X - PACK
ActiveFinancials · financial year 2025, full format
2025 annual accounts filed 3 days after the deadline Filed on 3 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00376569.
Annual accounts 2025 filed on 03-08-2026 at the NBB all 48 filings
Turnover
≈ €2.8m
Estimated: probably between €1.9m and €4.6m
EBIT margin
Not included in this filing
Net result
€262,385
2024 · -€455,075
Working capital
€1.5m▼ 34.8%
2024 · €2.3m
In the rankings
#9 company by staff growth in Verviers, Manufacturing sector#10 company by equity in the province of Liège, Rubber and plastics sector
Multi-year overview
2018 to 2025, 8 financial yearsOperating result
€192,346
2025
20182025
Net result
€262,385
2025
middle half of the sector
20182025
Equity
€2.2m
▼ 9.7%
2025
middle half of the sector
20182025
Total assets
€5.8m
▼ 6.8%
2025
middle half of the sector
20182025
Debt
€3.2m
▼ 3.5%
2025
20182025
Working capital
€1.5m
▼ 34.8%
2025
middle half of the sector
20182025
Solvency
38.7%
▼ 1.3pp
2025
middle half of the sector
20182025
Current ratio
1.96
▼ 1.62
2025
middle half of the sector
20182025
Return on assets (ROA)
4.5%
▲ 11.9pp
2025
middle half of the sector
20182025
Staff (FTE)
18.7
▼ 3.1%
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€0.3m-€0.4m▲ 21.5%€0.3m▼ 24.8%-€0.4m€1.9m€0.09m▼ 95.1%-€0.5m€0.2m
Net result€0.2m-€0.3m▲ 26.0%€0.2mwithin the sector's middle half▼ 17.0%-€0.4mbelow the sector's middle half€1.4mabove the sector's middle half€0.1mwithin the sector's middle half▼ 90.3%-€0.5mbelow the sector's middle half€0.3mwithin the sector's middle half
Equity€2.1m-€2.0m▼ 1.2%€2.0mwithin the sector's middle half▼ 3.5%€1.4mwithin the sector's middle half▼ 29.7%€2.8mwithin the sector's middle half▲ 104%€2.9mwithin the sector's middle half▲ 4.6%€2.5mwithin the sector's middle half▼ 15.6%€2.2mwithin the sector's middle half▼ 9.7%
Total assets€3.2m-€2.8m▼ 11.5%€2.8mwithin the sector's middle half▼ 1.8%€3.2mwithin the sector's middle half▲ 13.0%€6.0mwithin the sector's middle half▲ 90.5%€7.1mwithin the sector's middle half▲ 18.2%€6.2mwithin the sector's middle half▼ 13.0%€5.8mwithin the sector's middle half▼ 6.8%
Debt€1.2m-€0.8m▼ 30.4%€0.8m▲ 3.2%€1.8m▲ 114%€2.7m▲ 53.8%€3.8m▲ 37.7%€3.4m▼ 10.7%€3.2m▼ 3.5%
Working capital€1.3m-€1.3m▼ 0.2%€1.1mwithin the sector's middle half▼ 11.9%-€0.1mbelow the sector's middle half€2.3mwithin the sector's middle half€3.1mwithin the sector's middle half▲ 32.6%€2.3mwithin the sector's middle half▼ 23.5%€1.5mwithin the sector's middle half▼ 34.8%
Solvency63.9%-71.3%▲ 7.4pp70.0%above the sector's middle half▼ 1.3pp43.6%within the sector's middle half▼ 26.5pp46.6%within the sector's middle half▲ 3.1pp41.3%within the sector's middle half▼ 5.4pp40.0%within the sector's middle half▼ 1.3pp38.7%within the sector's middle half▼ 1.3pp
Current ratio2.14-2.61▲ 0.472.43within the sector's middle half▼ 0.180.93below the sector's middle half▼ 1.503.69above the sector's middle half▲ 2.764.03above the sector's middle half▲ 0.343.59above the sector's middle half▼ 0.441.96within the sector's middle half▼ 1.62
Return on assets (ROA)6.9%-9.8%▲ 2.9pp8.3%within the sector's middle half▼ 1.5pp-12.0%below the sector's middle half▼ 20.3pp23.8%above the sector's middle half▲ 35.8pp2.0%within the sector's middle half▼ 21.9pp-7.4%below the sector's middle half▼ 9.3pp4.5%within the sector's middle half▲ 11.9pp
Staff (FTE)24.2-22.9▼ 5.4%21.3within the sector's middle half▼ 7.0%19.9within the sector's middle half▼ 6.6%17.1within the sector's middle half▼ 14.1%15.6within the sector's middle half▼ 8.8%19.3within the sector's middle half▲ 23.7%18.7within the sector's middle half▼ 3.1%
above
within
below
The sector band is the middle half of the companies in Manufacture of rubber and plastic products (NACE 22). 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 a profit of €192,346, after a loss of €544,704 in 2024.
The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €5.8m
Fixed assets
€2.6m ▼ 9.7%
Current assets
€3.1m ▼ 4.1%
Equity and liabilities €5.8m
Equity
€2.2m ▼ 9.7%
Provisions
€296,024 ▼ 16.7%
Debt
€3.2m ▼ 3.5%
Debt's share of the balance-sheet total rises from 54.3% to 56.1%. Equity and debt are lower.
Key figures and ratios
EBITDA
€648,086▲
2024 · -€126,152
Cash flow
€718,125▲
2024 · -€36,524
Quick ratio
1.68▼
2024 · 3.08
Debt to equity
1.45▲
2024 · 1.36
ROE
11.7%▲
2024 · -18.4%
Interest coverage
22.20▲
2024 · -3.74
Debt ≤ 1 year
€1.6m▲
2024 · €907,854
Debt > 1 year
€1.6m▼
2024 · €2.4m
Income taxes
€258▼
2024 · €515
Staff costs
€897,451▲
2024 · €881,991
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 31-12-2021 | 31-12-2022 | 31-12-2023 | 31-12-2024 | 31-12-2025 |
|---|---|---|---|---|---|
| Employees at the balance-sheet date | 20 | 17 | 19 | 21 | 20 |
| full-time | 17 | 14 | 16 | 18 | 18 |
| part-time | 3 | 3 | 3 | 3 | 2 |
| in full-time equivalents | 19.2 | 15.7 | 17.8 | 19.8 | 19.4 |
| Average over the year, in full-time equivalents | 19.9 | 17.1 | 15.6 | 19.3 | 18.7 |
| On a permanent contract | 18 | 15 | 19 | 21 | 20 |
| Joined | 3 | 2 | 8 | 6 | 2 |
| Left | 3 | 5 | 6 | 4 | 3 |
Source: social balance sheet in the 2021 to 2025 annual accounts
Securities and guarantees
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Debts secured on the company's own assets | - | €1.0m | - | €2.4m | €2.0m |
| Debts guaranteed by Belgian public bodies | - | - | €2.5m | - | - |
| Mortgages, amount registered | - | €52,500 | €52,500 | €52,500 | €52,500 |
| Mortgage mandates | - | €2.6m | €2.6m | €2.6m | €2.6m |
| Carrying value of the mortgaged assets | - | €864,906 | €997,861 | €1.0m | €933,599 |
Source: notes to the 2021 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | €841,379 | €1.6m | €571,675 | €321,859 | €171,317 |
| Financial fixed assets | €5,681 | - | €0 | - | €249 |
| Depreciation and write-downs of the year | €105,890 | €297,859 | €380,436 | €418,552 | €455,740 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Public contracts
1 award · 2026
2026-017 - ACCORD-CADRE DE SERVICES (ACCOMPAGNÉS DE FOURNITURES CONNEXES) AYANT POUR OBJET LA COLLECTE ET LE RECYCLAGE DES DÉCHETS DE POLYSTYRÈNE EXPANSÉ (EPS) COLLECTÉS DANS LES RECYPARCS DE TIBI AINSI QUE LA FOURNITURE DE SACS TRANSPARENTS EN PLASTIQUE DE 1 M³ DESTINÉS À CETTE COLLECTE: 2026-017 - ACCORD-CADRE DE SERVICES (ACCOMPAGNÉS DE FOURNITURES CONNEXES) AYANT POUR OBJET LA COLLECTE ET LE RECYCLAGE DES DÉCHETS DE POLYSTYRÈNE EXPANSÉ (EPS) COLLECTÉS DANS LES RECYPARCS DE TIBI AINSI QUE LA FOURNITURE DE SACS TRANSPARENTS EN PLASTIQUE DE 1 M³ DESTINÉS À CETTE COLLECTE
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
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | - | €0.07m | €0.04m | ▼ 44.1% |
| Remuneration, social security and pensions62 | - | - | - | €1.0m | €0.9m | €0.9m | €0.9m | €0.9m | ▲ 1.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.1m | €0.1m | €0.1m | €0.1m | €0.3m | €0.4m | €0.4m | €0.5m | ▲ 8.9% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | -€0.004m | - | €0.002m | -€0.05m | -€0.002m | ▲ 94.7% |
| Provisions for liabilities and charges: additions (uses and reversals)635/8 | - | - | - | -€0.002m | -€0.002m | -€0.001m | €0 | - | - |
| Other operating charges640/8 | - | - | - | €0.06m | €0.06m | €0.06m | €0.1m | €0.07m | ▼ 41.5% |
| Non-recurring operating charges66A | - | - | - | €0.08m | - | - | - | €0.01m | - |
| Gross operating margin9900 | €1.6m | €1.6m | €1.5m | €0.9m | €3.2m | €1.4m | €0.8m | €1.6m | ▲ 96.7% |
| Operating profit (loss)9901 | €0.3m | €0.4m | €0.3m | -€0.4m | €1.9m | €0.09m | -€0.5m | €0.2m | - |
| Financial income75/76B | - | - | - | €0.005m | €0.003m | €0.02m | €0.06m | €0.04m | ▼ 37.2% |
| Recurring financial income75 | €0.006m | €0.004m | €0.006m | €0.005m | €0.003m | €0.02m | €0.06m | €0.04m | ▼ 37.2% |
| Financial charges65/66B | - | - | - | €0.01m | €0.03m | €0.03m | €0.03m | €0.03m | ▼ 13.3% |
| Recurring financial charges65 | €0.02m | €0.01m | €0.008m | €0.01m | €0.03m | €0.03m | €0.03m | €0.03m | ▼ 13.3% |
| Profit (loss) for the period before taxes9903 | €0.3m | €0.4m | €0.3m | -€0.4m | €1.9m | €0.08m | -€0.5m | €0.2m | - |
| Transfer from deferred taxes780 | - | - | - | €110 | €0.05m | €0.06m | €0.06m | €0.06m | ▼ 1.0% |
| Transfer to deferred taxes680 | - | - | - | - | €0.5m | €0 | - | - | - |
| Income taxes67/77 | €0.1m | €0.1m | €0.07m | €0.001m | €454 | €429 | €0.001m | €258 | ▼ 50.0% |
| Profit (loss) for the period9904 | €0.2m | €0.3m | €0.2m | -€0.4m | €1.4m | €0.1m | -€0.5m | €0.3m | - |
| Transfer from tax-exempt reserves789 | - | - | - | - | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 1.0% |
| Transfer to tax-exempt reserves689 | - | - | - | - | €1.6m | €0 | - | - | - |
| Profit (loss) for the period to be appropriated9905 | €0.2m | €0.3m | €0.2m | -€0.4m | €0.01m | €0.3m | -€0.3m | €0.4m | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €3.2m | €2.8m | €2.8m | €3.2m | €6.0m | €7.1m | €6.2m | €5.8m | ▼ 6.8% |
| Fixed assets21/28 | €0.8m | €0.8m | €0.9m | €1.5m | €2.8m | €3.0m | €2.9m | €2.6m | ▼ 9.7% |
| Intangible fixed assets21 | €0.004m | €0.004m | €0.003m | €0.003m | €0.002m | €0.002m | €0.001m | €0.001m | ▼ 50.0% |
| Tangible fixed assets22/27 | €0.8m | €0.7m | €0.9m | €1.5m | €2.8m | €3.0m | €2.9m | €2.6m | ▼ 9.7% |
| Land and buildings22 | - | - | - | €0.5m | €0.9m | €1.0m | €1.0m | €0.9m | ▼ 7.5% |
| Plant, machinery and equipment23 | - | - | - | €1.0m | €1.9m | €2.0m | €1.8m | €1.6m | ▼ 11.1% |
| Furniture and vehicles24 | - | - | - | €0.01m | €0.04m | €0.05m | €0.07m | €0.06m | ▼ 4.4% |
| Financial fixed assets28 | - | - | - | €0.006m | €0.006m | €0.004m | €0.004m | €0.004m | ▲ 6.8% |
| Current assets29/58 | €2.4m | €2.1m | €1.9m | €1.6m | €3.2m | €4.1m | €3.3m | €3.1m | ▼ 4.1% |
| Amounts receivable after more than one year29 | - | - | - | - | - | €0.2m | €0.2m | €0.3m | ▲ 83.2% |
| Other amounts receivable291 | - | - | - | - | - | €0.2m | €0.2m | €0.3m | ▲ 83.2% |
| Stocks and contracts in progress3 | €0.6m | €0.5m | €0.5m | €0.4m | €0.5m | €0.5m | €0.5m | €0.4m | ▼ 3.1% |
| Stocks30/36 | - | - | - | €0.4m | €0.5m | €0.5m | €0.5m | €0.4m | ▼ 3.1% |
| Amounts receivable within one year40/41 | €1.0m | €0.8m | €0.8m | €0.9m | €1.6m | €0.8m | €0.4m | €0.7m | ▲ 84.8% |
| Trade receivables40 | - | - | - | €0.8m | €0.7m | €0.7m | €0.3m | €0.6m | ▲ 102% |
| Other amounts receivable41 | - | - | - | €0.1m | €0.8m | €0.07m | €0.05m | €0.04m | ▼ 17.3% |
| Current investments50/53 | €0.3m | €0.02m | €0.2m | €116 | €116 | €1.0m | €1.9m | €0.8m | ▼ 57.9% |
| Cash at bank and in hand54/58 | €0.6m | €0.8m | €0.5m | €0.4m | €1.1m | €1.6m | €0.3m | €0.7m | ▲ 187% |
| Deferred charges and accrued income490/1 | - | - | - | €0.03m | €0.06m | €0.08m | €0.09m | €0.1m | ▲ 48.0% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €3.2m | €2.8m | €2.8m | €3.2m | €6.0m | €7.1m | €6.2m | €5.8m | ▼ 6.8% |
| Equity10/15 | €2.1m | €2.0m | €2.0m | €1.4m | €2.8m | €2.9m | €2.5m | €2.2m | ▼ 9.7% |
| Contributions10/11 | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Capital10 | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Issued capital100 | - | - | - | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Reserves13 | €0.6m | €0.6m | €0.6m | €0.6m | €2.0m | €1.9m | €1.7m | €1.5m | ▼ 10.6% |
| Non-distributable reserves130/1 | - | - | - | €0.03m | €0.03m | €0.03m | €0.03m | €0.03m | = |
| Legal reserve130 | - | - | - | €0.03m | €0.03m | €0.03m | €0.03m | €0.03m | = |
| Tax-exempt reserves132 | - | - | - | - | €1.4m | €1.2m | €1.1m | €0.9m | ▼ 16.8% |
| Distributable reserves133 | - | - | - | €0.6m | €0.6m | €0.6m | €0.6m | €0.6m | = |
| Profit (loss) carried forward14 | €1.1m | €1.1m | €1.0m | €0.5m | €0.5m | €0.8m | €0.5m | €0.5m | ▼ 11.6% |
| Investment grants15 | - | - | - | €0.04m | €0.04m | €0.03m | €0.03m | €0.02m | ▼ 12.4% |
| Provisions and deferred taxes16 | €0.005m | €0.01m | €0.007m | €0.005m | €0.5m | €0.4m | €0.4m | €0.3m | ▼ 16.7% |
| Provisions for liabilities and charges160/5 | - | - | - | €0.003m | €0.001m | €0 | - | - | - |
| Other liabilities and charges164/5 | - | - | - | €0.003m | €0.001m | €0 | - | - | - |
| Deferred taxes168 | - | - | - | €0.002m | €0.5m | €0.4m | €0.4m | €0.3m | ▼ 16.7% |
| Amounts payable17/49 | €1.2m | €0.8m | €0.8m | €1.8m | €2.7m | €3.8m | €3.4m | €3.2m | ▼ 3.5% |
| Amounts payable after more than one year17 | €0.02m | - | - | - | €1.8m | €2.7m | €2.4m | €1.6m | ▼ 32.7% |
| Financial debts170/4 | - | - | - | - | €1.8m | €2.7m | €2.4m | €1.6m | ▼ 32.7% |
| Amounts payable within one year42/48 | €1.1m | €0.8m | €0.8m | €1.8m | €0.9m | €1.0m | €0.9m | €1.6m | ▲ 75.3% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.02m | - | €0.2m | €0.4m | €0.4m | ▲ 1.2% |
| Trade debts44 | €0.3m | €0.4m | €0.3m | €1.4m | €0.7m | €0.7m | €0.4m | €0.5m | ▲ 23.1% |
| Suppliers440/4 | - | - | - | €1.4m | €0.7m | €0.7m | €0.4m | €0.5m | ▲ 23.1% |
| Advances received on contracts in progress46 | - | - | - | - | €0.01m | €0 | - | €0.1m | - |
| Taxes, remuneration and social security45 | - | - | - | €0.2m | €0.1m | €0.09m | €0.1m | €0.1m | ▼ 16.5% |
| Taxes450/3 | - | - | - | €0.02m | €0.03m | €0.005m | €0.01m | €0.009m | ▼ 5.5% |
| Remuneration and social security454/9 | - | - | - | €0.1m | €0.1m | €0.08m | €0.1m | €0.09m | ▼ 17.5% |
| Other amounts payable47/48 | - | - | - | €0.2m | €164 | €164 | €0 | €0.5m | - |
| Accrued charges and deferred income492/3 | - | - | - | €0.02m | €0.03m | €0.009m | €0.001m | €0.001m | ▼ 14.7% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.2m | €0.3m | €0.2m | -€0.4m | €1.4m | €0.1m | -€0.5m | €0.3m | - |
| + Depreciation and write-downs630 | €0.1m | €0.1m | €0.1m | €0.1m | €0.3m | €0.4m | €0.4m | €0.5m | ▲ 8.9% |
| Operating cash flow (approximation) | €0.3m | €0.4m | €0.3m | -€0.3m | €1.7m | €0.5m | -€0.04m | €0.7m | - |
| Investment in fixed assets (approximation) | - | -€0.08m | -€0.2m | -€0.8m | -€1.6m | -€0.6m | -€0.3m | -€0.2m | ▲ 46.7% |
| Change in cash | - | €0.2m | -€0.3m | -€0.1m | €0.7m | €0.5m | -€1.3m | €0.5m | - |
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, 14,766 companies had the same profile as X - PACK 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 X - PACK 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 14,766 companies, not a prediction for X - PACK. 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 | 03-08-2026 | 2026-00376569 | |
| 31-12-2024 | full format | 20-06-2025 | 2025-00167568 | |
| 31-12-2023 | full format | 29-07-2024 | 2024-00294399 | |
| 31-12-2022 | full format | 05-07-2023 | 2023-00203786 | |
| 31-12-2021 | full format | 11-07-2022 | 2022-20168539 | |
| 31-12-2020 | full format | 06-07-2021 | 2021-31400490 | |
| 31-12-2019 | full format | 03-07-2020 | 2020-25600596 | |
| 31-12-2018 | full format | 28-06-2019 | 2019-25800493 | |
| 31-12-2017 | full format | 13-07-2018 | 2018-32500514 | |
| 31-12-2016 | full format | 31-08-2017 | 2017-57000330 |