Equity
Equity fell by 96% in 5 years.
Equity fell by 96% in 5 years.
Of this, €467,836 falls due within a year.
The 2012 accounts came 14 days late. The other nine of the last ten were filed on time.
Absorbed by CARMEL INVEST in May 2022. The last annual accounts are for financial year 2021. The company was dissolved without liquidation.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €1.1m. Estimated: probably between €650,000 and €1.8m.
Staff costs divided by the average number of full-time equivalents.
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||
Total assets20/58 |
1.7m | 1.8m | 2.0m | 2.3m | 2.5m | 2.7m | 3.0m | 3.2m | 3.0m | 2.9m | 2.4m | 1.1m | 244,462 | 2.0m | 2.0m | |
Formation expenses20 |
- | 11,056 | 22,112 | 33,168 | 44,224 | 55,280 | 66,336 | 77,392 | 88,448 | 99,504 | - | - | - | - | - | |
Fixed assets21/28 |
727,224 | 836,522 | 986,654 | 1.1m | 1.3m | 1.4m | 1.7m | 1.8m | 2.0m | 2.4m | 2.0m | 675,230 | - | 2.0m | 2.0m | |
Intangible fixed assets21 |
- | - | - | - | - | - | - | - | - | 1,377 | 1,817 | - | - | - | - | |
Tangible fixed assets22/27 |
727,224 | 836,522 | 986,654 | 1.1m | 1.3m | 1.4m | 1.6m | 1.7m | 1.9m | 2.3m | 2.0m | 674,349 | - | - | - | |
Land and buildings22 |
520,357 | 589,780 | 694,045 | 798,310 | 902,575 | 1.0m | 1.1m | 1.2m | 1.3m | 1.3m | 1.2m | - | - | - | - | |
Plant, machinery and equipment23 |
206,867 | 246,742 | 292,609 | 339,197 | 385,785 | 432,530 | 479,675 | 528,386 | 580,997 | 955,412 | 697,453 | 248,016 | - | - | - | |
Furniture and vehicles24 |
- | - | - | - | - | - | - | - | - | 45,702 | 55,770 | 31,757 | - | - | - | |
Assets under construction and advance payments27 |
- | - | - | - | - | - | - | - | - | - | - | 394,577 | - | - | - | |
Financial fixed assets28 |
- | - | - | - | - | - | - | - | - | 1,353 | 427 | 881 | - | 2.0m | 2.0m | |
Current assets29/58 |
956,033 | 961,045 | 1.0m | 1.1m | 1.1m | 1.2m | 1.3m | 1.4m | 1.0m | 519,804 | 473,630 | 407,024 | 244,462 | 804 | 620 | |
Amounts receivable after more than one year29 |
450,774 | 605,051 | 642,469 | 787,803 | 926,598 | 1.1m | 1.2m | 1.3m | 968,027 | - | - | - | - | - | - | |
Other amounts receivable291 |
450,774 | 605,051 | 642,469 | 787,803 | 926,598 | 1.1m | 1.2m | 1.3m | 968,027 | - | - | - | - | - | - | |
Stocks and contracts in progress3 |
- | - | - | - | - | - | - | - | - | 34,593 | 27,252 | 16,624 | - | - | - | |
Stocks30/36 |
- | - | - | - | - | - | - | - | - | 34,593 | 27,252 | 16,624 | - | - | - | |
Amounts receivable within one year40/41 |
482,318 | 353,092 | 357,942 | 331,451 | 133,413 | 127,837 | 122,688 | 63,000 | 41,334 | 148,675 | 130,278 | 216,115 | 237,317 | 391 | 246 | |
Trade receivables40 |
- | - | - | - | - | - | - | 4,768 | 4,768 | 145,534 | 125,340 | 170,866 | - | - | - | |
Other amounts receivable41 |
482,318 | 353,092 | 357,942 | 331,451 | 133,413 | 127,837 | 122,688 | 58,232 | 36,566 | 3,140 | 4,939 | 45,249 | 237,317 | 391 | 246 | |
Cash at bank and in hand54/58 |
19,675 | 864 | 10,076 | 2,546 | 69,612 | 25,083 | 20,380 | 17,668 | 19,582 | 291,608 | 300,799 | 167,900 | 390 | 412 | 374 | |
Deferred charges and accrued income490/1 |
3,267 | 2,037 | 3,174 | 2,258 | - | - | - | 53 | 53 | 44,929 | 15,300 | 6,385 | 6,755 | - | - | |
| Balance sheet: equity and liabilities | ||||||||||||||||
Total equity and liabilities10/49 |
1.7m | 1.8m | 2.0m | 2.3m | 2.5m | 2.7m | 3.0m | 3.2m | 3.0m | 2.9m | 2.4m | 1.1m | 244,462 | 2.0m | 2.0m | |
Equity10/15 |
73,529 | 69,275 | 68,573 | 67,650 | 67,650 | 1.7m | 1.6m | 1.5m | 1.4m | 1.3m | 1.5m | 28,785 | 244,309 | 68,404 | 69,556 | |
Contributions10/11 |
61,500 | 61,500 | 61,500 | 61,500 | 61,500 | 2.0m | 2.0m | 2.0m | 2.0m | 2.0m | 2.0m | 250,000 | 250,000 | 75,000 | 75,000 | |
Issued capital100 |
61,500 | 61,500 | 61,500 | 61,500 | 61,500 | 2.0m | 2.0m | 2.0m | 2.0m | 2.0m | 2.0m | 250,000 | 250,000 | 75,000 | 75,000 | |
Reserves13 |
12,029 | 7,775 | 7,073 | 6,150 | 6,150 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | |
Non-distributable reserves130/1 |
6,150 | 6,150 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Legal reserve130 |
6,150 | 6,150 | 6,150 | 6,150 | 6,150 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | 7,284 | |
Distributable reserves133 |
5,879 | 1,625 | 923 | - | - | - | - | - | - | - | - | - | - | - | - | |
Profit (loss) carried forward14 |
- | - | - | - | - | -272,124 | -439,076 | -545,351 | -641,330 | -754,453 | -476,901 | -228,499 | -12,974 | -13,879 | -12,728 | |
Amounts payable17/49 |
1.6m | 1.7m | 2.0m | 2.2m | 2.4m | 971,763 | 1.4m | 1.8m | 1.6m | 1.7m | 914,603 | 1.1m | 152 | 1.9m | 1.9m | |
Amounts payable after more than one year17 |
1.1m | 1.4m | 1.6m | 1.8m | 2.0m | - | - | - | - | - | - | - | - | - | - | |
Financial debts170/4 |
1.1m | 1.4m | 1.6m | 1.8m | 2.0m | - | - | - | - | - | - | - | - | - | - | |
Amounts payable within one year42/48 |
467,836 | 379,949 | 380,438 | 443,164 | 403,434 | 960,885 | 1.4m | 1.7m | 1.6m | 1.1m | 418,711 | 880,298 | - | 1.9m | 1.9m | |
Current portion of amounts payable after more than one year42 |
217,508 | 214,017 | 210,504 | 207,203 | 203,877 | - | - | - | - | - | - | - | - | - | - | |
Trade debts44 |
1,547 | 248 | 134 | 1,181 | 1,569 | 4,385 | 3,315 | 173 | 13,438 | 220,990 | 143,358 | 242,022 | - | 14 | 79 | |
Suppliers440/4 |
1,547 | 248 | 134 | 1,181 | 1,569 | 4,385 | 3,315 | 173 | 13,438 | 220,990 | 143,358 | 242,022 | - | 14 | 79 | |
Advances received on contracts in progress46 |
17,872 | - | 8,846 | 3,956 | 4,123 | 4,619 | 9,444 | 9,444 | 9,458 | - | 3,485 | 184,183 | - | - | - | |
Taxes, remuneration and social security45 |
5,451 | 954 | 954 | 8,480 | - | - | - | - | - | 58,931 | 71,869 | 45,378 | - | - | - | |
Taxes450/3 |
5,451 | 954 | 954 | 8,480 | - | - | - | - | - | - | 3,893 | - | - | - | - | |
Remuneration and social security454/9 |
- | - | - | - | - | - | - | - | - | 58,931 | 67,976 | 45,378 | - | - | - | |
Other amounts payable47/48 |
225,459 | 164,729 | 160,000 | 222,344 | 193,865 | 951,880 | 1.4m | 1.7m | 1.6m | 800,000 | 200,000 | 408,714 | - | 1.9m | 1.9m | |
Accrued charges and deferred income492/3 |
- | - | - | - | - | 10,879 | 16,025 | 18,178 | 17,900 | 571,151 | 495,891 | 173,171 | 152 | - | - | |
| Income statement | ||||||||||||||||
Gross operating margin9900 |
458,498 | 455,829 | 414,320 | 409,858 | 349,666 | 351,149 | 342,191 | 370,520 | 478,853 | 683,342 | 500,058 | 186,243 | -6,089 | -625 | -1,848 | |
Remuneration, social security and pensions62 |
- | - | - | - | - | - | - | - | 9,297 | 704,536 | 542,070 | 343,849 | - | - | - | |
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 |
120,354 | 161,188 | 161,909 | 161,909 | 162,066 | 162,740 | 165,328 | 169,228 | 167,719 | 192,751 | 143,966 | 21,314 | - | - | - | |
Other operating charges640/8 |
73,063 | 72,835 | 67,521 | 65,292 | 65,241 | 62,532 | 99,953 | 113,787 | 186,030 | 46,348 | 43,449 | 41,342 | 1,186 | 510 | 704 | |
Non-recurring operating charges66A |
- | - | - | - | - | - | - | - | - | - | - | 1,085 | - | - | - | |
Operating profit (loss)9901 |
265,080 | 221,806 | 184,890 | 182,657 | 122,359 | 125,878 | 76,911 | 87,505 | 115,807 | -260,292 | -229,428 | -220,262 | -7,275 | -1,135 | -2,552 | |
Financial income75/76B |
60,668 | 24,009 | 77,832 | 82,331 | 80,045 | 88,793 | 95,202 | 72,933 | 48,052 | 679 | 758 | 7,720 | 8,214 | - | - | |
Recurring financial income75 |
60,668 | 24,009 | 77,832 | 82,331 | 80,045 | 88,793 | 95,202 | 72,933 | 48,052 | 679 | 758 | 7,720 | 8,214 | - | - | |
Financial charges65/66B |
24,042 | 27,545 | 30,845 | 34,163 | 26,049 | 47,719 | 65,837 | 64,458 | 50,736 | 17,939 | 19,733 | 1,897 | 33 | 17 | 110 | |
Recurring financial charges65 |
24,042 | 27,545 | 30,845 | 34,163 | 26,049 | 47,719 | 65,837 | 64,458 | 50,736 | 17,939 | 19,733 | 1,897 | 33 | 17 | 110 | |
Profit (loss) for the period before taxes9903 |
301,705 | 218,270 | 231,877 | 230,824 | 176,355 | 166,952 | 106,276 | 95,980 | 113,123 | -277,552 | -248,402 | -215,524 | 907 | -1,152 | -2,662 | |
Income taxes67/77 |
75,451 | 54,568 | 70,954 | 8,480 | - | - | 1 | - | - | - | - | - | 2 | - | - | |
Profit (loss) for the period9904 |
226,254 | 163,703 | 160,923 | 222,344 | 176,355 | 166,952 | 106,274 | 95,980 | 113,123 | -277,552 | -248,402 | -215,524 | 905 | -1,152 | -2,662 | |
Profit (loss) for the period to be appropriated9905 |
226,254 | 163,703 | 160,923 | 222,344 | 176,355 | 166,952 | 106,274 | 95,980 | 113,123 | -277,552 | -248,402 | -215,524 | 905 | -1,152 | -2,662 | |
| Appropriation of the result | ||||||||||||||||
Profit (loss) to be appropriated9906 |
226,254 | 163,703 | 160,923 | 222,344 | -95,769 | -272,124 | -439,076 | -545,351 | -641,330 | -754,453 | -476,901 | -228,499 | -12,974 | -13,879 | -12,728 | |
Transfer from equity791/2 |
- | - | - | - | 272,124 | - | - | - | - | - | - | - | - | - | - | |
Transfer to equity691/2 |
4,254 | 703 | 923 | - | 6,150 | - | - | - | - | - | - | - | - | - | - | |
To the legal reserve6920 |
- | - | - | - | 6,150 | - | - | - | - | - | - | - | - | - | - | |
To other reserves6921 |
4,254 | 703 | 923 | - | - | - | - | - | - | - | - | - | - | - | - | |
Profit to be distributed694/7 |
222,000 | 163,000 | 160,000 | 222,344 | 170,205 | - | - | - | - | - | - | - | - | - | - | |
Return on contributions (dividend)694 |
222,000 | 163,000 | 160,000 | 222,344 | 170,205 | - | - | - | - | - | - | - | - | - | - | |
| Social balance sheet | ||||||||||||||||
Average staff (FTE)9087 |
- | - | - | - | - | - | - | - | - | 14.7 | 12.6 | 11 | - | - | - | |
Hours worked1013 |
- | - | - | - | - | - | - | - | - | 25,164 | 21,895 | 14,212 | - | - | - | |
| Document | ||||||||||||||||
The accounts for 18 older financial years (1989-2006) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2021 (PDF), filed on 22-03-2022.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2021 | abbreviated format | 22-03-2022 | 2022-08300115 | |
| 31-12-2020 | abbreviated format | 18-03-2021 | 2021-07800339 | |
| 31-12-2019 | abbreviated format | 24-03-2020 | 2020-07300536 | |
| 31-12-2018 | abbreviated format | 18-06-2019 | 2019-19400016 | |
| 31-12-2017 | abbreviated format | 26-06-2018 | 2018-23900454 | |
| 31-12-2016 | abbreviated format | 06-07-2017 | 2017-28400448 | |
| 31-12-2015 | abbreviated format | 29-06-2016 | 2016-24600265 | |
| 31-12-2014 | abbreviated format | 01-07-2015 | 2015-24800552 | |
| 31-12-2013 | abbreviated format | 03-07-2014 | 2014-26100038 | |
| 31-12-2012 | abbreviated format | 14-08-2013 | 2013-42200419 | |
| 31-12-2011 | abbreviated format | 18-07-2012 | 2012-30800012 | |
| 31-12-2010 | abbreviated format | 22-06-2011 | 2011-19300492 | |
| 31-12-2009 | abbreviated format | 15-07-2010 | 2010-31400461 | |
| 30-09-2008 | abbreviated format | 31-03-2009 | 2009-09900089 | |
| 30-09-2007 | abbreviated format | 25-03-2008 | 2008-08500018 | |
| 30-09-2006 | abbreviated format | 26-03-2007 | 2007-09102841 | |
| 30-09-2005 | abbreviated format | 23-03-2006 | 2006-08102581 | |
| 30-09-2004 | abbreviated format | 29-03-2005 | 2005-09201170 | |
| 30-09-2003 | abbreviated format | 23-03-2004 | 2004-08300901 | |
| 30-09-2002 | abbreviated format | 28-03-2003 | 2003-09200962 | |
| 30-09-2001 | abbreviated format | 02-04-2002 | 2002-08601094 | |
| 30-09-2000 | abbreviated format | 28-03-2001 | 2001-07802883 | |
| 30-09-1999 | abbreviated format | 21-03-2000 | 2000-07001757 | |
| 30-09-1998 | abbreviated format | 30-04-1999 | 1999-08603742 | |
| 30-09-1997 | abbreviated format | 31-03-1998 | 1998-05701467 | |
| 30-09-1996 | abbreviated format | 26-03-1997 | 1997-04203530 | |
| 30-09-1995 | abbreviated format | 01-04-1996 | 1996-05101947 | |
| 30-09-1994 | abbreviated format | 02-05-1995 | 1995-06603493 | |
| 30-09-1993 | abbreviated format | 03-05-1994 | 1994-07203264 | |
| 30-09-1992 | abbreviated format | 26-04-1993 | 1993-05804220 | |
| 30-09-1991 | abbreviated format | 08-04-1992 | 1992-03901797 | |
| 30-09-1990 | abbreviated format | 22-04-1991 | 1991-04200210 | |
| 30-09-1989 | full format | 03-05-1990 | 1990-03803494 |
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 385,434 | 382,994 | 346,799 | 344,566 | 284,425 | 288,618 | 242,238 | 256,733 | 283,526 | -67,541 | -85,462 | -198,948 | - | - | - | |
| Cash flow | 346,608 | 324,891 | 322,832 | 384,253 | 338,421 | 329,692 | 271,602 | 265,208 | 280,841 | -84,801 | -104,436 | -194,210 | - | - | - | |
| Investment in fixed assets (approximation) | 11,056 | 11,056 | 11,056 | 11,056 | 11,056 | -55,280 | 0 | 12,954 | 219,648 | 505,991 | 1.4m | 696,544 | - | - | 2.0m | |
| Change in cash | 18,811 | -9,212 | 7,530 | -67,066 | 44,529 | 4,703 | 2,712 | -1,913 | -272,026 | -9,192 | 132,899 | 167,510 | -22 | 38 | - | |
| Working capital | 488,197 | 581,096 | 633,223 | 680,895 | 726,189 | 251,388 | -73,158 | -342,607 | -595,139 | -560,116 | 54,919 | -473,274 | - | -1.9m | -1.9m | |
| Solvency | 4.4% | 3.8% | 3.4% | 2.9% | 2.7% | 64.1% | 52.5% | 45.5% | 45.4% | 43.1% | 62.6% | 2.7% | 99.9% | 3.4% | 3.5% | |
| Current ratio | 2.04 | 2.53 | 2.66 | 2.54 | 2.80 | 1.26 | 0.95 | 0.80 | 0.63 | 0.48 | 1.13 | 0.46 | - | 0.00 | 0.00 | |
| Quick ratio | 2.04 | 2.53 | 2.66 | 2.54 | 2.80 | 1.26 | 0.95 | 0.80 | 0.63 | 0.45 | 1.07 | 0.44 | - | 0.00 | 0.00 | |
| Debt to equity | 21.89 | 25.11 | 28.49 | 32.92 | 35.40 | 0.56 | 0.90 | 1.20 | 1.20 | 1.32 | 0.60 | 36.60 | 0.00 | 28.34 | 27.85 | |
| ROE | 307.7% | 236.3% | 234.7% | 328.7% | 260.7% | 9.6% | 6.8% | 6.6% | 8.3% | -22.2% | -16.2% | -748.7% | 0.4% | -1.7% | -3.8% | |
| ROA | 13.4% | 9.1% | 8.0% | 9.7% | 7.2% | 6.2% | 3.6% | 3.0% | 3.8% | -9.6% | -10.2% | -19.9% | 0.4% | -0.1% | -0.1% |
A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.
The operating result for 2021 is 20% higher than in 2020 and the highest since 2007. It is the fourth rise in a row, after the fall in 2017.
Debt's share of the balance-sheet total falls from 96.2% to 95.6%. Equity is higher and debt is lower.
Further up the chainDE TORF HEIDE NV consolidates
Source: parent in its own accounts, lists of holdings in the owners' accounts
Source: list of holdings in its own 30-09-2008 accounts. Every holding stands with its own latest accounts.
The network starts from the directors of ACE. Every other company they run is a node.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
Articles of association, deed of 09-06-2022 (in Dutch)
ACE is no longer in the KBO register. CARMEL INVEST took it over in a merger by absorption, published in the Belgian Official Gazette on 20 September 2022.
If something looks wrong or is missing, please tell us.