WVM
ActiveFinancials · financial year 2025, micro format
2025 annual accounts filed 61 days after the deadline Filed on 30 September 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00547300.
Annual accounts 2025 filed on 30-09-2026 at the NBB all 13 filings
Turnover
≈ €190,000
Estimated: probably between €160,000 and €220,000
Total assets
€527,762▲ 12.5%
2024 · €469,192
Net result
€53,216▲ 6.7%
2024 · €49,860
Working capital
€223,272▲ 12.4%
2024 · €198,646
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€82,552
▲ 12.6%
2025
20182025
Net result
€53,216
▲ 6.7%
2025
middle half of the sector
20182025
Equity
€337,402
▲ 18.7%
2025
highest quarter of the sector
20182025
Total assets
€527,762
▲ 12.5%
2025
highest quarter of the sector
20182025
Debt
€190,360
▲ 2.9%
2025
20182025
Working capital
€223,272
▲ 12.4%
2025
highest quarter of the sector
20182025
Solvency
63.9%
▲ 3.4pp
2025
middle half of the sector
20182025
Current ratio
4.95
▼ 0.98
2025
highest quarter of the sector
20182025
Return on assets (ROA)
10.1%
▼ 0.5pp
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
Operating result€36,386-€33,440▼ 8.1%€51,919▲ 55.3%€44,033▼ 15.2%€51,800▲ 17.6%€91,042▲ 75.8%€73,318▼ 19.5%€82,552▲ 12.6%
Net result€29,823-€19,987▼ 33.0%€32,506within the sector's middle half▲ 62.6%€26,286within the sector's middle half▼ 19.1%€33,672within the sector's middle half▲ 28.1%€61,501within the sector's middle half▲ 82.6%€49,860within the sector's middle half▼ 18.9%€53,216within the sector's middle half▲ 6.7%
Equity€63,375-€83,362▲ 31.5%€115,868within the sector's middle half▲ 39.0%€142,154within the sector's middle half▲ 22.7%€175,825within the sector's middle half▲ 23.7%€234,326within the sector's middle half▲ 33.3%€284,187above the sector's middle half▲ 21.3%€337,402above the sector's middle half▲ 18.7%
Total assets€294,675-€314,118▲ 6.6%€328,528within the sector's middle half▲ 4.6%€345,682within the sector's middle half▲ 5.2%€377,516within the sector's middle half▲ 9.2%€429,964within the sector's middle half▲ 13.9%€469,192within the sector's middle half▲ 9.1%€527,762above the sector's middle half▲ 12.5%
Debt€231,300-€230,756▼ 0.2%€212,660▼ 7.8%€203,529▼ 4.3%€201,691▼ 0.9%€195,638▼ 3.0%€185,005▼ 5.4%€190,360▲ 2.9%
Working capital€29,057-€52,445▲ 80.5%€94,372within the sector's middle half▲ 79.9%€130,988within the sector's middle half▲ 38.8%€150,555above the sector's middle half▲ 14.9%€185,060above the sector's middle half▲ 22.9%€198,646above the sector's middle half▲ 7.3%€223,272above the sector's middle half▲ 12.4%
Solvency21.5%-26.5%▲ 5.0pp35.3%within the sector's middle half▲ 8.7pp41.1%within the sector's middle half▲ 5.9pp46.6%within the sector's middle half▲ 5.5pp54.5%within the sector's middle half▲ 7.9pp60.6%within the sector's middle half▲ 6.1pp63.9%within the sector's middle half▲ 3.4pp
Current ratio2.50-2.50=4.55above the sector's middle half▲ 2.045.76above the sector's middle half▲ 1.225.19above the sector's middle half▼ 0.575.59above the sector's middle half▲ 0.405.93above the sector's middle half▲ 0.344.95above the sector's middle half▼ 0.98
Return on assets (ROA)10.1%-6.4%▼ 3.8pp9.9%within the sector's middle half▲ 3.5pp7.6%within the sector's middle half▼ 2.3pp8.9%within the sector's middle half▲ 1.3pp14.3%within the sector's middle half▲ 5.4pp10.6%within the sector's middle half▼ 3.7pp10.1%within the sector's middle half▼ 0.5pp
above
within
below
The sector band is the middle half of the companies in Activities of head offices; management consultancy activities (NACE 70). 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 13% higher than in 2024. It is a recovery after the fall in 2024.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €527,762
Fixed assets
€247,970 ▲ 7.7%
Current assets
€279,792 ▲ 17.1%
Equity and liabilities €527,762
Equity
€337,402 ▲ 18.7%
Debt
€190,360 ▲ 2.9%
Debt's share of the balance-sheet total falls from 39.4% to 36.1%. Equity and debt are higher.
Key figures and ratios
EBITDA
€108,325▲
2024 · €95,924
Cash flow
€78,989▲
2024 · €72,466
Debt to equity
0.56▼
2024 · 0.65
ROE
15.8%▼
2024 · 17.5%
Interest coverage
30.32▲
2024 · 20.66
Debt ≤ 1 year
€56,520▲
2024 · €40,302
Debt > 1 year
€133,839▼
2024 · €144,704
Income taxes
€25,806▲
2024 · €18,814
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | - | €20,201 | €31,765 | €48,850 | €44,129 |
| Depreciation and write-downs of the year | €20,362 | €16,329 | €18,208 | €22,606 | €25,774 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | - | - | €10,374 | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €25,238 | €25,369 | €25,811 | €20,362 | €16,329 | €18,208 | €22,606 | €25,774 | ▲ 14.0% |
| Other operating charges640/8 | - | - | - | €6,603 | €3,014 | €2,879 | €2,561 | €2,775 | ▲ 8.3% |
| Non-recurring operating charges66A | - | - | - | - | - | - | €619 | €630 | ▲ 1.8% |
| Gross operating margin9900 | €63,643 | €61,824 | €80,389 | €70,998 | €71,143 | €112,129 | €99,104 | €111,730 | ▲ 12.7% |
| Operating profit (loss)9901 | €36,386 | €33,440 | €51,919 | €44,033 | €51,800 | €91,042 | €73,318 | €82,552 | ▲ 12.6% |
| Financial income75/76B | - | - | - | €360 | - | €1 | - | €43 | - |
| Recurring financial income75 | €41 | €22 | €60 | €360 | - | €1 | - | €43 | - |
| Non-recurring financial income76B | - | - | - | €360 | - | - | - | - | - |
| Financial charges65/66B | - | - | - | €7,602 | €3,946 | €3,194 | €4,643 | €3,572 | ▼ 23.1% |
| Recurring financial charges65 | €4,942 | €4,283 | €4,137 | €3,981 | €3,946 | €3,194 | €4,643 | €3,572 | ▼ 23.1% |
| Non-recurring financial charges66B | - | - | - | €3,621 | - | - | - | - | - |
| Profit (loss) for the period before taxes9903 | €31,486 | €29,179 | €47,841 | €36,791 | €47,854 | €87,849 | €68,674 | €79,022 | ▲ 15.1% |
| Income taxes67/77 | €1,663 | €9,193 | €15,335 | €10,505 | €14,183 | €26,347 | €18,814 | €25,806 | ▲ 37.2% |
| Profit (loss) for the period9904 | €29,823 | €19,987 | €32,506 | €26,286 | €33,672 | €61,501 | €49,860 | €53,216 | ▲ 6.7% |
| Profit (loss) for the period to be appropriated9905 | €29,823 | €19,987 | €32,506 | €26,286 | €33,672 | €61,501 | €49,860 | €53,216 | ▲ 6.7% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €294,675 | €314,118 | €328,528 | €345,682 | €377,516 | €429,964 | €469,192 | €527,762 | ▲ 12.5% |
| Fixed assets21/28 | €246,301 | €226,806 | €207,553 | €187,191 | €191,063 | €204,620 | €230,245 | €247,970 | ▲ 7.7% |
| Tangible fixed assets22/27 | €246,301 | €226,806 | €207,553 | €187,191 | €191,063 | €204,620 | €230,245 | €247,970 | ▲ 7.7% |
| Land and buildings22 | - | - | - | €181,030 | €174,778 | €163,054 | €146,843 | €229,415 | ▲ 56.2% |
| Plant, machinery and equipment23 | - | - | - | - | €678 | €22,960 | €19,704 | €15,850 | ▼ 19.6% |
| Furniture and vehicles24 | - | - | - | €1,669 | €11,682 | €9,175 | €6,085 | €2,705 | ▼ 55.5% |
| Other tangible fixed assets26 | - | - | - | €4,492 | €3,925 | €5,230 | €7,226 | - | - |
| Assets under construction and advance payments27 | - | - | - | - | - | €4,202 | €50,387 | - | - |
| Current assets29/58 | €48,373 | €87,312 | €120,975 | €158,491 | €186,453 | €225,344 | €238,947 | €279,792 | ▲ 17.1% |
| Amounts receivable within one year40/41 | €34,329 | €62,242 | €87,737 | €71,145 | €75,486 | €100,739 | €93,808 | €183,867 | ▲ 96.0% |
| Trade receivables40 | - | - | - | €24,631 | €19,076 | €47,532 | €18,620 | €56,480 | ▲ 203% |
| Other amounts receivable41 | - | - | - | €46,515 | €56,411 | €53,207 | €75,188 | €127,387 | ▲ 69.4% |
| Cash at bank and in hand54/58 | €11,893 | €22,879 | €30,441 | €85,902 | €108,975 | €122,612 | €143,127 | €94,810 | ▼ 33.8% |
| Deferred charges and accrued income490/1 | - | - | - | €1,444 | €1,992 | €1,993 | €2,012 | €1,115 | ▼ 44.6% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €294,675 | €314,118 | €328,528 | €345,682 | €377,516 | €429,964 | €469,192 | €527,762 | ▲ 12.5% |
| Equity10/15 | €63,375 | €83,362 | €115,868 | €142,154 | €175,825 | €234,326 | €284,187 | €337,402 | ▲ 18.7% |
| Contributions10/11 | €6,200 | €6,200 | - | €6,200 | €6,200 | €6,200 | €6,200 | €6,200 | = |
| Reserves13 | €57,175 | €77,162 | €109,668 | €135,954 | €169,625 | €228,126 | €277,987 | €331,202 | ▲ 19.1% |
| Non-distributable reserves130/1 | - | - | - | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Reserves not available under the articles1311 | - | - | - | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Tax-exempt reserves132 | - | - | - | - | - | - | €4,014 | €4,014 | = |
| Distributable reserves133 | - | - | - | €134,094 | €167,765 | €226,266 | €272,112 | €325,328 | ▲ 19.6% |
| Amounts payable17/49 | €231,300 | €230,756 | €212,660 | €203,529 | €201,691 | €195,638 | €185,005 | €190,360 | ▲ 2.9% |
| Amounts payable after more than one year17 | €211,984 | €195,889 | €186,057 | €176,026 | €165,793 | €155,354 | €144,704 | €133,839 | ▼ 7.5% |
| Financial debts170/4 | - | - | - | €176,026 | €165,793 | €155,354 | €144,704 | €133,839 | ▼ 7.5% |
| Amounts payable within one year42/48 | €19,316 | €34,867 | €26,604 | €27,503 | €35,898 | €40,284 | €40,302 | €56,520 | ▲ 40.2% |
| Current portion of amounts payable after more than one year42 | - | - | - | €10,031 | €10,233 | €12,133 | €10,650 | €10,864 | ▲ 2.0% |
| Trade debts44 | €261 | €11,174 | €5,122 | - | €4,842 | €6,543 | €2,748 | €11,132 | ▲ 305% |
| Suppliers440/4 | - | - | - | - | €4,842 | €6,543 | €2,748 | €11,132 | ▲ 305% |
| Taxes, remuneration and social security45 | - | - | - | €17,472 | €20,823 | €18,608 | €25,255 | €34,524 | ▲ 36.7% |
| Taxes450/3 | - | - | - | €17,472 | €20,823 | €18,608 | €25,255 | €34,524 | ▲ 36.7% |
| Other amounts payable47/48 | - | - | - | - | - | €3,000 | €1,649 | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €29,823 | €19,987 | €32,506 | €26,286 | €33,672 | €61,501 | €49,860 | €53,216 | ▲ 6.7% |
| + Depreciation and write-downs630 | €25,238 | €25,369 | €25,811 | €20,362 | €16,329 | €18,208 | €22,606 | €25,774 | ▲ 14.0% |
| Operating cash flow (approximation) | €55,061 | €45,355 | €58,318 | €46,648 | €50,001 | €79,709 | €72,466 | €78,989 | ▲ 9.0% |
| Investment in fixed assets (approximation) | - | -€5,873 | -€6,558 | €0 | -€20,201 | -€31,765 | -€48,231 | -€43,499 | ▲ 9.8% |
| Change in cash | - | €10,986 | €7,562 | €55,461 | €23,073 | €13,638 | €20,515 | -€48,317 | - |
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, 17,811 companies had the same profile as WVM has now. Two years later, 96.5% were still going and 0.3% had gone bankrupt.
- Small
- 10 to 20 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
96.5%
was still going
3.1%
stopped otherwise
0.3%
went bankrupt
That fits the bankruptcy probability of WVM 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 17,811 companies, not a prediction for WVM. 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 13 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 30-09-2026 | 2026-00547300 | |
| 31-12-2024 | micro format | 31-12-2025 | 2026-00004909 | |
| 31-12-2023 | micro format | 15-05-2025 | 2025-00094532 | |
| 31-12-2022 | micro format | 28-12-2023 | 2023-00540287 | |
| 31-12-2021 | micro format | 26-12-2022 | 2022-20546300 | |
| 31-12-2020 | micro format | 16-11-2021 | 2021-77300029 | |
| 31-12-2019 | micro format | 16-11-2020 | 2020-70300284 | |
| 31-12-2018 | micro format | 19-09-2019 | 2019-64700423 | |
| 31-12-2017 | micro format | 29-09-2018 | 2018-68100127 | |
| 31-12-2016 | micro format | 20-09-2017 | 2017-61300181 |