XAMECON
ActiveSummary
XAMECON has been active since 2010 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €18.2m and a net result of €240,390. Equity remains stable across the filed financial years (±1.3% per year). Its solvency ranks better than 95% of 10,603 sector peers (NACE 70, financial year 2025). The computed 12-month bankruptcy probability is below 0.1% (very low).
Financials · financial year 2025, abbreviated format
In the rankings
#6 company by equity in Harelbeke, Professional and technical services sector#9 company by total assets in Harelbeke, Professional and technical services sector
Equity
€18.2m▲ 1.3%
2024 · €18.0m
Total assets
€18.3m▲ 1.4%
2024 · €18.0m
Net result
€240,390▲ 5.8%
2024 · €227,219
Working capital
€2.5m▲ 10.6%
2024 · €2.3m
Trend over the years
2021 to 2025, 5 financial years 2019 to 2025, 7 financial years
After the dip in 2023 the operating result has climbed two years in a row; 2025 is 14% above 2024 and is the highest result in the available series.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€0.3m
2025
Net result€0.2m
2025
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€18.3m
2025
Equity€18.2m
2025
Debt€0.06m
2025
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€2.5m
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)1.3%
2025
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency99.7%
2025
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio44.69
2025
Average staff in full-time equivalents (FTE).
Staff (FTE)0
2024
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 70, Activities of head offices; management consultancy 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), Staff (FTE).
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€0.2m-€0.3m▲ 8.6%€0.3m▼ 0.7%€0.2m▼ 3.2%€0.2m▼ 3.3%€0.2m▲ 5.0%€0.3m▲ 13.5%
Net result€0.2m-€0.2mabove the sector's middle half▲ 9.4%€0.6mabove the sector's middle half▲ 205%€0.2mabove the sector's middle half▼ 68.1%€0.2mabove the sector's middle half▲ 3.0%€0.2mabove the sector's middle half▲ 25.2%€0.2mabove the sector's middle half▲ 5.8%
Equity€16.7m-€16.9mabove the sector's middle half▲ 1.1%€17.4mabove the sector's middle half▲ 3.3%€17.6mabove the sector's middle half▲ 1.0%€17.8mabove the sector's middle half▲ 1.0%€18.0mabove the sector's middle half▲ 1.3%€18.2mabove the sector's middle half▲ 1.3%
Total assets€16.7m-€16.9mabove the sector's middle half▲ 1.1%€17.5mabove the sector's middle half▲ 3.4%€17.6mabove the sector's middle half▲ 0.8%€17.8mabove the sector's middle half▲ 1.1%€18.0mabove the sector's middle half▲ 1.4%€18.3mabove the sector's middle half▲ 1.4%
Debt€0.03m-€0.03m▼ 6.7%€0.05m▲ 59.1%€0.02m▼ 59.0%€0.03m▲ 44.9%€0.05m▲ 69.0%€0.06m▲ 16.3%
Working capital€0.4m-€0.6mabove the sector's middle half▲ 38.6%€1.6mabove the sector's middle half▲ 190%€1.9mabove the sector's middle half▲ 14.0%€2.0mabove the sector's middle half▲ 10.0%€2.3mabove the sector's middle half▲ 11.4%€2.5mabove the sector's middle half▲ 10.6%
Solvency99.8%-99.8%above the sector's middle half=99.7%above the sector's middle half▼ 0.1pp99.9%above the sector's middle half▲ 0.2pp99.8%above the sector's middle half▼ 0.1pp99.7%above the sector's middle half▼ 0.1pp99.7%above the sector's middle half=
Current ratio12.95-18.74above the sector's middle half▲ 5.8033.34above the sector's middle half▲ 14.6090.84above the sector's middle half▲ 57.5071.25above the sector's middle half▼ 19.5949.19above the sector's middle half▼ 22.0644.69above the sector's middle half▼ 4.50
Return on assets (ROA)1.0%-1.1%within the sector's middle half▲ 0.1pp3.2%within the sector's middle half▲ 2.1pp1.0%within the sector's middle half▼ 2.2pp1.0%within the sector's middle half=1.3%within the sector's middle half▲ 0.2pp1.3%within the sector's middle half▲ 0.1pp
Staff (FTE)0within the sector's middle half0within the sector's middle half
above
within
below
the middle half of NACE 70, Activities of head offices; management consultancy 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 format does not require them.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €18.3m
Fixed assets
€15.7m =
Current assets
€2.6m ▲ 10.9%
Equity and liabilities €18.3m
Equity
€18.2m ▲ 1.3%
Debt
€58,719 ▲ 16.3%
Debt's share of the balance-sheet total stays at 0.3%.
Key figures and ratios
EBITDA
€287,002▲
2024 · €253,015
Cash flow
€244,103▲
2024 · €230,706
Debt to equity
0.00▲
2024 · 0.00
ROE
1.3%▲
2024 · 1.3%
Interest coverage
42.26▲
2024 · -118.97
Debt ≤ 1 year
€57,476▲
2024 · €47,099
Income taxes
€77,972▲
2024 · €74,485
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 | €638 | €3,412 | €4,125 | €4,069 | €4,249 | €3,487 | €3,714 | ▲ 6.5% |
| Other operating charges640/8 | - | - | - | €979 | €980 | €1,175 | €1,124 | ▼ 4.3% |
| Gross operating margin9900 | €237,223 | €260,096 | €259,337 | €250,944 | €242,943 | €254,189 | €288,127 | ▲ 13.4% |
| Operating profit (loss)9901 | €235,610 | €255,816 | €254,008 | €245,896 | €237,714 | €249,527 | €283,289 | ▲ 13.5% |
| Financial income75/76B | - | - | - | €527 | €6,203 | €50,050 | €41,864 | ▼ 16.4% |
| Recurring financial income75 | €31 | €69 | €28 | €527 | €6,203 | €50,050 | €41,864 | ▼ 16.4% |
| Non-recurring financial income76B | - | - | - | €0 | - | - | - | - |
| Financial charges65/66B | - | - | - | €8,840 | €658 | -€2,127 | €6,791 | - |
| Recurring financial charges65 | €242 | €398 | €453 | €4,474 | €476 | -€2,127 | €6,791 | - |
| Non-recurring financial charges66B | - | - | - | €4,367 | €183 | €0 | - | - |
| Profit (loss) for the period before taxes9903 | €235,399 | €255,487 | €615,710 | €237,583 | €243,258 | €301,704 | €318,362 | ▲ 5.5% |
| Income taxes67/77 | €70,163 | €74,743 | €63,599 | €61,372 | €61,727 | €74,485 | €77,972 | ▲ 4.7% |
| Profit (loss) for the period9904 | €165,236 | €180,745 | €552,110 | €176,210 | €181,532 | €227,219 | €240,390 | ▲ 5.8% |
| Transfer from tax-exempt reserves789 | - | - | - | €214 | €0 | €69,977 | €65,556 | ▼ 6.3% |
| Transfer to tax-exempt reserves689 | - | - | - | €0 | €84,200 | €84,200 | €105,250 | ▲ 25.0% |
| Profit (loss) for the period to be appropriated9905 | €165,236 | €180,531 | €467,910 | €176,425 | €97,332 | €212,996 | €200,696 | ▼ 5.8% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €16.7m | €16.9m | €17.5m | €17.6m | €17.8m | €18.0m | €18.3m | ▲ 1.4% |
| Fixed assets21/28 | €16.3m | €16.3m | €15.8m | €15.7m | €15.7m | €15.7m | €15.7m | = |
| Tangible fixed assets22/27 | €0.001m | €0.03m | €0.03m | €0.03m | €0.02m | €0.02m | €0.02m | ▼ 14.0% |
| Furniture and vehicles24 | - | - | - | €0.005m | €0.004m | €0.004m | €0.003m | ▼ 12.8% |
| Other tangible fixed assets26 | - | - | - | €0.02m | €0.02m | €0.02m | €0.01m | ▼ 14.3% |
| Financial fixed assets28 | €16.3m | €16.3m | €15.8m | €15.7m | €15.7m | €15.7m | €15.7m | = |
| Current assets29/58 | €0.4m | €0.6m | €1.7m | €1.9m | €2.1m | €2.3m | €2.6m | ▲ 10.9% |
| Amounts receivable after more than one year29 | - | - | - | - | - | - | €0.2m | - |
| Other amounts receivable291 | - | - | - | - | - | - | €0.2m | - |
| Amounts receivable within one year40/41 | - | €0.003m | €0.01m | €0.009m | €0.01m | €0.03m | €0.006m | ▼ 77.9% |
| Trade receivables40 | - | - | - | - | €0.002m | €48 | €0.002m | ▲ 4,671% |
| Other amounts receivable41 | - | - | - | €0.009m | €0.008m | €0.03m | €0.003m | ▼ 86.8% |
| Current investments50/53 | €0.1m | €0.1m | €0.1m | €0.03m | €1.5m | €1.5m | €0.8m | ▼ 45.3% |
| Cash at bank and in hand54/58 | €0.3m | €0.5m | €1.5m | €1.8m | €0.6m | €0.7m | €1.5m | ▲ 106% |
| Deferred charges and accrued income490/1 | - | - | - | €0 | €0.004m | €0.01m | €0.005m | ▼ 64.8% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €16.7m | €16.9m | €17.5m | €17.6m | €17.8m | €18.0m | €18.3m | ▲ 1.4% |
| Equity10/15 | €16.7m | €16.9m | €17.4m | €17.6m | €17.8m | €18.0m | €18.2m | ▲ 1.3% |
| Contributions10/11 | €24.7m | €0 | - | €24.7m | €24.7m | €24.7m | €24.7m | = |
| Reserves13 | €0.3m | €0.3m | €0.4m | €0.4m | €0.5m | €0.6m | €0.7m | ▲ 18.6% |
| Non-distributable reserves130/1 | - | - | - | €0.3m | €0 | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €0.3m | €0 | - | - | - |
| Tax-exempt reserves132 | - | - | - | €0.08m | €0.2m | €0.2m | €0.2m | ▲ 21.7% |
| Distributable reserves133 | - | - | - | - | €0.3m | €0.4m | €0.4m | ▲ 17.2% |
| Profit (loss) carried forward14 | -€8.4m | -€8.2m | -€7.7m | -€7.5m | -€7.4m | -€7.3m | -€7.2m | ▲ 1.9% |
| Amounts payable17/49 | €0.03m | €0.03m | €0.05m | €0.02m | €0.03m | €0.05m | €0.06m | ▲ 16.3% |
| Amounts payable within one year42/48 | €0.03m | €0.03m | €0.05m | €0.02m | €0.03m | €0.05m | €0.06m | ▲ 22.0% |
| Trade debts44 | €0.002m | €0.007m | €0.003m | €0.002m | €0.002m | €0.003m | €0.008m | ▲ 161% |
| Suppliers440/4 | - | - | - | €0.002m | €0.002m | €0.003m | €0.008m | ▲ 161% |
| Taxes, remuneration and social security45 | - | - | - | €0.02m | €0.02m | €0.02m | €0.02m | ▲ 7.0% |
| Taxes450/3 | - | - | - | €0.01m | €0.02m | €0.02m | €0.02m | ▲ 21.0% |
| Remuneration and social security454/9 | - | - | - | €0.002m | €0.002m | €0.002m | €0 | ▼ 100% |
| Other amounts payable47/48 | - | - | - | €0.003m | €0.006m | €0.02m | €0.03m | ▲ 17.6% |
| Accrued charges and deferred income492/3 | - | - | - | - | €0.001m | €0.003m | €0.001m | ▼ 63.3% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.2m | €0.2m | €0.6m | €0.2m | €0.2m | €0.2m | €0.2m | ▲ 5.8% |
| + Depreciation and write-downs630 | €0.001m | €0.003m | €0.004m | €0.004m | €0.004m | €0.003m | €0.004m | ▲ 6.5% |
| Operating cash flow (approximation) | €0.2m | €0.2m | €0.6m | €0.2m | €0.2m | €0.2m | €0.2m | ▲ 5.8% |
| Investment in fixed assets (approximation) | - | -€0.03m | €0.5m | €0.05m | -€0.001m | -€0.001m | -€0.001m | ▲ 17.7% |
| Change in cash | - | €0.2m | €1.1m | €0.3m | -€1.3m | €0.2m | €0.8m | ▲ 390% |
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 14 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 30-06-2025 | abbreviated format | 27-01-2026 | 2026-00016608 |
| 30-06-2024 | abbreviated format | 31-01-2025 | 2025-00027018 |
| 30-06-2023 | abbreviated format | 31-01-2024 | 2024-00022229 |
| 30-06-2022 | abbreviated format | 30-01-2023 | 2023-00015285 |
| 30-06-2021 | abbreviated format | 02-03-2022 | 2022-07200193 |
| 30-06-2020 | abbreviated format | 29-01-2021 | 2021-04700189 |
| 30-06-2019 | abbreviated format | 20-01-2020 | 2020-02100520 |
| 30-06-2018 | abbreviated format | 27-02-2019 | 2019-06200496 |
| 30-06-2017 | abbreviated format | 28-02-2018 | 2018-06000068 |
| 30-06-2016 | abbreviated format | 16-02-2017 | 2017-04800271 |
Similar companies · same sector, comparable size
Jaap Scherpenhuizen Beheer
BE 0459.683.790
Bree · equity €18,290,482
ECNOEL
BE 0560.826.878
Hooglede · equity €18,344,999
EURINVESTS
BE 0832.549.416
Harelbeke · equity €18,351,985
INGA
BE 0449.097.924
Deerlijk · equity €18,110,076
REKTO
BE 0806.754.344
Bonheiden · equity €18,395,505
Of the 5,717 active companies whose main activity is activities of head offices (NACE 70100), figures are known for 3,643. 664 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Subsidies and aid
Flemish government
2023 to 2024 · 2 entries · €1,820 awarded · €1,820 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2024 | 1 | €0 | €710 |
| 2023 | 1 | €1,820 | €1,110 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.