Equity
BEMO paid out €4.6m in dividends. That is 76% of the 2021 profit.
BEMO paid out €4.6m in dividends. That is 76% of the 2021 profit.
Short-term debts rose from €2.2m to €5.1m.
Ten of the last ten came late. The 2016 accounts came latest: 31 days after the end of the period.
Inactive. 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 ≈ €1.9m. Estimated: probably between €1.1m and €3.2m.
Staff costs divided by the average number of full-time equivalents.
In 2021, 1 person joined and nobody left.
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||||
20/58 |
52.6m | 44.6m | 40.0m | 36.5m | 35.7m | 31.5m | 23.2m | 18.7m | 17.1m | 17.4m | 16.9m | 15.9m | 15.1m | 13.1m | 12.5m | 11.5m | |
21/28 |
27.4m | 23.8m | 22.1m | 21.4m | 20.0m | 20.4m | 15.5m | 15.1m | 15.3m | 14.4m | 14.8m | 14.4m | 14.0m | 12.5m | 10.9m | 10.4m | |
22/27 |
23.6m | 20.0m | 18.3m | 17.6m | 16.1m | 16.5m | 11.6m | 11.0m | 11.3m | 10.5m | 10.8m | 10.4m | 10.1m | 8.5m | 7.0m | 6.4m | |
22 |
22.0m | 18.6m | 17.2m | 16.6m | 15.8m | 16.2m | 11.4m | 10.8m | 11.1m | 10.2m | 9.3m | 9.5m | 6.6m | 3.4m | 3.5m | 3.5m | |
24 |
1.6m | 1.4m | 1.1m | 1.0m | 348,666 | 309,857 | 211,421 | 242,437 | 207,680 | 135,871 | 135,832 | 142,779 | 139,900 | 154,162 | 61,801 | 77,625 | |
27 |
- | - | - | - | - | - | 18,333 | - | - | 122,700 | 1.4m | 744,712 | 3.3m | 5.0m | 3.5m | 2.9m | |
28 |
3.8m | 3.8m | 3.8m | 3.8m | 3.9m | 3.9m | 3.9m | 4.1m | 3.9m | 3.9m | 3.9m | 3.9m | 3.9m | 3.9m | 3.9m | 3.9m | |
29/58 |
25.2m | 20.8m | 17.9m | 15.1m | 15.6m | 11.1m | 7.6m | 3.6m | 1.9m | 3.0m | 2.2m | 1.6m | 1.1m | 686,524 | 1.6m | 1.1m | |
40/41 |
10.6m | 12.4m | 7.7m | 6.9m | 5.1m | 3.8m | 3.5m | 11,760 | 4,500 | 25,592 | 30,000 | - | - | 78,135 | 32,238 | 44,411 | |
40 |
48,374 | 182,245 | 65,556 | 66,745 | 293,182 | 86,760 | 102,141 | 11,760 | 4,500 | 4,500 | - | - | - | 78,135 | 26,376 | 29,619 | |
41 |
10.6m | 12.2m | 7.6m | 6.8m | 4.8m | 3.7m | 3.4m | - | - | 21,092 | 30,000 | - | - | - | 5,863 | 14,792 | |
50/53 |
7.5m | 7.1m | 4.4m | 4.3m | 5.7m | 869,579 | 833,407 | 321,979 | 229,209 | 286,542 | 415,380 | 125,982 | 65,912 | 440,580 | 1.5m | 814,377 | |
54/58 |
6.9m | 1.1m | 5.6m | 3.9m | 4.8m | 6.3m | 3.3m | 3.2m | 1.6m | 2.7m | 1.7m | 1.4m | 994,024 | 164,138 | 50,136 | 257,186 | |
490/1 |
189,600 | 251,402 | 210,677 | 52,100 | 34,014 | 84,030 | 1,379 | - | 1,194 | 1,196 | 969 | 4,778 | 4,778 | 3,671 | 3,537 | - | |
| Balance sheet: equity and liabilities | |||||||||||||||||
10/49 |
52.6m | 44.6m | 40.0m | 36.5m | 35.7m | 31.5m | 23.2m | 18.7m | 17.1m | 17.4m | 16.9m | 15.9m | 15.1m | 13.1m | 12.5m | 11.5m | |
10/15 |
43.9m | 42.4m | 37.1m | 30.2m | 26.6m | 22.7m | 18.2m | 13.7m | 13.1m | 13.2m | 12.2m | 11.1m | 10.4m | 9.5m | 9.0m | 8.1m | |
10/11 |
80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 1.7m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | |
10 |
80,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
100 |
80,000 | 80,000 | 80,000 | 80,000 | 80,000 | 1.7m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | 1.9m | |
13 |
7.7m | 12.3m | 10.3m | 10.3m | 10.3m | 4.8m | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | |
130/1 |
188,000 | 188,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | 188,000 | |
133 |
7.5m | 12.1m | 10.1m | 10.1m | 10.1m | 4.6m | - | - | - | - | - | - | - | - | - | - | |
14 |
36.1m | 30.0m | 26.7m | 19.8m | 16.2m | 16.2m | 16.2m | 11.6m | 11.0m | 11.1m | 10.1m | 9.0m | 8.3m | 7.5m | 6.9m | 6.1m | |
17/49 |
8.7m | 2.2m | 2.9m | 6.3m | 9.1m | 8.8m | 4.9m | 5.0m | 4.1m | 4.2m | 4.7m | 4.8m | 4.7m | 3.6m | 3.5m | 3.3m | |
17 |
3.6m | - | - | 1.0m | 2.0m | 3.0m | - | - | - | - | - | - | - | - | - | - | |
170/4 |
3.6m | - | - | 1.0m | 2.0m | 3.0m | - | - | - | - | - | - | - | - | - | - | |
42/48 |
5.1m | 2.2m | 2.9m | 5.3m | 7.1m | 5.8m | 4.9m | 5.0m | 4.0m | 4.2m | 4.7m | 4.8m | 4.7m | 3.6m | 3.5m | 3.3m | |
42 |
400,000 | - | 1.0m | 1.0m | 999,961 | 993,724 | - | - | - | - | - | - | - | - | - | - | |
43 |
- | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | |
430/8 |
- | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | 1.6m | |
44 |
8,016 | 50,117 | 1,740 | 16,004 | 3,107 | 4,885 | 8,265 | 20,203 | 33,933 | 18,111 | 28,303 | 10,164 | 4,683 | 80,675 | 16,651 | 6,175 | |
440/4 |
8,016 | 50,117 | 1,740 | 16,004 | 3,107 | 4,885 | 8,265 | 20,203 | 33,933 | 18,111 | 28,303 | 10,164 | 4,683 | 80,675 | 16,651 | 6,175 | |
45 |
62,202 | 588,622 | 402,864 | 649,764 | 1.1m | 530,196 | 311,308 | 38,147 | 37,045 | 45,877 | 46,906 | 29,994 | 26,140 | 23,649 | 18,647 | 16,391 | |
450/3 |
59,213 | 584,677 | 400,473 | 644,764 | 1.1m | 530,196 | 311,308 | 38,147 | 37,045 | 45,877 | 46,906 | 29,994 | 26,140 | 23,649 | 18,647 | 16,391 | |
454/9 |
2,989 | 3,945 | 2,391 | 5,000 | - | - | - | - | - | - | - | - | - | - | - | - | |
47/48 |
4.6m | 93,652 | - | 2.1m | 3.5m | 2.8m | 3.1m | 3.4m | 2.4m | 2.6m | 3.1m | 3.2m | 3.1m | 2.0m | 1.9m | 1.8m | |
492/3 |
21,867 | - | 3,177 | 6,335 | 9,473 | 14,331 | 1,740 | 1,740 | 1,740 | - | - | - | - | - | - | - | |
| Income statement | |||||||||||||||||
76A |
- | - | - | - | 1.3m | - | - | 7,260 | 9,500 | - | - | - | 2,682 | - | 7,476 | - | |
9900 |
810,109 | 777,540 | 759,696 | 820,209 | 435,049 | 608,605 | 443,313 | 518,294 | 276,401 | 352,637 | 300,301 | 257,812 | 178,183 | 167,603 | 105,249 | 78,420 | |
62 |
26,977 | 46,284 | 12,158 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
630 |
838,867 | 642,769 | 613,488 | 604,002 | 527,682 | 724,156 | 429,662 | 373,910 | 378,732 | 315,586 | 280,741 | 278,559 | 180,571 | 122,857 | 108,955 | 109,380 | |
640/8 |
101,372 | 139,317 | 117,305 | 164,860 | 42,783 | 35,135 | 26,861 | 28,453 | 19,591 | 16,732 | 14,044 | 16,969 | 8,593 | 9,912 | 12,991 | 12,487 | |
9901 |
-157,106 | -50,830 | 16,745 | 51,347 | -135,415 | -150,686 | -13,211 | 115,932 | -121,922 | 20,318 | 5,516 | -37,716 | -10,981 | 34,835 | -16,696 | -43,447 | |
75/76B |
6.7m | 6.4m | 7.2m | 5.2m | 6.4m | 5.5m | 5.7m | 1.5m | 191,520 | 1.2m | 1.3m | 1.0m | 1.0m | 1.4m | 1.1m | 1.3m | |
75 |
6.7m | 6.4m | 7.2m | 5.2m | 5.1m | 5.5m | 5.7m | 1.5m | 191,520 | 1.2m | 1.3m | 1.0m | 1.0m | 1.4m | 1.1m | 1.3m | |
76B |
- | - | - | - | 1.3m | - | - | - | - | - | - | - | - | - | - | - | |
65/66B |
432,358 | 779,390 | 23,029 | 1.6m | 146,919 | 211,361 | 163,813 | 166,138 | 161,398 | 275,732 | 218,117 | 228,971 | 208,137 | 861,673 | 194,155 | 357,197 | |
65 |
432,358 | 779,390 | 23,029 | 1.6m | 146,919 | 211,361 | 163,813 | 166,138 | 161,398 | 275,732 | 218,117 | 228,971 | 208,137 | 861,673 | 194,155 | 357,197 | |
9903 |
6.1m | 5.5m | 7.2m | 3.7m | 6.1m | 5.1m | 5.5m | 1.4m | -82,301 | 985,879 | 1.1m | 754,145 | 817,549 | 543,006 | 855,599 | 870,395 | |
67/77 |
24,481 | 206,409 | 344,093 | 15,999 | 555,689 | 511,877 | -5,179 | -7,048 | 5,889 | 2,054 | 5,121 | 2,302 | -14,613 | 10,737 | 5,947 | - | |
9904 |
6.1m | 5.3m | 6.8m | 3.6m | 5.5m | 4.6m | 5.5m | 1.4m | -88,190 | 983,826 | 1.1m | 751,843 | 832,162 | 532,269 | 849,653 | 870,395 | |
9905 |
6.1m | 5.3m | 6.8m | 3.6m | 5.5m | 4.6m | 5.5m | 1.4m | -88,190 | 983,826 | 1.1m | 751,843 | 832,162 | 532,269 | 849,653 | 870,395 | |
| Appropriation of the result | |||||||||||||||||
9906 |
36.1m | 32.0m | 26.7m | 19.9m | 21.7m | 20.8m | 17.2m | 12.4m | 11.0m | 11.1m | 10.1m | 9.0m | 8.3m | 7.5m | 6.9m | 6.1m | |
14P |
30.0m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
791/2 |
4.6m | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
691/2 |
- | 2.0m | - | - | 5.5m | 4.6m | - | - | - | - | - | - | - | - | - | - | |
6921 |
- | 2.0m | - | - | 5.5m | 4.6m | - | - | - | - | - | - | - | - | - | - | |
694/7 |
4.6m | 5,000 | 5,000 | 5,000 | - | - | 1.0m | 800,000 | - | - | - | - | - | - | - | - | |
694 |
4.6m | - | - | - | - | - | 1.0m | 800,000 | - | - | - | - | - | - | - | - | |
695 |
5,000 | 5,000 | 5,000 | 5,000 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Social balance sheet | |||||||||||||||||
9087 |
1.2 | 1 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Hours worked1013 |
1,573 | 1,763 | 767 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Document | |||||||||||||||||
The accounts for 8 older financial years (1998-2005) were filed as documents without figures as data, scans for example.
The notes to these accounts have 10 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 2021 (PDF), filed on 09-08-2022.
2021 annual accounts filed 9 days after the deadline. Filed on 9 August 2022, deadline 31 July 2022 (7 months after the close on 31 December 2021, Companies Code art. 3:10). Source: NBB, 2022-20283722.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2021 | abbreviated format | 09-08-2022 | 2022-20283722 | |
| 31-12-2020 | abbreviated format | 05-08-2021 | 2021-46500318 | |
| 31-12-2019 | abbreviated format | 31-08-2020 | 2020-49500163 | |
| 31-12-2018 | abbreviated format | 12-08-2019 | 2019-46300153 | |
| 31-12-2017 | abbreviated format | 08-08-2018 | 2018-44600299 | |
| 31-12-2016 | abbreviated format | 31-08-2017 | 2017-56800390 | |
| 31-12-2015 | abbreviated format | 11-08-2016 | 2016-42100199 | |
| 31-12-2014 | abbreviated format | 20-08-2015 | 2015-44600571 | |
| 31-12-2013 | abbreviated format | 06-08-2014 | 2014-40200182 | |
| 31-12-2012 | abbreviated format | 21-08-2013 | 2013-44100176 | |
| 31-12-2011 | abbreviated format | 24-08-2012 | 2012-45300305 | |
| 31-12-2010 | abbreviated format | 27-07-2011 | 2011-34400179 | |
| 31-12-2009 | abbreviated format | 27-08-2010 | 2010-48300148 | |
| 31-12-2008 | abbreviated format | 06-08-2009 | 2009-55200248 | |
| 31-12-2007 | abbreviated format | 13-08-2008 | 2008-56500066 | |
| 31-12-2006 | abbreviated format | 24-08-2007 | 2007-62800391 | |
| 31-12-2005 | abbreviated format | 25-08-2006 | 2006-67302150 | |
| 31-12-2004 | abbreviated format | 28-07-2005 | 2005-58603977 | |
| 31-12-2003 | abbreviated format | 23-07-2004 | 2004-49703307 | |
| 31-12-2002 | abbreviated format | 30-07-2003 | 2003-54604814 | |
| 31-12-2001 | abbreviated format | 31-07-2002 | 2002-44400111 | |
| 31-12-2000 | abbreviated format | 25-07-2001 | 2001-42400309 | |
| 31-12-1999 | abbreviated format | 19-07-2000 | 2000-44202679 | |
| 31-12-1998 | abbreviated format | 07-07-1999 | 1999-31203797 |
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 681,761 | 591,939 | 630,234 | 655,349 | 392,267 | 573,470 | 416,452 | 489,841 | 256,810 | 335,904 | 286,257 | 240,843 | 169,590 | 157,691 | 92,259 | 65,933 | ||
| 6.9m | 6.0m | 7.5m | 4.2m | 6.1m | 5.3m | 6.0m | 1.8m | 290,542 | 1.3m | 1.4m | 1.0m | 1.0m | 655,126 | 958,607 | 979,775 | ||
| 4.6m | 2.3m | 1.3m | 2.1m | 135,188 | 5.6m | 990,915 | 220,922 | 1.2m | 1.3m | 691,664 | 622,577 | 1.7m | 1.7m | 638,493 | 3.2m | ||
| 5.8m | -4.5m | 1.7m | -937,264 | -1.5m | 3.0m | 51,023 | 1.6m | -1.1m | 979,035 | 277,370 | 442,828 | 829,886 | 114,002 | -207,050 | - | ||
| 20.1m | 18.6m | 15.0m | 9.9m | 8.6m | 5.3m | 2.7m | -1.4m | -2.2m | -1.2m | -2.6m | -3.2m | -3.7m | -2.9m | -1.9m | -2.2m | ||
| 83.4% | 95.0% | 92.7% | 82.8% | 74.5% | 71.9% | 78.7% | 73.4% | 76.4% | 75.6% | 72.1% | 69.8% | 68.7% | 72.4% | 72.1% | 70.8% | ||
| 4.94 | 9.34 | 6.14 | 2.87 | 2.21 | 1.90 | 1.55 | 0.72 | 0.46 | 0.71 | 0.46 | 0.33 | 0.23 | 0.19 | 0.45 | 0.33 | ||
| 0.20 | 0.05 | 0.08 | 0.21 | 0.34 | 0.39 | 0.27 | 0.36 | 0.31 | 0.32 | 0.39 | 0.43 | 0.46 | 0.38 | 0.39 | 0.41 | ||
| 13.9% | 12.6% | 18.5% | 12.0% | 20.8% | 20.3% | 30.3% | 10.4% | -0.7% | 7.5% | 9.0% | 6.8% | 8.0% | 5.6% | 9.5% | 10.7% | ||
| 11.6% | 11.9% | 17.1% | 10.0% | 15.5% | 14.6% | 23.9% | 7.6% | -0.5% | 5.6% | 6.5% | 4.7% | 5.5% | 4.0% | 6.8% | 7.6% | ||
| 1.58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 31-12-2021 |
|---|---|
| Employees at the balance-sheet date | 2 |
| full-time | 2 |
| in full-time equivalents | 2 |
| 1.2 | |
| On a permanent contract | 2 |
| Joined | 1 |
| Left | 0 |
Source: social balance sheet in the 2021 annual accounts
| Item | 2021 |
|---|---|
| Tangible fixed assets | €4.6m |
| €838,867 |
Source: notes to the 2021 annual accounts (statement of fixed assets)
The operating result for 2021 is a loss of €157,106, larger than the loss of €50,830 in 2020. It is the lowest result since 2006.
Debt's share of the balance-sheet total rises from 5.0% to 16.6%. Equity and debt are higher.
Source: list of holdings in its own 2021 accounts. Every holding stands with its own latest accounts.
The network starts from the directors of BEMO. 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
deed of 15-02-2022 (in Dutch)
BEMO is no longer in the KBO register.
If something looks wrong or is missing, please tell us.