SCRAMBLE
SCRAMBLE has been active since 2018 and the Belgian State Gazette contains no insolvency or warning signals. The 2024 annual accounts show equity of €256k and a net result of €-172. Equity is growing by ~3.2% per year across the filed fiscal years. Its solvency ranks better than 79% of 511 sector peers (fiscal year 2024). The computed 12-month bankruptcy probability is 0.3% (very low).
| Equity | €256k |
| Net result | €-172 |
| Staff (FTE) | 1 |
| Better than sector | 79% |
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).
| Metric | This company | Sector median | Position in the sector |
|---|---|---|---|
| Solvency | 67.5% | 35.8% | |
| Net result | €-172 | €18k | |
| Equity | €256k | €344k | |
| Gross operating margin | €98k | €362k | |
| Staff costs | €95k | €442k |
Figures by fiscal year and ratios
| Fiscal year | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Deposit | full schema | full schema | full schema | full schema |
| Revenue | - | - | - | - |
| EBITDA | - | - | €35k | €30k |
| Net profit | €-172 | €8k | €15k | €11k |
| Cash flow | - | - | €23k | €24k |
| Staff costs | €95k | €86k | €74k | €75k |
| Income taxes | €603 | €4k | €8k | €5k |
| Dividends | - | - | - | - |
| Total assets | €380k | €381k | €369k | €372k |
| Equity | €256k | €257k | €248k | €233k |
| Debt | €123k | €124k | €121k | €139k |
| of which ≤ 1y | €123k | €124k | €119k | €134k |
| of which > 1y | - | - | - | €5k |
| Working capital | €-105k | €-104k | €-111k | €-131k |
| Employees (FTE) | 1.0 | 1.0 | 1.0 | 1.0 |
| 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|
| Current ratio | 0.15 | 0.16 | 0.07 | 0.03 |
| Quick ratio | 0.15 | 0.16 | 0.07 | 0.03 |
| Working capital ratio | -27.6% | -27.4% | -30.1% | -35.2% |
| Solvency | 67.5% | 67.4% | 67.3% | 62.5% |
| Debt / equity | 0.48 | 0.48 | 0.49 | 0.60 |
| Long-term debt ratio | - | - | - | 0.02 |
| Interest coverage | - | - | 10.19 | 22.75 |
| Gross margin | - | - | - | - |
| Net margin | - | - | - | - |
| ROA | 0.0% | 2.1% | 4.2% | 3.0% |
| ROE | -0.1% | 3.2% | 6.2% | 4.9% |
| EBITDA margin | - | - | - | - |
| Days sales outstanding | - | - | - | - |
| Days payable outstanding | - | - | - | - |
| Inventory turnover | - | - | - | - |
| Days inventory (DSI) | - | - | - | - |
Full annual accounts (24 line items)
| Line item | Code | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Balance sheet, Assets | |||||
| TOTAL ASSETS | 20/58 | €380k | €381k | €369k | €372k |
| Fixed assets | 21/28 | €361k | €361k | €361k | €369k |
| Tangible fixed assets | 22/27 | - | - | - | €8k |
| Financial fixed assets | 28 | €361k | €361k | €361k | €361k |
| Current assets | 29/58 | €19k | €20k | €8k | €3k |
| Amounts receivable within one year | 40/41 | €16k | €11k | €7k | €3k |
| Cash & bank | 54/58 | €3k | €9k | €474 | €872 |
| Balance sheet, Equity & liabilities | |||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €380k | €381k | €369k | €372k |
| Equity | 10/15 | €256k | €257k | €248k | €233k |
| Contributions / capital | 10/11 | €125k | €125k | €125k | €125k |
| Reserves | 13 | €13k | €13k | €13k | €13k |
| Accumulated profits (losses) | 14 | €119k | €119k | €111k | €95k |
| Amounts payable | 17/49 | €123k | €124k | €121k | €139k |
| Amounts payable after one year | 17 | - | - | - | €5k |
| Amounts payable within one year | 42/48 | €123k | €124k | €119k | €134k |
| Trade debts payable within one year | 44 | €66k | €65k | €60k | €55k |
| Income statement | |||||
| Gross operating margin | 9900 | €98k | €100k | €110k | €106k |
| Operating result | 9901 | €2k | €13k | €27k | €17k |
| Financial income | 75 | - | €1 | - | €0 |
| Financial charges | 65 | €1k | €1k | €3k | €1k |
| Result before taxes | 9903 | €431 | €12k | €23k | €16k |
| Income taxes | 67/77 | €603 | €4k | €8k | €5k |
| Net result for the period | 9904 | €-172 | €8k | €15k | €11k |
| Result to be appropriated | 9905 | €-172 | €8k | €15k | €11k |
| NACE primary | Operation of sports facilities(93110) |
| Legal form | Public limited company(014) |
| Incorporation | 08-01-2018 |
| Status | Active |
| Postal code | 4000 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 62812C0170/00H000 ProtectedSite or landscape |
Wallonia | 8.6 ha | 1 · 300 m² | 8.2 m · 2 fl. |
We know of 2 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
15-01-2024 Registered office moved within Liège
- Rue des Petites-Roches 113 : 4000 Liège → 4000 Liège, rue de Bernalmont, 2
Technical details
{
"events": [
{
"kind": "zetel_transfer",
"seat_type": "siege_social",
"new_address": {
"raw": "4000 Li\u00E8ge, rue de Bernalmont, 2",
"city": "Li\u00E8ge",
"region": "waals_gewest",
"street": "rue de Bernalmont",
"country": "BE",
"postcode": "4000",
"box_number": null,
"street_number": "2",
"locality_suffix": null
},
"old_address": {
"raw": "Rue des Petites-Roches 113 : 4000 Li\u00E8ge",
"city": "Li\u00E8ge",
"region": "waals_gewest",
"street": "Rue des Petites-Roches",
"country": "BE",
"postcode": "4000",
"box_number": null,
"street_number": "113",
"locality_suffix": null
},
"effective_date": null,
"evidence_quote": "L\u2019assembl\u00E9e g\u00E9n\u00E9rale d\u00E9clare que l\u2019adresse du si\u00E8ge situ\u00E9e \u00E0 4000 Li\u00E8ge, rue des Petites-Roches, 113, est transf\u00E9r\u00E9e \u00E0 4000 Li\u00E8ge, rue de Bernalmont, 2.",
"region_changed": false,
"is_statute_change": true,
"nationality_change": false,
"old_address_source": "act_body",
"statute_clause_text": null,
"statute_article_number": null,
"effective_date_qualifier": "immediate",
"statutaire_vs_werkelijke": "statutaire",
"linguistic_region_changed": false,
"court_jurisdiction_changed": false,
"effective_date_is_approximate": false
}
],
"notary": {
"name": "France ANDRIS",
"firm_city": null,
"firm_name": null,
"office_city": "Bassenge",
"is_associated": false
},
"act_meta": {
"language": "nl",
"pub_date": "2024-01-15",
"filing_date": "2024-01-11",
"act_kind_objet": "Objet de l\u0027acte:"
},
"decision": {
"body": "buitengewone_algemene_vergadering",
"date": "2023-12-28",
"unanimous": true
},
"subject_company": {
"kbo": "0687.662.197",
"name_full": "SCRAMBLE",
"legal_form": "SA"
},
"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": [
"une exp\u00E9dition de l\u2019acte",
"la coordination des statuts"
]
}| Legal nameFR | SCRAMBLE |