WIMEL
ActiveSummary
WIMEL has been active since 2002 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €9.1m and a net result of €1.4m. Equity is growing by about 47% per year across the filed financial years. Its solvency ranks better than 82% of 2,050 sector peers (NACE 73, financial year 2025). The computed 12-month bankruptcy probability is 0.2% (very low).
Financials · financial year 2025, abbreviated format
In the rankings
#4 company by equity in Koksijde, Professional and technical services sector#5 company by total assets in Koksijde, Professional and technical services sector
Equity
€9.1m▲ 17.5%
2024 · €7.7m
Total assets
€11.4m▲ 2.0%
2024 · €11.2m
Net result
€1.4m▼ 74.1%
2024 · €5.2m
Working capital
€1.4m▲ 172%
2024 · €515,489
Trend over the years
2021 to 2025, 5 financial years 2019 to 2025, 7 financial years
The operating result stays negative: a loss of €27,284 in 2025 against €54,334 in 2024; the loss shrinks.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result-€0.03m
2025
Net result€1.4m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€11.4m
2025
Equity€9.1m
2025
Debt€2.2m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€1.4m
2025
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
Return on assets (ROA)11.9%
2025
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency79.7%
2025
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio3.76
2025
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 73, Advertising, market research and public relations activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA).
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€0.5m-€0.2m▼ 64.3%€0.1m▼ 36.4%€0.4m▲ 257%€0.1m▼ 73.8%-€0.05m-€0.03m▲ 49.8%
Net result€0.3m--€0.8mbelow the sector's middle half€0.3mabove the sector's middle half€0.6mabove the sector's middle half▲ 96.8%€0.8mabove the sector's middle half▲ 21.8%€5.2mabove the sector's middle half▲ 582%€1.4mabove the sector's middle half▼ 74.1%
Equity€1.6m-€0.8mabove the sector's middle half▼ 48.0%€1.1mabove the sector's middle half▲ 39.2%€1.8mabove the sector's middle half▲ 55.4%€2.5mabove the sector's middle half▲ 43.4%€7.7mabove the sector's middle half▲ 207%€9.1mabove the sector's middle half▲ 17.5%
Total assets€2.9m-€2.6mabove the sector's middle half▼ 9.2%€3.9mabove the sector's middle half▲ 50.4%€4.5mabove the sector's middle half▲ 14.7%€8.7mabove the sector's middle half▲ 93.1%€11.2mabove the sector's middle half▲ 28.4%€11.4mabove the sector's middle half▲ 2.0%
Debt€1.3m-€1.7m▲ 35.4%€2.7m▲ 57.9%€2.6m▼ 3.5%€6.0m▲ 132%€3.3m▼ 45.2%€2.2m▼ 33.9%
Working capital€0.06m--€0.6mbelow the sector's middle half-€0.6mbelow the sector's middle half▼ 1.7%-€0.3mbelow the sector's middle half▲ 49.3%-€2.5mbelow the sector's middle half▼ 696%€0.5mabove the sector's middle half€1.4mabove the sector's middle half▲ 172%
Solvency54.3%-31.1%within the sector's middle half▼ 23.2pp28.8%within the sector's middle half▼ 2.3pp39.0%within the sector's middle half▲ 10.2pp29.0%within the sector's middle half▼ 10.0pp69.2%within the sector's middle half▲ 40.2pp79.7%above the sector's middle half▲ 10.5pp
Current ratio1.18-0.21below the sector's middle half▼ 0.970.51below the sector's middle half▲ 0.300.66below the sector's middle half▲ 0.150.22below the sector's middle half▼ 0.441.38within the sector's middle half▲ 1.163.76above the sector's middle half▲ 2.39
Return on assets (ROA)11.6%--29.0%below the sector's middle half▼ 40.6pp8.1%within the sector's middle half▲ 37.1pp13.9%within the sector's middle half▲ 5.8pp8.8%within the sector's middle half▼ 5.1pp46.6%above the sector's middle half▲ 37.9pp11.9%within the sector's middle half▼ 34.8pp
Staff (FTE)0below the sector's middle half
above
within
below
the middle half of NACE 73, Advertising, market research and public relations activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30.
Turnover and EBIT margin not published: the abbreviated or micro format does not require them.
Why a figure moved sharply
- 2022 Net result +97% on 2021. The accounts now follow the micro format, last year the abbreviated format.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €11.4m
Fixed assets
€9.5m ▲ 2.1%
Current assets
€1.9m ▲ 1.4%
Equity and liabilities €11.4m
Equity
€9.1m ▲ 17.5%
Provisions
€120,701 ▼ 4.3%
Debt
€2.2m ▼ 33.9%
Debt's share of the balance-sheet total falls from 29.6% to 19.2%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€123,370▲
2024 · €73,350
Cash flow
€1.5m▼
2024 · €5.3m
Debt to equity
0.24▼
2024 · 0.43
ROE
14.9%▼
2024 · 67.4%
Interest coverage
1.96▲
2024 · 0.80
Debt ≤ 1 year
€508,521▼
2024 · €1.4m
Debt > 1 year
€1.7m▼
2024 · €1.9m
Income taxes
€60,069▼
2024 · €150,640
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.04m | €0.1m | €0.05m | €0.04m | €0.05m | €0.1m | €0.2m | ▲ 18.0% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | -€0.004m | €0 | - | - | - |
| Other operating charges640/8 | - | - | - | €0.03m | €0.02m | €0.03m | €0.02m | ▼ 37.9% |
| Gross operating margin9900 | €0.5m | €0.3m | €0.2m | €0.4m | €0.2m | €0.1m | €0.1m | ▲ 39.5% |
| Operating profit (loss)9901 | €0.5m | €0.2m | €0.1m | €0.4m | €0.1m | -€0.05m | -€0.03m | ▲ 49.8% |
| Financial income75/76B | - | - | - | €0.4m | €0.8m | €5.5m | €1.5m | ▼ 72.8% |
| Recurring financial income75 | €0.008m | €183 | €0.3m | €0.4m | €0.8m | €5.5m | €1.5m | ▼ 72.9% |
| Non-recurring financial income76B | - | - | - | - | - | - | €0.004m | - |
| Financial charges65/66B | - | - | - | €0.05m | €0.08m | €0.09m | €0.06m | ▼ 31.1% |
| Recurring financial charges65 | €0.05m | €0.04m | €0.06m | €0.05m | €0.08m | €0.09m | €0.06m | ▼ 31.1% |
| Profit (loss) for the period before taxes9903 | €0.4m | -€0.7m | €0.3m | €0.7m | €0.8m | €5.4m | €1.4m | ▼ 73.7% |
| Transfer from deferred taxes780 | - | - | - | €0.02m | €0.01m | €0.005m | €0.005m | = |
| Transfer to deferred taxes680 | - | - | - | €0.07m | €0 | - | - | - |
| Income taxes67/77 | €0.03m | €0.001m | €0.001m | €0.02m | €0.07m | €0.2m | €0.06m | ▼ 60.1% |
| Profit (loss) for the period9904 | €0.3m | -€0.8m | €0.3m | €0.6m | €0.8m | €5.2m | €1.4m | ▼ 74.1% |
| Transfer from tax-exempt reserves789 | - | - | - | €0.07m | €0.04m | €0.02m | €0.02m | = |
| Transfer to tax-exempt reserves689 | - | - | - | €0.2m | €0 | - | - | - |
| Profit (loss) for the period to be appropriated9905 | €0.2m | -€0.9m | €0.3m | €0.5m | €0.8m | €5.2m | €1.4m | ▼ 73.8% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €2.9m | €2.6m | €3.9m | €4.5m | €8.7m | €11.2m | €11.4m | ▲ 2.0% |
| Fixed assets21/28 | €2.5m | €2.4m | €3.3m | €3.9m | €8.0m | €9.3m | €9.5m | ▲ 2.1% |
| Tangible fixed assets22/27 | €1.0m | €1.6m | €1.4m | €1.2m | €2.2m | €3.7m | €3.7m | ▼ 0.2% |
| Land and buildings22 | - | - | - | €0.9m | €1.2m | €3.6m | €3.5m | ▼ 1.9% |
| Furniture and vehicles24 | - | - | - | €0.03m | €0.09m | €0.07m | €0.05m | ▼ 34.3% |
| Assets under construction and advance payments27 | - | - | - | €0.3m | €0.8m | €0.1m | €0.2m | ▲ 75.3% |
| Financial fixed assets28 | €1.4m | €0.8m | €1.9m | €2.7m | €5.8m | €5.5m | €5.8m | ▲ 3.7% |
| Current assets29/58 | €0.4m | €0.2m | €0.7m | €0.6m | €0.7m | €1.9m | €1.9m | ▲ 1.4% |
| Amounts receivable after more than one year29 | - | - | - | €0.003m | €0.003m | €0.3m | €0.3m | ▼ 2.7% |
| Other amounts receivable291 | - | - | - | €0.003m | €0.003m | €0.3m | €0.3m | ▼ 2.7% |
| Amounts receivable within one year40/41 | €0.2m | €0.09m | €0.6m | €0.4m | €0.2m | €0.2m | €0.4m | ▲ 68.5% |
| Trade receivables40 | - | - | - | €0.1m | €0.2m | €0.09m | €0.1m | ▲ 43.8% |
| Other amounts receivable41 | - | - | - | €0.3m | €0.006m | €0.1m | €0.2m | ▲ 85.0% |
| Current investments50/53 | - | - | - | - | €0.3m | €1.2m | €1.1m | ▼ 6.9% |
| Cash at bank and in hand54/58 | €0.1m | €0.06m | €0.1m | €0.2m | €0.2m | €0.1m | €0.1m | ▼ 6.7% |
| Deferred charges and accrued income490/1 | - | - | - | €0.003m | €0.01m | €0.03m | €0.009m | ▼ 68.2% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €2.9m | €2.6m | €3.9m | €4.5m | €8.7m | €11.2m | €11.4m | ▲ 2.0% |
| Equity10/15 | €1.6m | €0.8m | €1.1m | €1.8m | €2.5m | €7.7m | €9.1m | ▲ 17.5% |
| Contributions10/11 | €0.2m | €0 | - | €0.2m | €0.2m | €0.2m | €0.2m | = |
| Reserves13 | €0.2m | €0.4m | €0.4m | €0.5m | €0.9m | €7.5m | €8.9m | ▲ 17.9% |
| Non-distributable reserves130/1 | - | - | - | €0.02m | €0.02m | €0 | - | - |
| Reserves not available under the articles1311 | - | - | - | €0.02m | €0.02m | €0 | - | - |
| Tax-exempt reserves132 | - | - | - | €0.4m | €0.4m | €0.4m | €0.4m | ▼ 4.3% |
| Distributable reserves133 | - | - | - | €0.07m | €0.5m | €7.2m | €8.5m | ▲ 19.1% |
| Profit (loss) carried forward14 | €1.1m | €0.3m | €0.6m | €1.0m | €1.4m | €0 | - | - |
| Provisions and deferred taxes16 | €0.05m | €0.09m | €0.1m | €0.1m | €0.1m | €0.1m | €0.1m | ▼ 4.3% |
| Deferred taxes168 | - | - | - | €0.1m | €0.1m | €0.1m | €0.1m | ▼ 4.3% |
| Amounts payable17/49 | €1.3m | €1.7m | €2.7m | €2.6m | €6.0m | €3.3m | €2.2m | ▼ 33.9% |
| Amounts payable after more than one year17 | €0.9m | €0.9m | €1.4m | €1.7m | €2.8m | €1.9m | €1.7m | ▼ 12.0% |
| Financial debts170/4 | - | - | - | €1.1m | €1.1m | €1.9m | €1.7m | ▼ 12.0% |
| Other amounts payable178/9 | - | - | - | €0.6m | €1.7m | €0 | - | - |
| Amounts payable within one year42/48 | €0.4m | €0.8m | €1.3m | €0.9m | €3.2m | €1.4m | €0.5m | ▼ 62.9% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.1m | €0.1m | €0.2m | €0.2m | ▲ 2.5% |
| Trade debts44 | €0.02m | €0.03m | €0.01m | €0.002m | €0.02m | €0.002m | €0.01m | ▲ 396% |
| Suppliers440/4 | - | - | - | €0.002m | €0.02m | €0.002m | €0.01m | ▲ 396% |
| Advances received on contracts in progress46 | - | - | - | - | €0.06m | €0 | - | - |
| Taxes, remuneration and social security45 | - | - | - | €0.01m | €0.003m | €0.09m | €0.04m | ▼ 62.2% |
| Taxes450/3 | - | - | - | €0.01m | €0.003m | €0.09m | €0.04m | ▼ 62.2% |
| Other amounts payable47/48 | - | - | - | €0.8m | €3.0m | €1.0m | €0.2m | ▼ 78.4% |
| Accrued charges and deferred income492/3 | - | - | - | €0.02m | €0.04m | €0.04m | €0.01m | ▼ 73.1% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.3m | -€0.8m | €0.3m | €0.6m | €0.8m | €5.2m | €1.4m | ▼ 74.1% |
| + Depreciation and write-downs630 | €0.04m | €0.1m | €0.05m | €0.04m | €0.05m | €0.1m | €0.2m | ▲ 18.0% |
| Operating cash flow (approximation) | €0.4m | -€0.6m | €0.4m | €0.7m | €0.8m | €5.3m | €1.5m | ▼ 71.9% |
| Investment in fixed assets (approximation) | - | -€0.1m | -€0.9m | -€0.7m | -€4.2m | -€1.4m | -€0.3m | ▲ 75.4% |
| Change in cash | - | -€0.08m | €0.04m | €0.1m | -€0.06m | -€0.03m | -€0.008m | ▲ 75.8% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 21 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-03-2025 | abbreviated format | 30-10-2025 | 2025-00554780 |
| 31-03-2024 | abbreviated format | 04-10-2024 | 2024-00493791 |
| 31-03-2023 | abbreviated format | 31-10-2023 | 2023-00501637 |
| 31-03-2022 | micro format | 05-09-2022 | 2022-20423303 |
| 31-03-2021 | abbreviated format | 05-10-2021 | 2021-71200088 |
| 31-03-2020 | abbreviated format | 02-10-2020 | 2020-58600280 |
| 31-03-2019 | abbreviated format | 24-10-2019 | 2019-71500049 |
| 31-03-2018 | abbreviated format | 01-10-2018 | 2018-68000160 |
| 31-05-2016 | abbreviated format | 31-12-2016 | 2016-72200412 |
| 31-05-2015 | abbreviated format | 16-12-2015 | 2015-69300040 |
Similar companies · same sector, comparable size
AVIJS
BE 0863.089.766
Poperinge · equity €9.2m
MGA ENTERTAINMENT BELGIUM
BE 0878.502.274
Antwerpen · equity €9.3m
SEDIAM
BE 0840.646.243
Hannut · equity €8.8m
Ellimetal Global
BE 0784.506.702
Oudsbergen · equity €9.5m
CREAFUND ASSET MANAGEMENT
BE 0679.859.835
Sint-Martens-Latem · equity €8.6m
Of the 13,244 active companies whose main activity is public relations and communication consultancy (NACE 73300), figures are known for 6,991. 493 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.