XIMEO
ActiveSummary
XIMEO has been active since 2017 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show negative equity (-€354,957) and a net result of -€106,759. Equity is shrinking by ~54% per year across the filed fiscal years. Its solvency ranks better than 5% of 2699 sector peers (fiscal year 2025). The computed 12-month bankruptcy probability is 0.4% (very low).
Checked score
Score 2025
Axes · tick = 2024
Profitability0=
Solvency0=
Growth58=
Track record100
Bankruptcy probability, 12 months
0.4%
Very low
0%0.5%1.5%4%10%≥ 25%
No credit on open account
Liquidity short (current ratio 0.23 against 0.5 in 2024; short-term debt: 439.3% and cash: 44.5% of total assets), and equity is negative.
Credit check for your own amount and term
Open the credit simulator : see how the verdict changes with amount, term and advance.
Signals
Six signals. The signal on the left, the evidence on the right.
−lowers risk+raises risk○neutral
lowers risk · Lower-failure-rate sector
In this sector companies fail less often than the Belgian average.
Gazette · bankruptcies per sector, NACE 62
Relative position
BE, all sectors
reference
Computer programming, consultancy and related activities (NACE 62)
about 64% fewer bankruptcies
← fewer bankruptcies
more bankruptcies →
raises risk · Annual accounts: weaker financial profile
The latest annual accounts show a weaker profile in solvency, result or liquidity than companies that stay afloat.
NBB · annual accounts 2025Solvency, return and age of the figures
Solvency
-401.8%
Return on assets
-120.9%
Age of the figures
9 mo
raises risk · Negative equity
The 2025 annual accounts show negative equity and a net loss.
NBB · annual accounts 2025Equity per financial year
1819202122232425
2018 to 2025 · latest year -€354,957
neutral · Latest accounts filed on time
The financial year that closed on 31-12-2025 was due by 31-07-2026 and was filed on 28-07-2026, 3 days ahead of the deadline.
NBB · 9 filingsDeviation from the deadline
2025
3 d early
2024
24 d early
2023
25 d early
2022
28 d early
2021
48 d early
2020
45 d early
2019
32 d early
← before the deadline
after the deadline →
Checked, nothing found (2)
neutral · The next deadline is still running
The next financial year closes on 31-12-2026 and is due by 31-07-2027. Nothing is late today.
Companies Code · seven monthsPosition in the running window
26-09-2026 today31-12-2026 close31-07-2027 deadline
History
Go further with this company
How much credit can you give this customer, and on what term?Credit simulator What should you check before you do business with this company?Supplier due diligence Can you accept this company as a client under the anti-money-laundering law?AML client file How does this company compare with its sector?Sector benchmark What changed in the latest annual accounts?What changed Is the workforce growing, and do people stay?Employer check
Is this your company? See how customers and banks see it.
Investigating this company? Keep it with today's facts in a case file.
Financials · fiscal year 2025, abbreviated schema
Turnover
Not included in this filing
EBIT margin
Not included in this filing
Net result
-€106,759▼ 128%
2024 · -€46,739
Working capital
-€299,986▼ 54.8%
2024 · -€193,775
Trend over the years
Click a name to add, emphasise or remove a line.
Every figure with its change against the fiscal year before
favourable
unfavourable
Line20212022202320242025
Operating result-€96,524▼ 33.8%-€216,188▼ 124%-€208,917▲ 3.4%-€39,527▲ 81.1%-€89,360▼ 126%
Net result-€103,449▼ 32.2%-€222,758▼ 115%-€215,926▲ 3.1%-€46,739▲ 78.4%-€106,759▼ 128%
Equity€35,925▼ 74.2%€14,467▼ 59.7%-€201,459-€248,198▼ 23.2%-€354,957▼ 43.0%
Total assets€218,703▼ 35.8%€184,556▼ 15.6%€74,803▼ 59.5%€197,472▲ 164%€88,336▼ 55.3%
Debt€182,778▼ 9.2%€170,089▼ 6.9%€276,262▲ 62.4%€445,670▲ 61.3%€443,293▼ 0.5%
Working capital-€87,358-€23,527▲ 73.1%-€202,819▼ 762%-€193,775▲ 4.5%-€299,986▼ 54.8%
Staff (FTE)3=2.8▼ 6.7%2.9▲ 3.6%3▲ 3.4%3=
Result per fiscal year
Operating resultNet result
The operating result stays negative: a loss of €89,360 in 2025 against €39,527 in 2024; the loss grows.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €88,336
Fixed assets
€223 ▼ 32.9%
Current assets
€88,113 ▼ 55.3%
Key figures and ratios
EBITDA
-€89,251▼
2024 · -€35,994
Cash flow
-€106,650▼
2024 · -€43,206
Solvency
-401.8%▼
2024 · -125.7%
Current ratio
0.23▼
2024 · 0.50
Debt to equity
-1.25▲
2024 · -1.80
ROA
-120.9%▼
2024 · -23.7%
Interest coverage
-4.21▼
2024 · -2.32
Debt ≤ 1 year
€388,099▼
2024 · €390,915
Debt > 1 year
€55,000▲
2024 · €54,000
Income taxes
-€3,704▲
2024 · -€8,214
Staff costs
€231,945▲
2024 · €226,905
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 |
|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | €188,024 | €190,468 | €206,470 | €226,905 | €231,945 | ▲ 2.2% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €164,750 | €111,129 | €60,289 | €3,533 | €109 | ▼ 96.9% |
| Other operating charges640/8 | €348 | €498 | €395 | €387 | €400 | ▲ 3.2% |
| Gross operating margin9900 | €256,597 | €85,906 | €58,238 | €191,298 | €143,094 | ▼ 25.2% |
| Operating profit (loss)9901 | -€96,524 | -€216,188 | -€208,917 | -€39,527 | -€89,360 | ▼ 126% |
| Financial income75/76B | €450 | €1 | €49 | €113 | €73 | ▼ 35.3% |
| Recurring financial income75 | €450 | €1 | €49 | €113 | €73 | ▼ 35.3% |
| Financial charges65/66B | €7,375 | €6,570 | €7,058 | €15,538 | €21,176 | ▲ 36.3% |
| Recurring financial charges65 | €7,375 | €6,570 | €7,058 | €15,538 | €21,176 | ▲ 36.3% |
| Profit (loss) for the period before taxes9903 | -€103,449 | -€222,758 | -€215,926 | -€54,952 | -€110,463 | ▼ 101% |
| Income taxes67/77 | - | - | - | -€8,214 | -€3,704 | ▲ 54.9% |
| Profit (loss) for the period9904 | -€103,449 | -€222,758 | -€215,926 | -€46,739 | -€106,759 | ▼ 128% |
| Profit (loss) for the period to be appropriated9905 | -€103,449 | -€222,758 | -€215,926 | -€46,739 | -€106,759 | ▼ 128% |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €218,703 | €184,556 | €74,803 | €197,472 | €88,336 | ▼ 55.3% |
| Fixed assets21/28 | €174,416 | €64,155 | €3,866 | €333 | €223 | ▼ 32.9% |
| Intangible fixed assets21 | €174,192 | €63,244 | €3,244 | - | - | - |
| Tangible fixed assets22/27 | - | €688 | €399 | €109 | - | - |
| Furniture and vehicles24 | - | €688 | €399 | €109 | - | - |
| Financial fixed assets28 | €223 | €223 | €223 | €223 | €223 | = |
| Current assets29/58 | €44,287 | €120,401 | €70,937 | €197,140 | €88,113 | ▼ 55.3% |
| Amounts receivable within one year40/41 | €19,660 | €38,521 | €31,125 | €150,049 | €44,874 | ▼ 70.1% |
| Trade receivables40 | €19,624 | €38,521 | €31,001 | €144,958 | €37,829 | ▼ 73.9% |
| Other amounts receivable41 | €36 | - | €124 | €5,092 | €7,046 | ▲ 38.4% |
| Cash at bank and in hand54/58 | €20,599 | €78,762 | €37,119 | €42,375 | €39,301 | ▼ 7.3% |
| Deferred charges and accrued income490/1 | €4,028 | €3,118 | €2,694 | €4,715 | €3,938 | ▼ 16.5% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €218,703 | €184,556 | €74,803 | €197,472 | €88,336 | ▼ 55.3% |
| Equity10/15 | €35,925 | €14,467 | -€201,459 | -€248,198 | -€354,957 | ▼ 43.0% |
| Contributions10/11 | €547,232 | €748,532 | €748,532 | €748,532 | €748,532 | = |
| Capital10 | €114,480 | €132,780 | €132,780 | €132,780 | €132,780 | = |
| Issued capital100 | €114,480 | €132,780 | €132,780 | €132,780 | €132,780 | = |
| Outside capital11 | €432,752 | €615,752 | €615,752 | €615,752 | €615,752 | = |
| Share premium1100/10 | €432,752 | €615,752 | €615,752 | €615,752 | €615,752 | = |
| Profit (loss) carried forward14 | -€511,307 | -€734,065 | -€949,991 | -€996,730 | -€1.1m | ▼ 10.7% |
| Amounts payable17/49 | €182,778 | €170,089 | €276,262 | €445,670 | €443,293 | ▼ 0.5% |
| Amounts payable after more than one year17 | €50,000 | €25,000 | - | €54,000 | €55,000 | ▲ 1.9% |
| Financial debts170/4 | €50,000 | €25,000 | - | €54,000 | €55,000 | ▲ 1.9% |
| Amounts payable within one year42/48 | €131,645 | €143,928 | €273,756 | €390,915 | €388,099 | ▼ 0.7% |
| Current portion of amounts payable after more than one year42 | €31,250 | €31,250 | €92,552 | €148,435 | €236,145 | ▲ 59.1% |
| Financial debts43 | €15,000 | - | €51,115 | €38,000 | - | - |
| Credit institutions430/8 | €15,000 | - | €50,000 | €38,000 | - | - |
| Other loans439 | - | - | €1,115 | - | - | - |
| Trade debts44 | €16,758 | €28,637 | €43,015 | €98,141 | €67,437 | ▼ 31.3% |
| Suppliers440/4 | €16,758 | €28,637 | €43,015 | €98,141 | €67,437 | ▼ 31.3% |
| Taxes, remuneration and social security45 | €45,824 | €60,547 | €62,715 | €81,171 | €58,469 | ▼ 28.0% |
| Taxes450/3 | €20,764 | €20,367 | €20,945 | €35,489 | €26,020 | ▼ 26.7% |
| Remuneration and social security454/9 | €25,060 | €40,180 | €41,770 | €45,683 | €32,449 | ▼ 29.0% |
| Other amounts payable47/48 | €22,813 | €23,494 | €24,358 | €25,167 | €26,048 | ▲ 3.5% |
| Accrued charges and deferred income492/3 | €1,133 | €1,161 | €2,506 | €755 | €194 | ▼ 74.3% |
| Line | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€103,449 | -€222,758 | -€215,926 | -€46,739 | -€106,759 | ▼ 128% |
| + Depreciation and write-downs630 | €164,750 | €111,129 | €60,289 | €3,533 | €109 | ▼ 96.9% |
| Operating cash flow (approximation) | €61,301 | -€111,629 | -€155,637 | -€43,206 | -€106,650 | ▼ 147% |
| Investment in fixed assets (approximation) | - | -€868 | €0 | €0 | €0 | - |
| Change in cash | - | €58,163 | -€41,643 | €5,257 | -€3,075 | ▼ 158% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Timeline · acts, filings and financial milestones
Next filing, fiscal year 2026, expected by
2026
28-07
NBB filing
Annual accounts filed
fiscal year 2025 · abbreviated schema
2025
07-07
NBB filing
Annual accounts filed
fiscal year 2024 · micro schema
2024
06-07
NBB filing
Annual accounts filed
fiscal year 2023 · micro schema
2023
03-07
NBB filing
Annual accounts filed
fiscal year 2022 · full schema
2022
31-12
Financial
Weakest financial yearnet -€222,758
Net result drops to -€222,758, the lowest in the series; recovery starts the following year.
13-06
NBB filing
Annual accounts filed
fiscal year 2021 · full schema
2021
16-06
NBB filing
Annual accounts filed
fiscal year 2020 · full schema
2020
29-06
NBB filing
Annual accounts filed
fiscal year 2019 · full schema
2019
31-12
Financial
Equity above €200,000Eq €217,636 ▲1,030%
Equity rises from €19,259 to €217,636.
13-06
NBB filing
Annual accounts filed
fiscal year 2018 · micro schema
2018
27-06
NBB filing
Annual accounts filed
fiscal year 2017 · full schema
Financial milestoneNBB filingFinancial milestones sit on the fiscal year-end date, not the filing date.
0 of 8 acts read
About the unread acts
We know of 8 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
Have them read with priority
Sign in to place this company at the front of the reading queue.
Directors · office · real estate
Directors
8 acts for this company are in the Belgian State Gazette, of which we have read 0. We have therefore not extracted its directors from those acts yet.
Location & real-estate footprint
Registered office, Montigny-le-Tilleul · 1 establishment unit since 2017
Ground area
1,429 m²
Parcel 52048B0345/00V000, Wallonia. Linked by address, not a title deed.
1 establishment unit
Rue de Gozée 243, 6110 Montigny-le-Tilleul
since 20172.264.357.211
1 parcel
Wallonia
1
(100%)
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 52048B0345/00V000 | Wallonia | 1,429 m² | - | - |
Linked by address, not proof of ownership
Good to know
1 of 1 parcel with an exact address match; the rest are indicative.
Linked through address data, this is not proof of ownership.
Similar companies · same sector, comparable size
TKM Partners
BE 1008.946.983
Hastière · Eq €14,475
BPOS-Live
BE 0809.398.781
Hulshout · Eq €14,455
Priadus
BE 0823.681.240
Geel · Eq €14,484
ST Software House
BE 0810.054.423
Mol · Eq €14,495
SCANBIE
BE 0753.527.078
Kapellen · Eq €14,426
Of 16,901 companies in sector 62100 we hold annual accounts for 8,775. 5,179 are within a factor 10 of this equity. The 5 above are the closest to it. See the whole sector
Identification & contact
Identification
Legal formPublic limited company
Founded05-05-2017
Fiscal year end31-12
Activities, NACEBEL 2025
62100Computer programming
62200Computer consultancy and computer facilities management
63100Computing infrastructure, data processing, hosting and related activities
Scores and ratios are computed by Checked and are not a credit decision.