BE-CONSULT
InactiveFinancials · financial year 2024, abbreviated format
Turnover
≈ €2.1m
Estimated: probably between €1.4m and €3.4m
Total assets
€2.7m▲ 24.6%
2023 · €2.1m
Net result
€319,614▲ 19.7%
2023 · €266,983
Working capital
€1.5m▲ 27.9%
2023 · €1.2m
Trend over the years
2020 to 2024, 5 financial years 2019 to 2024, 6 financial years
After the dip in 2022 the operating result has climbed two years in a row; 2024 is 17% above 2023.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€0.4m
2024
Net result€0.3m
2024
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€2.7m
2024
Equity€2.1m
2024
Debt€0.6m
2024
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€1.5m
2024
Average staff in full-time equivalents (FTE).
Staff (FTE)5.8
2024
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line201920202021202220232024
Operating result€0.5m-€0.4m▼ 20.2%€0.4m▼ 3.5%€0.2m▼ 45.2%€0.4m▲ 61.4%€0.4m▲ 16.8%
Net result€0.4m-€0.3m▼ 21.1%€0.3m▲ 2.1%€0.2m▼ 47.5%€0.3m▲ 72.0%€0.3m▲ 19.7%
Equity€1.1m-€1.4m▲ 25.1%€1.4m▲ 0.3%€1.6m▲ 11.1%€1.8m▲ 16.2%€2.1m▲ 16.8%
Total assets€1.3m-€1.7m▲ 28.6%€1.7m▲ 1.4%€1.9m▲ 14.3%€2.1m▲ 10.5%€2.7m▲ 24.6%
Debt€0.2m-€0.3m▲ 50.0%€0.3m▲ 7.4%€0.4m▲ 30.1%€0.3m▼ 12.9%€0.6m▲ 67.6%
Working capital€0.4m-€0.6m▲ 37.2%€0.5m▼ 9.9%€0.8m▲ 58.0%€1.2m▲ 49.5%€1.5m▲ 27.9%
Staff (FTE)9.7-8.4▼ 13.4%7.2▼ 14.3%6.8▼ 5.6%7.7▲ 13.2%5.8▼ 24.7%
Turnover and EBIT margin not published: the abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Why a figure moved sharply
- 2023 Net result +72% on 2022. The previous financial year ran 15 months, this one 12.
Balance-sheet composition
2024 in colour, 2023 as the grey bar beneath
Assets €2.7m
Fixed assets
€601,786 ▼ 14.2%
Current assets
€2.1m ▲ 43.5%
Equity and liabilities €2.7m
Equity
€2.1m ▲ 16.8%
Debt
€550,759 ▲ 67.6%
Debt's share of the balance-sheet total rises from 15.4% to 20.7%. Equity and debt are higher.
Key figures and ratios
EBITDA
€515,489▲
2023 · €469,155
Cash flow
€424,558▲
2023 · €384,601
Current ratio
3.74▼
2023 · 5.64
Debt to equity
0.26▲
2023 · 0.18
ROE
15.1%▲
2023 · 14.8%
ROA
12.0%▼
2023 · 12.5%
Interest coverage
over 100▲
2023 · 95.96
Debt ≤ 1 year
€550,759▲
2023 · €254,630
Income taxes
€137,016▲
2023 · €98,429
Staff costs
€612,568▲
2023 · €519,816
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | €0.4m | - |
| Remuneration, social security and pensions62 | - | - | - | €0.6m | €0.5m | €0.6m | ▲ 17.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.2m | €0.2m | €0.1m | €0.2m | €0.1m | €0.1m | ▼ 10.8% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | -€0.002m | €0.008m | €297 | ▼ 96.1% |
| Other operating charges640/8 | - | - | - | €0.01m | €0.01m | €0.03m | ▲ 134% |
| Non-recurring operating charges66A | - | - | - | €0 | - | €0.05m | - |
| Gross operating margin9900 | €1.1m | €0.9m | €0.9m | €1.0m | €1.0m | €1.2m | ▲ 19.2% |
| Operating profit (loss)9901 | €0.5m | €0.4m | €0.4m | €0.2m | €0.4m | €0.4m | ▲ 16.8% |
| Financial income75/76B | - | - | - | €0.002m | €0.02m | €0.05m | ▲ 165% |
| Recurring financial income75 | €220 | €33 | €36 | €0.002m | €0.02m | €0.05m | ▲ 165% |
| Financial charges65/66B | - | - | - | €0.002m | €0.005m | €0.004m | ▼ 25.8% |
| Recurring financial charges65 | €0.001m | €0.001m | €0.01m | €0.002m | €0.005m | €0.004m | ▼ 25.8% |
| Non-recurring financial charges66B | - | - | - | €0 | - | - | - |
| Profit (loss) for the period before taxes9903 | €0.5m | €0.4m | €0.4m | €0.2m | €0.4m | €0.5m | ▲ 25.0% |
| Income taxes67/77 | €0.1m | €0.1m | €0.09m | €0.06m | €0.1m | €0.1m | ▲ 39.2% |
| Profit (loss) for the period9904 | €0.4m | €0.3m | €0.3m | €0.2m | €0.3m | €0.3m | ▲ 19.7% |
| Profit (loss) for the period to be appropriated9905 | €0.4m | €0.3m | €0.3m | €0.2m | €0.3m | €0.3m | ▲ 19.7% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Total assets20/58 | €1.3m | €1.7m | €1.7m | €1.9m | €2.1m | €2.7m | ▲ 24.6% |
| Fixed assets21/28 | €0.7m | €0.9m | €0.9m | €0.8m | €0.7m | €0.6m | ▼ 14.2% |
| Tangible fixed assets22/27 | €0.7m | €0.8m | €0.9m | €0.8m | €0.7m | €0.6m | ▼ 14.3% |
| Land and buildings22 | - | - | - | €0.7m | €0.6m | €0.6m | ▼ 9.4% |
| Plant, machinery and equipment23 | - | - | - | €0.02m | €0.04m | €0.02m | ▼ 33.0% |
| Furniture and vehicles24 | - | - | - | €0.03m | €0.02m | €0.01m | ▼ 33.6% |
| Assets under construction and advance payments27 | - | - | - | - | €0.02m | €0 | ▼ 100% |
| Financial fixed assets28 | €0.009m | €0.009m | €0.01m | €0.01m | €0.005m | €0.005m | = |
| Current assets29/58 | €0.6m | €0.8m | €0.8m | €1.2m | €1.4m | €2.1m | ▲ 43.5% |
| Stocks and contracts in progress3 | €0.02m | €0.03m | €0.02m | €0 | - | - | - |
| Contracts in progress37 | - | - | - | €0 | - | - | - |
| Amounts receivable within one year40/41 | €0.2m | €0.2m | €0.2m | €0.4m | €1.4m | €2.1m | ▲ 45.8% |
| Trade receivables40 | - | - | - | €0.4m | €0.4m | €0.3m | ▼ 15.4% |
| Other amounts receivable41 | - | - | - | €0.01m | €1.1m | €1.8m | ▲ 66.2% |
| Current investments50/53 | €0.3m | €0.5m | €0.2m | €0 | - | - | - |
| Cash at bank and in hand54/58 | €0.02m | €0.08m | €0.3m | €0.8m | €0.009m | €432 | ▼ 94.9% |
| Deferred charges and accrued income490/1 | - | - | - | €0.02m | €0.02m | €0.007m | ▼ 63.5% |
| Equity and liabilities | |||||||
| Total equity and liabilities10/49 | €1.3m | €1.7m | €1.7m | €1.9m | €2.1m | €2.7m | ▲ 24.6% |
| Equity10/15 | €1.1m | €1.4m | €1.4m | €1.6m | €1.8m | €2.1m | ▲ 16.8% |
| Contributions10/11 | €0.02m | - | - | €0.02m | €0.02m | €0.02m | = |
| Reserves13 | €0.6m | €0.7m | €0.4m | €0.4m | €0.4m | €0.4m | = |
| Non-distributable reserves130/1 | - | - | - | €0 | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €0 | - | - | - |
| Tax-exempt reserves132 | - | - | - | €0.04m | €0.04m | €0.04m | = |
| Distributable reserves133 | - | - | - | €0.4m | €0.4m | €0.4m | = |
| Profit (loss) carried forward14 | €0.5m | €0.7m | €1.0m | €1.1m | €1.4m | €1.7m | ▲ 22.3% |
| Amounts payable17/49 | €0.2m | €0.3m | €0.3m | €0.4m | €0.3m | €0.6m | ▲ 67.6% |
| Amounts payable after more than one year17 | €0.01m | €0.02m | €0.007m | €0 | - | - | - |
| Financial debts170/4 | - | - | - | €0 | - | - | - |
| Amounts payable within one year42/48 | €0.2m | €0.3m | €0.3m | €0.4m | €0.3m | €0.6m | ▲ 116% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0 | - | - | - |
| Trade debts44 | €0.07m | €0.1m | €0.06m | €0.3m | €0.2m | €0.4m | ▲ 123% |
| Suppliers440/4 | - | - | - | €0.3m | €0.2m | €0.4m | ▲ 123% |
| Taxes, remuneration and social security45 | - | - | - | €0.1m | €0.09m | €0.2m | ▲ 104% |
| Taxes450/3 | - | - | - | €0.06m | €0.03m | €0.1m | ▲ 389% |
| Remuneration and social security454/9 | - | - | - | €0.07m | €0.06m | €0.04m | ▼ 34.3% |
| Other amounts payable47/48 | - | - | - | €0 | - | - | - |
| Accrued charges and deferred income492/3 | - | - | - | - | €0.07m | €0 | ▼ 100% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €367,532 | €289,816 | €295,896 | €155,228 | €266,983 | €319,614 | ▲ 19.7% |
| + Depreciation and write-downs630 | €157,345 | €154,032 | €139,215 | €160,793 | €117,618 | €104,945 | ▼ 10.8% |
| Operating cash flow (approximation) | €524,878 | €443,848 | €435,111 | €316,021 | €384,601 | €424,558 | ▲ 10.4% |
| Investment in fixed assets (approximation) | - | -€288,029 | -€188,387 | -€19,220 | -€51,900 | -€5,717 | ▲ 89.0% |
| Change in cash | - | €53,283 | €263,325 | €433,444 | -€765,232 | -€8,112 | ▲ 98.9% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 25 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2024 | abbreviated format | 02-07-2025 | 2025-00229187 |
| 31-12-2023 | abbreviated format | 17-07-2024 | 2024-00260746 |
| 31-12-2022 | abbreviated format | 13-07-2023 | 2023-00248592 |
| 30-09-2021 | abbreviated format | 21-02-2022 | 2022-06000129 |
| 30-09-2020 | abbreviated format | 09-03-2021 | 2021-07100567 |
| 30-09-2019 | abbreviated format | 20-03-2020 | 2020-07200184 |
| 30-09-2018 | abbreviated format | 11-03-2019 | 2019-06700529 |
| 30-09-2017 | abbreviated format | 21-03-2018 | 2018-07300415 |
| 30-09-2016 | abbreviated format | 17-03-2017 | 2017-06500534 |
| 30-09-2015 | abbreviated format | 10-03-2016 | 2016-06000412 |
Subsidies and aid
Flemish government
2022 to 2023 · 2 entries · €900 awarded · €900 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2023 | 1 | €0 | €900 |
| 2022 | 1 | €900 | €0 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.