XERINI
XERINI has been active since 2008 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €2.06M and a net result of €-114k. Equity is growing by ~18% per year across the filed fiscal years. The computed 12-month bankruptcy probability is 0.9% (low).
| Equity | €2.06M |
| Net result | €-114k |
| Active | 18 yrs |
| Locations | 1 |
Mixed profile: strong on stability, weaker on profitability.
All 5 axes are computed from data Checked has read.
How do we compute this?
The trend is a robust median of all pairwise slopes between fiscal years (Theil-Sen), so a single odd year cannot hijack the line. For strictly positive series we also fit a log variant (compound annual growth) and keep whichever describes the figures best.
The area around the projection is 1.8 × the median absolute deviation from the trend, widening each year ahead (×1 / ×1.6 / ×2.2), with a minimum of 8% of the last value. It is an indicative range, not a statistical confidence interval.
A series whose deviations exceed 35% of its level is too volatile: we then deliberately show no projection. Every projection assumes unchanged policy and is blind to non-public information (order book, contracts, funding rounds).
Figures by fiscal year and ratios
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Deposit | abbreviated schema | abbreviated schema | abbreviated schema | abbreviated schema | abbreviated schema |
| Revenue | - | - | - | - | - |
| EBITDA | €236k | €253k | €831k | €290k | €443k |
| Net profit | €-114k | €396k | €466k | €62k | €192k |
| Cash flow | €208k | €585k | €639k | €221k | €339k |
| Staff costs | - | - | - | - | - |
| Income taxes | €22k | €45k | €54k | €59k | €55k |
| Dividends | - | - | - | - | - |
| Total assets | €5.90M | €5.11M | €4.65M | €4.40M | €4.21M |
| Equity | €2.06M | €2.18M | €1.78M | €1.32M | €1.25M |
| Debt | €3.23M | €2.33M | €2.23M | €2.55M | €2.38M |
| of which ≤ 1y | €801k | €694k | €731k | €847k | €762k |
| of which > 1y | €2.43M | €1.63M | €1.49M | €1.70M | €1.62M |
| Working capital | €-755k | €-136k | €-366k | €-608k | €-501k |
| Employees (FTE) | 0.0 | 0.0 | 0.0 | - | - |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Current ratio | 0.06 | 0.80 | 0.50 | 0.28 | 0.34 |
| Quick ratio | 0.06 | 0.80 | 0.50 | 0.28 | 0.34 |
| Working capital ratio | -12.8% | -2.7% | -7.9% | -13.8% | -11.9% |
| Solvency | 35.0% | 42.6% | 38.4% | 29.9% | 29.8% |
| Debt / equity | 1.57 | 1.07 | 1.25 | 1.94 | 1.90 |
| Long-term debt ratio | 1.18 | 0.75 | 0.84 | 1.29 | 1.29 |
| Interest coverage | 3.54 | 5.90 | 23.45 | 6.26 | 11.09 |
| Gross margin | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| ROA | -1.9% | 7.7% | 10.0% | 1.4% | 4.6% |
| ROE | -5.5% | 18.2% | 26.2% | 4.7% | 15.3% |
| EBITDA margin | - | - | - | - | - |
| Days sales outstanding | - | - | - | - | - |
| Days payable outstanding | - | - | - | - | - |
| Inventory turnover | - | - | - | - | - |
| Days inventory (DSI) | - | - | - | - | - |
Full annual accounts (25 line items)
| Line item | Code | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Balance sheet, Assets | ||||||
| TOTAL ASSETS | 20/58 | €5.90M | €5.11M | €4.65M | €4.40M | €4.21M |
| Fixed assets | 21/28 | €5.85M | €4.55M | €4.28M | €4.16M | €3.95M |
| Intangible fixed assets | 21 | €308k | €58k | €81k | €104k | €127k |
| Tangible fixed assets | 22/27 | €3.67M | €2.74M | €2.60M | €2.46M | €2.22M |
| Financial fixed assets | 28 | €1.88M | €1.75M | €1.60M | €1.60M | €1.60M |
| Current assets | 29/58 | €46k | €559k | €365k | €239k | €261k |
| Amounts receivable within one year | 40/41 | €38k | €424k | €273k | €237k | €258k |
| Cash & bank | 54/58 | €9k | €135k | €92k | €3k | €2k |
| Balance sheet, Equity & liabilities | ||||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €5.90M | €5.11M | €4.65M | €4.40M | €4.21M |
| Equity | 10/15 | €2.06M | €2.18M | €1.78M | €1.32M | €1.25M |
| Contributions / capital | 10/11 | €6k | €6k | €6k | €6k | €6k |
| Reserves | 13 | €2.06M | €2.17M | €1.78M | €1.31M | €1.25M |
| Provisions & deferred taxes | 16 | €599k | €596k | €637k | €534k | €570k |
| Amounts payable | 17/49 | €3.23M | €2.33M | €2.23M | €2.55M | €2.38M |
| Amounts payable after one year | 17 | €2.43M | €1.63M | €1.49M | €1.70M | €1.62M |
| Amounts payable within one year | 42/48 | €801k | €694k | €731k | €847k | €762k |
| Trade debts payable within one year | 44 | €0 | €1k | €31k | €18k | €339 |
| Income statement | ||||||
| Gross operating margin | 9900 | €263k | €273k | €854k | €313k | €464k |
| Operating result | 9901 | €-85k | €63k | €658k | €131k | €295k |
| Financial income | 75 | €12k | €16k | €0 | - | - |
| Financial charges | 65 | €67k | €43k | €35k | €46k | €40k |
| Result before taxes | 9903 | €-134k | €400k | €623k | €84k | €255k |
| Income taxes | 67/77 | €22k | €45k | €54k | €59k | €55k |
| Net result for the period | 9904 | €-114k | €396k | €466k | €62k | €192k |
| Result to be appropriated | 9905 | €-77k | €439k | €79k | €94k | €73k |
| NACE primary | - |
| Legal form | Private limited company(610) |
| Incorporation | 03-04-2008 |
| Status | Active |
| Postal code | 3670 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 72022A1095/00M000 | Flanders | 1,456 m² | 1 · 296 m² | 9.6 m · 2 fl. |
We know of 6 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
07-01-2025 Capital increase
Technical details
{
"events": [
{
"kind": "eenhoofdigheid_declaration",
"after_eur": null,
"delta_eur": null,
"before_eur": null,
"decrease_purpose": null,
"contribution_type": null,
"paid_up_delta_eur": null,
"n_shares_destroyed": null,
"not_yet_called_eur": null,
"merger_new_shares_n": null,
"merger_exchange_ratio": null,
"distribution_amount_eur": null,
"statutory_unavailable_equity_op": null
},
{
"kind": "capital_increase",
"after_eur": null,
"delta_eur": null,
"before_eur": null,
"share_emission": {
"agio_eur": null,
"share_form": "nominal",
"share_class": null,
"n_new_shares": 186,
"with_new_shares": true,
"nominal_value_eur": null,
"issue_price_per_share_eur": null
},
"decrease_purpose": null,
"contribution_type": "inschrijvingsrechten_uitgifte",
"paid_up_delta_eur": null,
"n_shares_destroyed": null,
"not_yet_called_eur": null,
"merger_new_shares_n": null,
"merger_exchange_ratio": null,
"distribution_amount_eur": null,
"statutory_unavailable_equity_op": null
},
{
"kind": "statutory_reserve_release",
"after_eur": null,
"delta_eur": null,
"before_eur": null,
"decrease_purpose": null,
"contribution_type": "kapitalisering_reserves",
"paid_up_delta_eur": null,
"n_shares_destroyed": null,
"not_yet_called_eur": null,
"merger_new_shares_n": null,
"merger_exchange_ratio": null,
"distribution_amount_eur": null,
"statutory_unavailable_equity_op": "convert_to_distributable"
},
{
"kind": "vzw_capital_conversion",
"after_eur": null,
"delta_eur": null,
"before_eur": null,
"decrease_purpose": null,
"contribution_type": null,
"paid_up_delta_eur": null,
"n_shares_destroyed": null,
"not_yet_called_eur": null,
"merger_new_shares_n": null,
"merger_exchange_ratio": null,
"distribution_amount_eur": null,
"statutory_unavailable_equity_op": null
},
{
"kind": "other",
"after_eur": null,
"delta_eur": null,
"before_eur": null,
"decrease_purpose": null,
"contribution_type": null,
"paid_up_delta_eur": null,
"n_shares_destroyed": null,
"not_yet_called_eur": null,
"merger_new_shares_n": null,
"merger_exchange_ratio": null,
"distribution_amount_eur": null,
"statutory_unavailable_equity_op": null
}
],
"notary": {
"name": "Karen Sabbe",
"firm_city": null,
"firm_name": null,
"office_city": "Achel",
"is_associated": false
},
"act_meta": {
"language": "nl",
"pub_date": "2025-01-07",
"filing_date": "2024-11-06",
"act_kind_objet": "met fusie gelijkgestelde verrichting - overnemende vennootschap - aanpassen statuten WVV - benoemingen"
},
"decision": {
"body": "buitengewone_algemene_vergadering",
"act_date": "2024-12-20",
"unanimous": true,
"under_authorized_capital": false,
"underlying_resolution_date": null
},
"bedrijfsrevisor": {
"waived": true,
"firm_kbo": null,
"firm_name": null,
"ibr_number": null,
"mission_type": null,
"individual_name": null
},
"subject_company": {
"kbo": "0897.191.701",
"name_full": "XERINI",
"legal_form": "besloten vennootschap",
"is_foreign_registered": false
},
"publication_proxy": {
"kind": "none",
"org_kbo": null,
"org_name": null,
"person_name": null,
"org_rep_person_name": null,
"person_role_at_subject": null
},
"co_filed_documents": [
"afschrift van de akte"
],
"shareholders_after": [],
"share_classes_after": []
}18-11-2024 Publication in the Belgian Official Gazette, Miscellaneous
Technical details
{
"stage": "proposal",
"notary": {
"name": null,
"firm_city": null,
"firm_name": null,
"office_city": null,
"is_associated": false
},
"act_meta": {
"language": "nl",
"pub_date": "2024-11-18",
"filing_date": "2024-09-13",
"act_kind_objet": "Fusievoorstel - met fusie door overneming gelijkgestelde verrichting"
},
"decision": {
"body": null,
"act_date": "2024-09-12",
"unanimous": null
},
"conversion": null,
"detected_kind": "merger_absorption",
"report_waiver": null,
"restructuring": {
"parties": [
{
"kbo": "0441.973.966",
"name": "XERUS",
"role": "absorbed",
"address": "Weg op Bree 1 3670 Oudsbergen",
"is_foreign": false,
"legal_form": "NV",
"is_new_company": false,
"jurisdiction_country": "BE"
},
{
"kbo": "0847.657.165",
"name": "Bloemen en Decoratie Carpe Diem",
"role": "absorbed",
"address": "Kloosterstraat 16 bus 1 3910 Pelt",
"is_foreign": false,
"legal_form": "BV",
"is_new_company": false,
"jurisdiction_country": "BE"
},
{
"kbo": "0651.955.608",
"name": "Almargem",
"role": "absorbed",
"address": "Windmolenstraat 26 bus 22 3900 Pelt",
"is_foreign": false,
"legal_form": "BV",
"is_new_company": false,
"jurisdiction_country": "BE"
},
{
"kbo": "0897.191.701",
"name": "XERINI",
"role": "acquiring",
"address": "Weg op Bree 1 3670 Oudsbergen",
"is_foreign": false,
"legal_form": "BV",
"is_new_company": false,
"jurisdiction_country": "BE"
}
],
"exchange_ratio": null,
"legal_articles": [
"12:2",
"12:7",
"12:50"
],
"is_cross_border": false,
"is_silent_merger": false,
"balance_basis_date": null,
"exchange_ratio_text": null,
"new_shares_issued_n": null,
"real_estate_included": true,
"patrimony_description": "De overnemende vennootschap XERINI BV neemt het gehele vermogen over van de over te nemen vennootschappen XERUS NV, Bloemen en Decoratie Carpe Diem BV en Almargem BV, inclusief de terreinen en gebouwen.",
"equity_transferred_eur": null,
"accounting_effective_date": "2024-10-01"
},
"subject_company": {
"kbo": "0897.191.701",
"name_full": "Xerini",
"legal_form": "Besloten vennootschap"
},
"publication_proxy": {
"kind": "none",
"org_kbo": null,
"org_name": null,
"person_name": null,
"org_rep_person_name": null
},
"summary_narrative": "De bestuursorganen van XERINI, BLOEMEN EN DECORATIE CARPE DIEM, ALMARGEM en XERUS hebben een fusievoorstel opgesteld om een met fusie door overneming gelijkgestelde verrichting tot stand te brengen tussen XERINI en de andere vennootschappen. De verrichtingen beantwoorden aan zakelijke overwegingen.",
"co_filed_documents": [
"Fusievoorstel",
"Bodemattesten"
],
"detected_real_type": "fusion_proposal",
"referenced_correction": null,
"should_reroute_to_category": null
}| Legal nameNL | XERINI |