Profit
15 profitable years in a row. Profit 2024: €11,799.
15 profitable years in a row. Profit 2024: €11,799.
Short-term debts fell from €29,232 to €12,767.
The last five annual accounts were filed 43 to 64 days before the end of the period.
Inactive. The last annual accounts are for financial year 2024. The company was dissolved and wound up in a single deed.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €130,000. Estimated: probably between €81,000 and €240,000.
| Line | Trend | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||||
Total assets20/58 |
142,488 | 147,153 | 122,045 | 123,099 | 220,061 | 205,542 | 204,828 | 220,459 | 203,224 | 201,495 | 203,910 | 206,109 | 182,822 | 158,859 | 125,911 | 88,761 | |
Fixed assets21/28 |
16,463 | 34,555 | 34,043 | 17,766 | 25,468 | - | 161 | 484 | 4,972 | 9,297 | 19,515 | 24,523 | 3,752 | 13,206 | 16,819 | 25,184 | |
Tangible fixed assets22/27 |
16,463 | 34,555 | 34,043 | 17,766 | 25,468 | - | 161 | 484 | 4,972 | 9,297 | 14,125 | 19,133 | 2,512 | 12,586 | 16,819 | 25,184 | |
Plant, machinery and equipment23 |
- | - | - | - | - | - | - | - | - | - | 180 | 361 | - | - | - | - | |
Furniture and vehicles24 |
16,463 | 34,555 | 34,043 | 17,766 | 25,468 | - | 161 | 484 | 4,972 | 9,297 | 13,945 | 18,772 | 2,512 | 12,586 | 16,819 | 25,184 | |
Financial fixed assets28 |
- | - | - | - | - | - | - | - | - | - | 5,390 | 5,390 | 1,240 | 620 | - | - | |
Current assets29/58 |
126,025 | 112,598 | 88,002 | 105,333 | 194,593 | 205,542 | 204,667 | 219,974 | 198,252 | 192,198 | 184,395 | 181,586 | 179,070 | 145,653 | 109,093 | 63,577 | |
Amounts receivable within one year40/41 |
5,288 | 16,998 | 14,666 | 13,425 | 12,530 | 3,089 | 395 | 19,874 | 2,593 | 4,748 | 8,899 | 28,379 | 13,830 | 31,298 | 12,760 | 4,565 | |
Trade receivables40 |
5,059 | 16,998 | 14,666 | 13,009 | 9,127 | 3,089 | - | 19,874 | 395 | 291 | 687 | 8,310 | 8,705 | 24,394 | 12,760 | 4,565 | |
Other amounts receivable41 |
229 | - | - | 416 | 3,403 | - | 395 | - | 2,198 | 4,457 | 8,212 | 20,069 | 5,125 | 6,904 | - | - | |
Current investments50/53 |
37,920 | 37,920 | 37,920 | 62,920 | 77,920 | 112,719 | 117,719 | 150,719 | 150,719 | 149,770 | 111,780 | 98,000 | 60,000 | 15,000 | - | - | |
Cash at bank and in hand54/58 |
79,073 | 54,228 | 32,056 | 26,351 | 102,422 | 89,733 | 86,552 | 49,381 | 39,393 | 32,430 | 59,216 | 51,582 | 105,240 | 99,355 | 96,333 | 44,566 | |
Deferred charges and accrued income490/1 |
3,745 | 3,453 | 3,361 | 2,638 | 1,721 | - | - | - | 5,547 | 5,250 | 4,500 | 3,625 | - | - | - | 14,445 | |
| Balance sheet: equity and liabilities | |||||||||||||||||
Total equity and liabilities10/49 |
142,488 | 147,153 | 122,045 | 123,099 | 220,061 | 205,542 | 204,828 | 220,459 | 203,224 | 201,495 | 203,910 | 206,109 | 182,822 | 158,859 | 125,911 | 88,761 | |
Equity10/15 |
129,721 | 117,921 | 100,159 | 112,716 | 213,470 | 201,069 | 199,340 | 192,435 | 173,798 | 173,788 | 177,282 | 173,105 | 149,882 | 150,076 | 116,040 | 72,344 | |
Contributions10/11 |
- | - | - | - | - | 77,100 | 77,100 | 77,100 | 77,100 | 77,100 | 77,100 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
Issued capital100 |
- | - | - | - | - | 77,100 | 77,100 | 77,100 | 77,100 | 77,100 | 77,100 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
Contributions outside capital11 |
- | - | - | - | 77,100 | - | - | - | - | - | - | - | - | - | - | - | |
Share premium1100/10 |
- | - | - | - | 77,100 | - | - | - | - | - | - | - | - | - | - | - | |
Reserves13 |
129,721 | 117,921 | 100,159 | 112,716 | 136,370 | 123,969 | 122,240 | 115,335 | 96,698 | 96,688 | 99,514 | 153,860 | 130,860 | 130,860 | 91,860 | 51,860 | |
Non-distributable reserves130/1 |
- | - | - | - | 5,203 | - | - | - | - | - | - | - | - | - | - | - | |
Legal reserve130 |
- | - | - | - | - | 5,203 | 5,117 | 4,772 | 3,340 | 2,839 | 2,514 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | |
Other1319 |
- | - | - | - | 5,203 | - | - | - | - | - | - | - | - | - | - | - | |
Distributable reserves133 |
129,721 | 117,921 | 100,159 | 112,716 | 131,167 | 118,766 | 117,123 | 110,563 | 93,359 | 93,849 | 97,000 | 152,000 | 129,000 | 129,000 | 90,000 | 50,000 | |
Profit (loss) carried forward14 |
- | - | - | - | - | - | - | - | - | - | 668 | 645 | 422 | 616 | 5,580 | 1,884 | |
Amounts payable17/49 |
12,767 | 29,232 | 21,886 | 10,382 | 6,591 | 4,473 | 5,489 | 28,024 | 29,426 | 27,707 | 26,628 | 33,004 | 32,940 | 8,783 | 9,871 | 16,417 | |
Amounts payable after more than one year17 |
- | - | - | - | - | - | - | - | 4,296 | 9,382 | 14,393 | 19,331 | - | - | - | - | |
Financial debts170/4 |
- | - | - | - | - | - | - | - | 4,296 | 9,382 | 14,393 | 19,331 | - | - | - | - | |
Amounts payable within one year42/48 |
12,767 | 29,232 | 21,886 | 10,382 | 6,591 | 4,473 | 5,489 | 28,024 | 25,130 | 18,325 | 12,235 | 13,674 | 32,940 | 8,783 | 9,871 | 16,285 | |
Current portion of amounts payable after more than one year42 |
- | - | - | - | - | - | - | 4,296 | 5,086 | 5,011 | 4,938 | 4,865 | - | - | - | - | |
Trade debts44 |
1,385 | 1,343 | 1,721 | 1,369 | 1,563 | 125 | 475 | 1,054 | 573 | 1,863 | 2,228 | 2,098 | 272 | 1,371 | 1,365 | 986 | |
Suppliers440/4 |
1,385 | 1,343 | 1,721 | 1,369 | 1,563 | 125 | 475 | 1,054 | 573 | 1,863 | 2,228 | 2,098 | 272 | 1,371 | 1,365 | 986 | |
Advances received on contracts in progress46 |
- | 660 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Taxes, remuneration and social security45 |
2,500 | 18,029 | 12,709 | 4,968 | 3,213 | 3,631 | 3,714 | 10,761 | 7,776 | 96 | 2,370 | 2,991 | 18,146 | 6,948 | 5,637 | 10,983 | |
Taxes450/3 |
750 | 18,029 | 12,709 | 4,968 | 3,213 | 1,281 | 3,714 | 10,761 | 7,776 | 96 | - | - | 18,146 | 3,997 | 3,242 | 8,329 | |
Remuneration and social security454/9 |
1,750 | - | - | - | - | 2,350 | - | - | - | - | 2,370 | 2,991 | - | 2,951 | 2,395 | 2,653 | |
Other amounts payable47/48 |
8,882 | 9,200 | 7,456 | 4,045 | 1,814 | 716 | 1,300 | 11,913 | 11,694 | 11,355 | 2,699 | 3,719 | 14,523 | 464 | 2,870 | 4,316 | |
Accrued charges and deferred income492/3 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 132 | |
| Income statement | |||||||||||||||||
Non-recurring operating income76A |
- | - | - | - | - | 1,500 | - | 6,095 | 500 | 4,610 | - | - | - | - | - | - | |
Gross operating margin9900 |
33,325 | 81,119 | 55,438 | 35,414 | 17,891 | 690 | 8,738 | 42,146 | 18,785 | 5,536 | 18,485 | 40,640 | 68,978 | 56,896 | 73,739 | 90,746 | |
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 |
9,919 | 12,683 | 11,348 | 8,942 | 1,853 | 161 | 323 | 323 | 4,810 | 4,829 | 5,008 | 7,162 | 10,611 | 10,432 | 8,366 | 9,251 | |
Other operating charges640/8 |
172 | 102 | 626 | 100 | 98 | 96 | 94 | 452 | 293 | 457 | 430 | 336 | 254 | 304 | 273 | - | |
Non-recurring operating charges66A |
6,430 | 3,323 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating profit (loss)9901 |
16,804 | 65,011 | 43,464 | 26,372 | 15,939 | 432 | 8,320 | 41,371 | 13,682 | 250 | 13,048 | 33,142 | 58,113 | 46,160 | 65,100 | 81,494 | |
Financial income75/76B |
- | - | 1,500 | 1,250 | 1,626 | 2,060 | 3,380 | 3,171 | 6,241 | 3,380 | 5,274 | 2,367 | 1,088 | 1,072 | 757 | 262 | |
Recurring financial income75 |
- | - | 1,500 | 1,250 | 1,626 | 2,060 | 3,380 | 3,171 | 6,241 | 3,380 | 5,274 | 2,367 | 1,088 | 1,072 | 757 | 262 | |
Financial charges65/66B |
42 | 42 | 51 | 1,028 | 322 | 96 | 67 | 153 | 699 | 816 | 1,003 | 567 | 161 | 821 | 8 | 325 | |
Recurring financial charges65 |
42 | 42 | 51 | 1,028 | 322 | 96 | 67 | 153 | 699 | 816 | 1,003 | 567 | 161 | 821 | 8 | 325 | |
Profit (loss) for the period before taxes9903 |
16,762 | 64,969 | 44,913 | 26,593 | 17,244 | 2,396 | 11,633 | 44,388 | 19,724 | 7,424 | 17,319 | 34,943 | 59,040 | 46,411 | 65,849 | 81,431 | |
Income taxes67/77 |
4,963 | 18,571 | 13,560 | 7,459 | 4,843 | 666 | 4,728 | 15,752 | 9,714 | 918 | 4,242 | 9,320 | 20,398 | 12,375 | 19,754 | 25,286 | |
Profit (loss) for the period9904 |
11,799 | 46,399 | 31,353 | 19,134 | 12,401 | 1,730 | 6,905 | 28,636 | 10,011 | 6,506 | 13,077 | 25,623 | 38,642 | 34,036 | 46,096 | 56,144 | |
Profit (loss) for the period to be appropriated9905 |
11,799 | 46,399 | 31,353 | 19,134 | 12,401 | 1,730 | 6,905 | 28,636 | 10,011 | 6,506 | 13,077 | 25,623 | 38,642 | 34,036 | 46,096 | 56,144 | |
| Appropriation of the result | |||||||||||||||||
Profit (loss) to be appropriated9906 |
11,799 | 46,399 | 31,353 | 19,134 | 12,401 | 1,730 | 6,905 | 28,636 | 10,011 | 7,174 | 13,722 | 26,045 | 39,258 | 39,616 | 47,980 | 56,144 | |
Transfer from equity791/2 |
- | 28,636 | 43,910 | 42,788 | - | 86 | 345 | 11,432 | 10,501 | 9,657 | 65,000 | - | 22,000 | - | - | - | |
Transfer to equity691/2 |
11,799 | 46,399 | 31,353 | 19,134 | 12,401 | 1,816 | 7,250 | 30,068 | 10,511 | 6,831 | 10,654 | 23,000 | 22,000 | 39,000 | 40,000 | 51,860 | |
To the legal reserve6920 |
- | - | - | - | - | 86 | 345 | 1,432 | 501 | 325 | 654 | - | - | - | - | 1,860 | |
To other reserves6921 |
11,799 | 46,399 | 31,353 | 19,134 | 12,401 | 1,730 | 6,905 | 28,636 | 10,011 | 6,506 | 10,000 | 23,000 | 22,000 | 39,000 | 40,000 | 50,000 | |
Profit to be distributed694/7 |
- | 28,636 | 43,910 | 42,788 | - | - | - | 10,000 | 10,000 | 10,000 | 67,400 | 2,400 | 38,835 | - | 2,400 | 2,400 | |
Return on contributions (dividend)694 |
- | 28,636 | 43,910 | 42,788 | - | - | - | 10,000 | 10,000 | 10,000 | 67,400 | 2,400 | 38,835 | - | 2,400 | 2,400 | |
| Document | |||||||||||||||||
The notes to these accounts have 5 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).
Source: Annual accounts 2024 (PDF), filed on 28-08-2024.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-03-2024 | micro format | 28-08-2024 | 2024-00397369 | |
| 31-03-2023 | micro format | 12-09-2023 | 2023-00445618 | |
| 31-03-2022 | micro format | 02-09-2022 | 2022-20414025 | |
| 31-03-2021 | micro format | 06-09-2021 | 2021-66500177 | |
| 31-03-2020 | micro format | 18-09-2020 | 2020-54100397 | |
| 31-03-2019 | micro format | 18-09-2019 | 2019-64800344 | |
| 31-03-2018 | micro format | 10-09-2018 | 2018-62500355 | |
| 31-03-2017 | micro format | 14-09-2017 | 2017-60900488 | |
| 31-03-2016 | abbreviated format | 16-09-2016 | 2016-60000279 | |
| 31-03-2015 | abbreviated format | 25-09-2015 | 2015-60300208 | |
| 31-03-2014 | abbreviated format | 29-08-2014 | 2014-51700404 | |
| 31-03-2013 | abbreviated format | 09-09-2013 | 2013-57700600 | |
| 31-03-2012 | abbreviated format | 30-08-2012 | 2012-50700105 | |
| 31-03-2011 | abbreviated format | 14-09-2011 | 2011-54500052 | |
| 31-03-2010 | abbreviated format | 13-09-2010 | 2010-54100319 | |
| 31-03-2009 | abbreviated format | 28-09-2009 | 2009-78400206 |
| Line | Trend | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 26,722 | 77,694 | 54,812 | 35,314 | 17,793 | 594 | 8,644 | 41,694 | 18,492 | 5,079 | 18,055 | 40,304 | 68,724 | 56,592 | 73,466 | 90,746 | |
| Cash flow | 21,718 | 59,082 | 42,701 | 28,076 | 14,254 | 1,891 | 7,228 | 28,960 | 14,821 | 11,335 | 18,085 | 32,784 | 49,253 | 44,468 | 54,461 | 65,396 | |
| Investment in fixed assets (approximation) | -8,174 | 38,518 | 27,625 | 1,240 | 27,321 | 0 | 0 | 483 | 486 | -5,390 | 0 | 29,173 | 3,637 | 6,820 | 0 | 33,550 | |
| Change in cash | 24,845 | 22,172 | 5,705 | -76,072 | 12,689 | 3,181 | 37,171 | 9,988 | 6,963 | -26,785 | 7,633 | -53,658 | 5,885 | 3,022 | 51,767 | - | |
| Working capital | 113,258 | 83,366 | 66,116 | 94,951 | 188,002 | 201,069 | 199,179 | 191,951 | 173,122 | 173,873 | 172,160 | 167,913 | 146,130 | 136,869 | 99,221 | 47,292 | |
| Solvency | 91.0% | 80.1% | 82.1% | 91.6% | 97.0% | 97.8% | 97.3% | 87.3% | 85.5% | 86.2% | 86.9% | 84.0% | 82.0% | 94.5% | 92.2% | 81.5% | |
| Current ratio | 9.87 | 3.85 | 4.02 | 10.15 | 29.52 | 45.96 | 37.29 | 7.85 | 7.89 | 10.49 | 15.07 | 13.28 | 5.44 | 16.58 | 11.05 | 3.90 | |
| Debt to equity | 0.10 | 0.25 | 0.22 | 0.09 | 0.03 | 0.02 | 0.03 | 0.15 | 0.17 | 0.16 | 0.15 | 0.19 | 0.22 | 0.06 | 0.09 | 0.23 | |
| ROE | 9.1% | 39.3% | 31.3% | 17.0% | 5.8% | 0.9% | 3.5% | 14.9% | 5.8% | 3.7% | 7.4% | 14.8% | 25.8% | 22.7% | 39.7% | 77.6% | |
| ROA | 8.3% | 31.5% | 25.7% | 15.5% | 5.6% | 0.8% | 3.4% | 13.0% | 4.9% | 3.2% | 6.4% | 12.4% | 21.1% | 21.4% | 36.6% | 63.3% | |
| Interest coverage | over 100 | over 100 | over 100 | - | - | - | - | - | - | - | - | - | - | - | - | - |
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.
| Item | 31-03-2024 | 31-03-2023 | 31-03-2022 |
|---|---|---|---|
| Tangible fixed assets | - | €38,518 | €27,625 |
| Depreciation and write-downs of the year | €9,919 | €12,683 | €11,348 |
Source: notes to the 2022 to 2024 annual accounts (statement of fixed assets)
The operating result for 2024 is 74% lower than in 2023 and the lowest since 2020.
Debt's share of the balance-sheet total falls from 19.9% to 9.0%. Equity is higher and debt is lower.
Source: list of holdings in its own 31-03-2014 accounts. Every holding stands with its own latest accounts.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
AUGMENTOR is no longer in the KBO register.
If something looks wrong or is missing, please tell us.