WOLFPACK
InactiveFinancials · financial year 2025, micro format
Equity
€33,527▲ 22.3%
2024 · €27,410
Total assets
€47,386▼ 12.3%
2024 · €54,009
Net result
€6,117▼ 20.4%
2024 · €7,688
Working capital
€33,527▲ 27.0%
2024 · €26,399
Trend over the years
2021 to 2025, 5 financial years
The operating result has fallen two years in a row; 2025 is 52% below 2024.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€5,604
2025
Net result€6,117
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€47,386
2025
Equity€33,527
2025
Debt€13,859
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€33,527
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)0.4
2023
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line20212022202320242025
Operating result-€474-€17,883€18,168▲ 1.6%€11,707▼ 35.6%€5,604▼ 52.1%
Net result-€2,626-€9,886€11,462▲ 15.9%€7,688▼ 32.9%€6,117▼ 20.4%
Equity-€1,626-€8,260€19,722▲ 139%€27,410▲ 39.0%€33,527▲ 22.3%
Total assets€49,699-€65,762▲ 32.3%€46,286▼ 29.6%€54,009▲ 16.7%€47,386▼ 12.3%
Debt€51,325-€57,502▲ 12.0%€26,564▼ 53.8%€26,599▲ 0.1%€13,859▼ 47.9%
Working capital€224-€14,007▲ 6,164%€22,699▲ 62.1%€26,399▲ 16.3%€33,527▲ 27.0%
Staff (FTE)1-0.7▼ 30.0%0.4▼ 42.9%
Turnover and EBIT margin not published: the micro format does not require them.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Equity and liabilities €47,386
Equity
€33,527 ▲ 22.3%
Debt
€13,859 ▼ 47.9%
Debt's share of the balance-sheet total falls from 49.2% to 29.2%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€7,491▼
2024 · €12,554
Cash flow
€8,003▼
2024 · €8,535
Current ratio
3.42▲
2024 · 2.05
Debt to equity
0.41▼
2024 · 0.97
ROE
18.2%▼
2024 · 28.0%
ROA
12.9%▼
2024 · 14.2%
Interest coverage
16.42▲
2024 · 11.26
Debt ≤ 1 year
€13,859▼
2024 · €25,099
Income taxes
€2,076▼
2024 · €5,098
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | €8,676 | - |
| Remuneration, social security and pensions62 | €41,220 | €20,153 | €9,469 | - | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €9,648 | €5,377 | €3,967 | €847 | €1,886 | ▲ 123% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | €7,865 | - | €9,231 | -€7,878 | - | - |
| Other operating charges640/8 | €2,768 | €3,688 | €1,579 | €1,322 | €439 | ▼ 66.8% |
| Non-recurring operating charges66A | - | - | - | - | €625 | - |
| Gross operating margin9900 | €61,029 | €47,100 | €42,413 | €5,998 | €8,554 | ▲ 42.6% |
| Operating profit (loss)9901 | -€474 | €17,883 | €18,168 | €11,707 | €5,604 | ▼ 52.1% |
| Financial income75/76B | €1,064 | €4 | €1,877 | €2,194 | €3,044 | ▲ 38.8% |
| Recurring financial income75 | €1,064 | €4 | €1,877 | €2,194 | €3,044 | ▲ 38.8% |
| Financial charges65/66B | €1,306 | €2,012 | €2,306 | €1,115 | €456 | ▼ 59.1% |
| Recurring financial charges65 | €1,306 | €2,012 | €2,306 | €1,115 | €456 | ▼ 59.1% |
| Profit (loss) for the period before taxes9903 | -€716 | €15,875 | €17,738 | €12,786 | €8,193 | ▼ 35.9% |
| Income taxes67/77 | €1,910 | €5,989 | €6,277 | €5,098 | €2,076 | ▼ 59.3% |
| Profit (loss) for the period9904 | -€2,626 | €9,886 | €11,462 | €7,688 | €6,117 | ▼ 20.4% |
| Profit (loss) for the period to be appropriated9905 | -€2,626 | €9,886 | €11,462 | €7,688 | €6,117 | ▼ 20.4% |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €49,699 | €65,762 | €46,286 | €54,009 | €47,386 | ▼ 12.3% |
| Fixed assets21/28 | €7,163 | €5,624 | €3,358 | €2,511 | - | - |
| Intangible fixed assets21 | - | - | €1,274 | €991 | - | - |
| Tangible fixed assets22/27 | €7,163 | €5,624 | €2,084 | €1,520 | - | - |
| Furniture and vehicles24 | €7,163 | €5,624 | €2,084 | €1,520 | - | - |
| Current assets29/58 | €42,536 | €60,137 | €42,928 | €51,498 | €47,386 | ▼ 8.0% |
| Amounts receivable within one year40/41 | €41,750 | €58,420 | €39,687 | €48,124 | €40,611 | ▼ 15.6% |
| Trade receivables40 | €10,423 | €24,389 | €4,707 | €10,387 | €2,005 | ▼ 80.7% |
| Other amounts receivable41 | €31,327 | €34,031 | €34,979 | €37,737 | €38,606 | ▲ 2.3% |
| Cash at bank and in hand54/58 | - | €1,718 | €18 | - | €3,017 | - |
| Deferred charges and accrued income490/1 | €786 | - | €3,223 | €3,374 | €3,758 | ▲ 11.4% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €49,699 | €65,762 | €46,286 | €54,009 | €47,386 | ▼ 12.3% |
| Equity10/15 | -€1,626 | €8,260 | €19,722 | €27,410 | €33,527 | ▲ 22.3% |
| Contributions10/11 | €1,000 | €1,000 | €1,000 | €1,000 | €1,000 | = |
| Reserves13 | - | €7,260 | €18,722 | €26,410 | €32,527 | ▲ 23.2% |
| Distributable reserves133 | - | €7,260 | €18,722 | €26,410 | €32,527 | ▲ 23.2% |
| Profit (loss) carried forward14 | -€2,626 | - | - | - | - | - |
| Amounts payable17/49 | €51,325 | €57,502 | €26,564 | €26,599 | €13,859 | ▼ 47.9% |
| Amounts payable after more than one year17 | €9,012 | €11,371 | €4,835 | - | - | - |
| Financial debts170/4 | €9,012 | €11,371 | €4,835 | - | - | - |
| Amounts payable within one year42/48 | €42,313 | €46,131 | €20,229 | €25,099 | €13,859 | ▼ 44.8% |
| Current portion of amounts payable after more than one year42 | €2,705 | €6,112 | €6,536 | €4,835 | - | - |
| Financial debts43 | €3,982 | - | €4,492 | €3,534 | €97 | ▼ 97.2% |
| Credit institutions430/8 | €3,982 | - | €4,342 | €3,057 | €97 | ▼ 96.8% |
| Other loans439 | - | - | €150 | €477 | - | - |
| Trade debts44 | €17,068 | €21,893 | €2,516 | €9,852 | €5,924 | ▼ 39.9% |
| Suppliers440/4 | €17,068 | €21,893 | €2,516 | €9,852 | €5,924 | ▼ 39.9% |
| Taxes, remuneration and social security45 | €18,557 | €18,127 | €6,684 | €6,878 | €7,838 | ▲ 14.0% |
| Taxes450/3 | €15,418 | €15,521 | €6,684 | €6,878 | €7,838 | ▲ 14.0% |
| Remuneration and social security454/9 | €3,140 | €2,606 | - | - | - | - |
| Accrued charges and deferred income492/3 | - | - | €1,500 | €1,500 | - | - |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€2,626 | €9,886 | €11,462 | €7,688 | €6,117 | ▼ 20.4% |
| + Depreciation and write-downs630 | €9,648 | €5,377 | €3,967 | €847 | €1,886 | ▲ 123% |
| Operating cash flow (approximation) | €7,023 | €15,262 | €15,428 | €8,535 | €8,003 | ▼ 6.2% |
| Investment in fixed assets (approximation) | - | -€3,838 | -€1,700 | €0 | - | - |
| Change in cash | - | - | -€1,700 | - | - | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Filings with the National Bank (5)
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | micro format | 30-06-2026 | 2026-00236729 |
| 31-12-2024 | micro format | 30-06-2025 | 2025-00213361 |
| 31-12-2023 | micro format | 02-10-2024 | 2024-00489503 |
| 31-12-2022 | micro format | 30-09-2023 | 2023-00469442 |
| 31-12-2021 | micro format | 31-08-2022 | 2022-20422080 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.