sheet total: middle half · Working capital: middle half
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||||||||
20/58 |
1.7m | 1.6m | 1.6m | 1.5m | 1.4m | 1.4m | 1.2m | 960,894 | 972,746 | 1.0m | 693,572 | 716,280 | 754,716 | 282,568 | 296,812 | 307,771 | 324,769 | 332,600 | 348,243 | 364,840 | |
21/28 |
1.6m | 1.6m | 1.6m | 1.5m | 1.4m | 1.4m | 1.2m | 921,285 | 939,864 | 978,443 | 682,768 | 701,477 | 439,031 | 278,600 | 292,100 | 305,600 | 319,100 | 332,600 | 346,100 | 359,600 | |
22/27 |
1.5m | 1.6m | 1.6m | 1.5m | 1.4m | 1.4m | 1.2m | 921,285 | 939,864 | 978,443 | 682,768 | 701,477 | 439,031 | 278,600 | 292,100 | 305,600 | 319,100 | 332,600 | 346,100 | 359,600 | |
22 |
1.5m | 1.6m | 1.6m | 1.5m | 1.4m | 1.4m | 1.2m | 901,285 | 939,864 | 978,443 | 682,768 | 701,477 | 439,031 | 278,600 | 292,100 | 305,600 | 319,100 | 332,600 | 346,100 | 359,600 | |
27 |
- | - | - | - | - | - | - | 20,000 | - | - | - | - | - | - | - | - | - | - | - | - | |
28 |
102,500 | 42,500 | 41,000 | 11,000 | 7,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
29/58 |
13,439 | 12,879 | 38,501 | 7,011 | 10,967 | 16,454 | 5,079 | 39,609 | 32,882 | 23,686 | 10,804 | 14,803 | 315,685 | 3,968 | 4,712 | 2,171 | 5,669 | 0 | 2,143 | 5,240 | |
29 |
255 | 255 | 255 | 255 | 1,050 | - | 255 | 85 | 85 | - | - | - | - | - | - | - | - | - | - | - | |
290 |
255 | 255 | 255 | 255 | 1,050 | - | 255 | 85 | 85 | - | - | - | - | - | - | - | - | - | - | - | |
54/58 |
13,184 | 12,624 | 38,246 | 6,756 | 9,917 | 16,454 | 4,824 | 39,524 | 27,013 | 23,686 | 10,804 | 14,803 | 315,685 | 3,968 | 4,712 | 2,171 | 5,669 | 0 | 2,143 | 5,240 | |
490/1 |
- | - | - | - | - | - | - | - | 5,784 | - | - | - | - | - | - | - | - | - | - | - | |
| Balance sheet: equity and liabilities | |||||||||||||||||||||
10/49 |
1.7m | 1.6m | 1.6m | 1.5m | 1.4m | 1.4m | 1.2m | 960,894 | 972,746 | 1.0m | 693,572 | 716,280 | 754,716 | 282,568 | 296,812 | 307,771 | 324,769 | 332,600 | 348,243 | 364,840 | |
10/15 |
-26,051 | -35,679 | -18,671 | -7,596 | -12,627 | -14,085 | 2,122 | 17,519 | 25,761 | 24,115 | 34,858 | 43,361 | 52,607 | 57,960 | 56,778 | 56,312 | 52,885 | 54,297 | 55,091 | 56,106 | |
10/11 |
63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | |
10 |
63,000 | 63,000 | 63,000 | 63,000 | 63,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
100 |
63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | 63,000 | |
14 |
-89,051 | -98,679 | -81,671 | -70,596 | -75,627 | -77,085 | -60,878 | -45,481 | -37,239 | -38,885 | -28,142 | -19,639 | -10,393 | -5,040 | -6,222 | -6,688 | -10,115 | -8,703 | -7,909 | -6,894 | |
16 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,000 | - | - | - | |
160/5 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,000 | - | - | - | |
17/49 |
1.7m | 1.7m | 1.7m | 1.5m | 1.4m | 1.4m | 1.2m | 943,375 | 946,985 | 978,014 | 658,714 | 672,919 | 702,109 | 224,608 | 240,034 | 251,459 | 265,884 | 278,303 | 293,152 | 308,734 | |
17 |
1.6m | 1.6m | 1.6m | 1.4m | 1.4m | 1.4m | 1.2m | 941,794 | 945,004 | 975,944 | 656,488 | 670,572 | 700,396 | 222,564 | 237,898 | 249,231 | 263,564 | 275,655 | 290,989 | 305,932 | |
170/4 |
228,891 | 276,062 | 322,638 | 360,521 | 418,259 | 323,493 | 218,877 | 65,004 | 87,173 | 118,113 | 148,657 | 178,841 | 208,665 | 100,833 | 119,167 | 137,500 | 155,833 | 174,166 | 192,500 | 210,833 | |
178/9 |
1.4m | 1.3m | 1.3m | 1.1m | 956,790 | 1.0m | 936,790 | 876,790 | 857,831 | 857,831 | 507,831 | 491,731 | 491,731 | 121,731 | 118,731 | 111,731 | 107,731 | 101,489 | 98,489 | 95,099 | |
42/48 |
46,517 | 45,851 | 45,114 | 60,260 | 40,413 | 22,692 | - | - | 1,552 | 1,649 | 1,631 | 1,672 | 1,713 | 2,044 | 2,136 | 2,228 | 2,320 | 2,648 | 2,163 | 2,256 | |
43 |
46,505 | 45,839 | 45,102 | 52,320 | 38,963 | 22,692 | - | - | 1,552 | 1,592 | 1,631 | 1,672 | 1,713 | 2,044 | 2,136 | 2,228 | 2,320 | 2,648 | 2,163 | 2,223 | |
430/8 |
46,505 | 45,839 | 45,102 | 52,320 | 38,963 | 22,692 | - | - | 1,552 | 1,592 | 1,631 | 1,672 | 1,713 | 2,044 | 2,136 | 2,228 | 2,320 | 2,648 | 2,163 | 2,223 | |
44 |
12 | 12 | 12 | 7,940 | 1,450 | - | - | - | - | 57 | - | - | - | - | - | - | - | - | - | 33 | |
440/4 |
12 | 12 | 12 | 7,940 | 1,450 | - | - | - | - | 57 | - | - | - | - | - | - | - | - | - | 33 | |
492/3 |
19,278 | 17,298 | 9,043 | 10,253 | 10,021 | 8,355 | 1,795 | 1,581 | 429 | 421 | 595 | 675 | - | - | - | - | - | - | 0 | 546 | |
| Income statement | |||||||||||||||||||||
70 |
- | 106,536 | 106,536 | 119,345 | 109,643 | 89,563 | 81,619 | 78,375 | 76,930 | 70,524 | 56,540 | 51,821 | 40,444 | 40,764 | 40,680 | 40,680 | 38,795 | 38,076 | 37,275 | 37,438 | |
76A |
121,786 | 120,566 | 106,536 | 119,345 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
9900 |
121,786 | 120,566 | 106,536 | 119,345 | 109,643 | 89,563 | 81,619 | 78,375 | 76,930 | 70,524 | 56,540 | 51,821 | 40,444 | 40,764 | 40,680 | 40,680 | 38,795 | 38,076 | 37,275 | 37,438 | |
630 |
66,274 | 66,275 | 54,750 | 53,938 | 50,775 | 49,258 | 49,258 | 38,579 | 38,579 | 38,579 | 28,551 | 27,567 | 18,454 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | 13,500 | |
635/8 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,000 | - | - | - | |
640/8 |
40,796 | 54,010 | 47,019 | 43,575 | 42,578 | 46,084 | 36,558 | 35,577 | 29,986 | 33,861 | 28,553 | 24,262 | 21,637 | 19,479 | 19,013 | 14,962 | 11,684 | 16,412 | 16,922 | 10,006 | |
9901 |
14,716 | 281 | 4,767 | 21,832 | 16,290 | -5,779 | -4,197 | 4,219 | 8,365 | -1,916 | -564 | -8 | 353 | 7,785 | 8,167 | 12,218 | 7,611 | 8,164 | 6,853 | 13,932 | |
75/76B |
- | 0 | - | - | - | - | - | - | - | 12 | 16 | 43 | 7 | 17 | 6 | - | 904 | 106 | 14 | 545 | |
75 |
- | - | - | - | - | - | - | - | - | 12 | 16 | 43 | 7 | 17 | 6 | - | 904 | 106 | 14 | 545 | |
76B |
- | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
65/66B |
5,088 | 17,290 | 15,842 | 16,801 | 14,831 | 10,428 | 11,200 | 12,461 | 6,719 | 8,839 | 7,955 | 9,281 | 5,713 | 6,620 | 7,707 | 8,791 | 9,927 | 9,064 | 7,882 | 8,588 | |
65 |
5,088 | 17,290 | 15,842 | 16,801 | 14,831 | 10,428 | 11,200 | 12,461 | 6,719 | 8,839 | 7,955 | 9,281 | 5,713 | 6,620 | 7,707 | 8,791 | 9,927 | 9,064 | 7,882 | 8,588 | |
9903 |
9,628 | -17,009 | -11,075 | 5,031 | 1,459 | -16,207 | -15,397 | -8,242 | 1,646 | -10,743 | -8,503 | -9,246 | -5,353 | 1,182 | 466 | 3,427 | -1,412 | -794 | -1,015 | 5,889 | |
9904 |
9,628 | -17,009 | -11,075 | 5,031 | 1,459 | -16,207 | -15,397 | -8,242 | 1,646 | -10,743 | -8,503 | -9,246 | -5,353 | 1,182 | 466 | 3,427 | -1,412 | -794 | -1,015 | 5,889 | |
9905 |
9,628 | -17,009 | -11,075 | 5,031 | 1,459 | -16,207 | -15,397 | -8,242 | 1,646 | -10,743 | -8,503 | -9,246 | -5,353 | 1,182 | 466 | 3,427 | -1,412 | -794 | -1,015 | 5,889 | |
| Appropriation of the result | |||||||||||||||||||||
9906 |
-89,051 | -98,679 | -81,671 | -70,596 | -75,627 | -77,085 | -60,878 | -45,481 | -37,239 | -38,885 | -28,142 | -19,639 | -10,393 | -5,040 | -6,222 | -6,688 | -10,115 | -8,703 | -7,909 | -6,894 | |
14P |
-98,679 | -81,670 | -70,596 | -75,627 | -77,085 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Document | |||||||||||||||||||||
The accounts for 14 older financial years (1992-2005) were filed as documents without figures as data, scans for example.
The notes to these accounts have 9 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 03-07-2026.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | full format | 03-07-2026 | 2026-00247146 | |
| 31-12-2024 | abbreviated format | 16-06-2025 | 2025-00142885 | |
| 31-12-2023 | abbreviated format | 07-06-2024 | 2024-00124094 | |
| 31-12-2022 | abbreviated format | 28-06-2023 | 2023-00167956 | |
| 31-12-2021 | abbreviated format | 08-06-2022 | 2022-20048861 | |
| 31-12-2020 | micro format | 01-06-2021 | 2021-16100157 | |
| 31-12-2019 | micro format | 27-05-2020 | 2020-13300139 | |
| 31-12-2018 | abbreviated format | 29-05-2019 | 2019-14700391 | |
| 31-12-2017 | abbreviated format | 29-05-2018 | 2018-14200068 | |
| 31-12-2016 | abbreviated format | 30-05-2017 | 2017-13700416 | |
| 31-12-2015 | abbreviated format | 02-06-2016 | 2016-14400477 | |
| 31-12-2014 | abbreviated format | 27-05-2015 | 2015-12800129 | |
| 31-12-2013 | abbreviated format | 27-05-2014 | 2014-13500035 | |
| 31-12-2012 | abbreviated format | 28-05-2013 | 2013-13200008 | |
| 31-12-2011 | abbreviated format | 29-05-2012 | 2012-12500473 | |
| 31-12-2010 | abbreviated format | 31-05-2011 | 2011-12700337 | |
| 31-12-2009 | abbreviated format | 01-06-2010 | 2010-13600201 | |
| 31-12-2008 | abbreviated format | 26-05-2009 | 2009-15700316 | |
| 31-12-2007 | abbreviated format | 27-05-2008 | 2008-15400370 | |
| 31-12-2006 | abbreviated format | 29-05-2007 | 2007-15700313 | |
| 31-12-2005 | abbreviated format | 13-06-2006 | 2006-23803238 | |
| 31-12-2004 | abbreviated format | 03-06-2005 | 2005-20600688 | |
| 31-12-2003 | abbreviated format | 27-05-2004 | 2004-17401161 | |
| 31-12-2002 | abbreviated format | 27-06-2003 | 2003-33704694 | |
| 31-12-2001 | abbreviated format | 13-06-2002 | 2002-20704490 | |
| 31-12-2000 | abbreviated format | 01-06-2001 | 2001-16803273 | |
| 31-12-1999 | abbreviated format | 14-06-2000 | 2000-22800055 | |
| 31-12-1998 | abbreviated format | 07-06-1999 | 1999-15703265 | |
| 31-12-1997 | abbreviated format | 02-06-1998 | 1998-13203424 | |
| 31-12-1996 | abbreviated format | 03-06-1997 | 1997-12103243 | |
| 31-12-1995 | abbreviated format | 03-06-1996 | 1996-12602218 | |
| 31-12-1994 | abbreviated format | 06-06-1995 | 1995-12601260 | |
| 31-12-1993 | abbreviated format | 09-06-1994 | 1994-14102846 | |
| 31-12-1992 | abbreviated format | 17-06-1993 | 1993-13604763 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 80,990 | 66,556 | 59,517 | 75,770 | 67,065 | 43,479 | 45,061 | 42,798 | 46,944 | 36,663 | 27,987 | 27,559 | 18,807 | 21,285 | 21,667 | 25,718 | 21,111 | 21,664 | 20,353 | 27,432 | ||
| 75,903 | 49,266 | 43,675 | 58,969 | 52,234 | 33,051 | 33,861 | 30,337 | 40,225 | 27,836 | 20,048 | 18,321 | 13,101 | 14,682 | 13,966 | 16,927 | 12,088 | 12,706 | 12,485 | 19,389 | ||
| 80,515 | 20,980 | 113,195 | 145,315 | 91,874 | 255,544 | 282,478 | 20,000 | 0 | 334,254 | 9,842 | 290,013 | 178,885 | 0 | 0 | 0 | 0 | 0 | 0 | - | ||
| 560 | -25,622 | 31,490 | -3,160 | -6,537 | 11,630 | -34,700 | 12,511 | 3,327 | 12,882 | -3,999 | -300,882 | 311,717 | -744 | 2,541 | -3,498 | 5,669 | -2,143 | -3,097 | - | ||
| -33,078 | -32,972 | -6,613 | -53,249 | -29,447 | -6,238 | - | - | 31,330 | 22,037 | 9,173 | 13,131 | 313,972 | 1,924 | 2,576 | -57 | 3,349 | -2,648 | -20 | 2,984 | ||
| - | 0.3% | 4.5% | 18.3% | 14.9% | -6.5% | -5.1% | 5.4% | 10.9% | -2.7% | -1.0% | 0.0% | 0.9% | 19.1% | 20.1% | 30.0% | 19.6% | 21.4% | 18.4% | 37.2% | ||
| -1.6% | -2.2% | -1.1% | -0.5% | -0.9% | -1.0% | 0.2% | 1.8% | 2.6% | 2.4% | 5.0% | 6.1% | 7.0% | 20.5% | 19.1% | 18.3% | 16.3% | 16.3% | 15.8% | 15.4% | ||
| 0.29 | 0.28 | 0.85 | 0.12 | 0.27 | 0.73 | - | - | 21.19 | 14.36 | 6.62 | 8.85 | - | 1.94 | 2.21 | 0.97 | 2.44 | 0.00 | 0.99 | 2.32 | ||
| - | - | - | - | - | - | - | 53.85 | 36.76 | 40.56 | 18.90 | 15.52 | 13.35 | 3.88 | 4.23 | 4.47 | 5.03 | 5.13 | 5.32 | 5.50 | ||
| - | - | - | - | - | - | -725.6% | -47.0% | 6.4% | -44.5% | -24.4% | -21.3% | -10.2% | 2.0% | 0.8% | 6.1% | -2.7% | -1.5% | -1.8% | 10.5% | ||
| 0.6% | -1.0% | -0.7% | 0.3% | 0.1% | -1.2% | -1.3% | -0.9% | 0.2% | -1.1% | -1.2% | -1.3% | -0.7% | 0.4% | 0.2% | 1.1% | -0.4% | -0.2% | -0.3% | 1.6% | ||
| 15.92 | 3.85 | 3.76 | 4.51 | 4.52 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Debt to equity is not shown because equity is negative. Debt divided by negative equity means nothing.
A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.
Investments
fixed assets acquired| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tangible fixed assets | €20,515 | €19,480 | €83,195 | €141,315 | €84,874 |
| Financial fixed assets | €60,000 | €1,500 | €30,000 | €4,000 | €7,000 |
| €66,274 | €66,275 | €54,750 | €53,938 | €50,775 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Insights on Willusta
The operating result for 2025 is over 52 times that of 2024 and the highest since 2022. It is a recovery after the fall in 2024.
Equity is negative. Debt (€1.7m) exceeds the balance-sheet total (€1.7m).