The Racket Scientist
The Racket Scientist has been active since 2007 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €152k and a net result of €24k. Equity is growing by ~8% per year across the filed fiscal years. Its solvency ranks better than 63% of 6794 sector peers (fiscal year 2025). The computed 12-month bankruptcy probability is 0.4% (very low).
| Equity | €152k |
| Net result | €24k |
| Better than sector | 63% |
| Active | 18 yrs |
Exceptional profile, strong across almost every axis.
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 | 68.9% | 54.7% | |
| Net result | €24k | €14k | |
| Equity | €152k | €61k | |
| Gross operating margin | €44k | €37k | |
| Total assets | €221k | €139k |
Figures by fiscal year and ratios
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Deposit | micro schema | micro schema | micro schema | micro schema | micro schema |
| Revenue | - | - | - | - | - |
| EBITDA | €43k | €60k | €65k | €42k | €12k |
| Net profit | €24k | €38k | €42k | €26k | €4k |
| Cash flow | €29k | €43k | €46k | €29k | €7k |
| Staff costs | - | - | - | - | - |
| Income taxes | €13k | €15k | €17k | €12k | €4k |
| Dividends | €0 | €82k | - | €0 | €19k |
| Total assets | €221k | €222k | €186k | €146k | €139k |
| Equity | €152k | €128k | €171k | €129k | €103k |
| Debt | €69k | €94k | €15k | €16k | €36k |
| of which ≤ 1y | €69k | €92k | €15k | €16k | €36k |
| of which > 1y | - | - | - | - | - |
| Working capital | €139k | €110k | €152k | €108k | €84k |
| Employees (FTE) | - | - | - | - | - |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Current ratio | 3.01 | 2.19 | 11.20 | 7.57 | 3.36 |
| Quick ratio | 2.96 | 2.12 | 10.91 | 7.28 | 3.36 |
| Working capital ratio | 62.6% | 49.8% | 81.4% | 74.1% | 60.7% |
| Solvency | 68.9% | 57.8% | 92.0% | 88.7% | 74.3% |
| Debt / equity | 0.45 | 0.73 | 0.09 | 0.13 | 0.35 |
| Long-term debt ratio | - | - | - | - | - |
| Interest coverage | 41.84 | 44.61 | 39.26 | 32.88 | 19.46 |
| Gross margin | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| ROA | 11.1% | 17.2% | 22.5% | 18.1% | 3.2% |
| ROE | 16.1% | 29.8% | 24.5% | 20.4% | 4.3% |
| EBITDA margin | - | - | - | - | - |
| Days sales outstanding | - | - | - | - | - |
| Days payable outstanding | - | - | - | - | - |
| Inventory turnover | - | - | - | - | - |
| Days inventory (DSI) | - | - | - | - | - |
Full annual accounts (23 line items)
| Line item | Code | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Balance sheet, Assets | ||||||
| TOTAL ASSETS | 20/58 | €221k | €222k | €186k | €146k | €139k |
| Fixed assets | 21/28 | €14k | €19k | €20k | €21k | €19k |
| Tangible fixed assets | 22/27 | €14k | €19k | €20k | €21k | €19k |
| Current assets | 29/58 | €207k | €203k | €167k | €125k | €120k |
| Stocks & contracts in progress | 3 | €3k | €7k | €4k | €5k | - |
| Amounts receivable within one year | 40/41 | €58k | €30k | €22k | €26k | €953 |
| Cash & bank | 54/58 | €146k | €166k | €141k | €94k | €119k |
| Balance sheet, Equity & liabilities | ||||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €221k | €222k | €186k | €146k | €139k |
| Equity | 10/15 | €152k | €128k | €171k | €129k | €103k |
| Contributions / capital | 10/11 | €8k | €8k | €8k | €8k | €8k |
| Reserves | 13 | €144k | €120k | €163k | €121k | €95k |
| Accumulated profits (losses) | 14 | €330 | €330 | €330 | €330 | €330 |
| Amounts payable | 17/49 | €69k | €94k | €15k | €16k | €36k |
| Amounts payable within one year | 42/48 | €69k | €92k | €15k | €16k | €36k |
| Trade debts payable within one year | 44 | €6k | €2k | €1k | €3k | €26 |
| Income statement | ||||||
| Gross operating margin | 9900 | €44k | €60k | €65k | €43k | €13k |
| Operating result | 9901 | €38k | €55k | €60k | €39k | €9k |
| Financial income | 75 | €6 | €60 | - | - | - |
| Financial charges | 65 | €1k | €1k | €2k | €1k | €593 |
| Result before taxes | 9903 | €37k | €53k | €59k | €38k | €9k |
| Income taxes | 67/77 | €13k | €15k | €17k | €12k | €4k |
| Net result for the period | 9904 | €24k | €38k | €42k | €26k | €4k |
| Result to be appropriated | 9905 | €24k | €38k | €42k | €26k | €4k |
| NACE primary | Advertising agencies(73110) |
| Legal form | Private limited company(610) |
| Incorporation | 18-12-2007 |
| Status | Active |
| Postal code | 2930 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 11323F0078/00W000 | Flanders | 625 m² | 1 · 168 m² | 8.4 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.
| Legal nameNL | The Racket Scientist |