Debts
Debts rose by €85,979 in 2022.
Debts rose by €85,979 in 2022.
Green is investment, beige is depreciation.
Short-term debts rose from €166,106 to €252,085.
Shares in 2 companies, RESTOFRAIS and VERDUN INVEST
Board & ownershipAbsorbed by POLENTA GROUP in November 2023. The last annual accounts are for financial year 2022.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
The turnover shown is an estimate from the gross margin.
Turnover ≈ €680,000. Estimated: probably between €410,000 and €1.2m.
Staff costs divided by the average number of full-time equivalents.
In 2022, 1 person joined and 1 left.
| Line | Trend | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||||
20/58 |
1.2m | 1.1m | 1.2m | 1.2m | 1.2m | 1.2m | 1.2m | 1.1m | 1.2m | 865,384 | 896,082 | 891,416 | 889,868 | 907,986 | 866,475 | 859,071 | |
21/28 |
1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 817,219 | 825,209 | 833,200 | 841,793 | 850,763 | 822,402 | 823,593 | |
21 |
6,000 | - | - | 0 | 1,774 | 3,547 | 5,321 | - | - | - | - | - | - | - | - | - | |
22/27 |
2,250 | 613 | 2,393 | 4,173 | 3,502 | 3,481 | 6,962 | 10,442 | - | - | 7,991 | 15,981 | 24,575 | 33,544 | 5,183 | 6,374 | |
24 |
2,250 | 613 | 2,393 | 4,173 | 3,502 | 3,481 | 6,962 | 10,442 | - | - | 7,991 | 15,981 | 24,575 | 33,544 | 5,183 | 6,374 | |
28 |
1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 1.1m | 817,219 | 817,219 | 817,219 | 817,219 | 817,219 | 817,219 | 817,219 | |
29/58 |
151,323 | 27,117 | 116,044 | 99,962 | 75,828 | 74,051 | 59,793 | 29,108 | 140,535 | 48,166 | 70,873 | 58,216 | 48,074 | 57,224 | 44,073 | 35,478 | |
40/41 |
149,690 | 25,513 | 112,510 | 86,557 | 54,326 | 55,665 | 53,519 | 26,619 | 131,705 | 40,964 | 65,227 | 51,919 | 47,489 | 56,339 | 37,851 | 35,299 | |
40 |
138,310 | 0 | 38,100 | 24,000 | 9,560 | 55,665 | 24,000 | 13,100 | 103,425 | 27,445 | 43,360 | 38,400 | 33,970 | 33,813 | 21,622 | 18,030 | |
41 |
11,380 | 25,513 | 74,410 | 62,557 | 44,766 | - | 29,519 | 13,519 | 28,280 | 13,519 | 21,867 | 13,519 | 13,519 | 22,526 | 16,229 | 17,269 | |
54/58 |
1,633 | 1,605 | 3,534 | 13,404 | 21,502 | 18,386 | 6,274 | 2,489 | 8,830 | 7,201 | 5,645 | 6,296 | 585 | 885 | 3,339 | 179 | |
490/1 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,883 | - | |
| Balance sheet: equity and liabilities | |||||||||||||||||
10/49 |
1.2m | 1.1m | 1.2m | 1.2m | 1.2m | 1.2m | 1.2m | 1.1m | 1.2m | 865,384 | 896,082 | 891,416 | 889,868 | 907,986 | 866,475 | 859,071 | |
10/15 |
986,203 | 940,340 | 985,994 | 984,086 | 851,352 | 812,391 | 738,856 | 710,068 | 690,629 | 686,293 | 665,223 | 635,064 | 581,019 | 534,948 | 487,391 | 425,611 | |
10/11 |
18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,592 | 18,592 | |
100 |
- | - | - | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,592 | 18,592 | |
13 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,859 | 1,859 | |
130/1 |
1,860 | 1,860 | 1,860 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
- | - | - | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,859 | 1,859 | |
1311 |
1,860 | 1,860 | 1,860 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
14 |
965,743 | 919,880 | 965,534 | 963,626 | 830,892 | 791,931 | 718,396 | 689,608 | 670,169 | 665,833 | 644,763 | 614,604 | 560,559 | 514,488 | 466,940 | 405,160 | |
17/49 |
252,085 | 166,106 | 211,159 | 198,764 | 308,467 | 347,403 | 411,935 | 408,198 | 528,622 | 179,091 | 230,859 | 256,351 | 308,849 | 373,038 | 379,084 | 433,460 | |
17 |
- | - | 0 | 9,146 | 63,007 | 116,250 | 170,997 | 214,608 | 261,987 | - | 4,788 | 60,000 | 127,128 | 190,623 | 210,919 | 259,848 | |
170/4 |
- | - | 0 | 9,146 | 63,007 | 116,250 | 170,997 | 214,608 | 261,987 | - | 4,788 | 60,000 | 127,128 | 190,623 | 210,919 | 259,848 | |
42/48 |
252,085 | 166,106 | 211,159 | 189,618 | 245,460 | 231,154 | 240,938 | 193,590 | 266,635 | 179,091 | 226,072 | 195,533 | 181,721 | 182,415 | 168,165 | 173,612 | |
42 |
- | 0 | 9,146 | 53,861 | 57,838 | 59,343 | 53,008 | 47,379 | 45,884 | 4,788 | 55,213 | 67,127 | 63,495 | 60,062 | 48,929 | 46,176 | |
43 |
7,038 | 10,010 | 17,539 | 23,386 | 39,583 | 2,333 | 7,017 | 2,339 | 7,023 | - | 5,000 | 5,000 | 5,000 | 10,116 | 7,500 | 5,626 | |
430/8 |
7,038 | 10,010 | 17,539 | 23,386 | 39,583 | 2,333 | 7,017 | 2,339 | 7,023 | - | 5,000 | 5,000 | 5,000 | 10,116 | 7,500 | 5,626 | |
44 |
57,067 | 78,583 | 106,613 | 9,435 | 13,045 | 3,287 | 9,176 | 14,067 | 24,384 | 6,720 | 11,610 | 12,397 | 8,801 | 10,123 | 14,450 | 15,212 | |
440/4 |
57,067 | 78,583 | 106,613 | 9,435 | 13,045 | 3,287 | 9,176 | 14,067 | 24,384 | 6,720 | 11,610 | 12,397 | 8,801 | 10,123 | 14,450 | 15,212 | |
45 |
45,260 | 18,191 | 21,441 | 22,516 | 22,553 | 54,107 | 28,287 | 26,439 | 20,378 | 42,386 | 28,352 | 24,597 | 18,013 | 15,703 | 10,874 | 20,187 | |
450/3 |
13,896 | 0 | 2,999 | 4,177 | 4,667 | 40,516 | 8,739 | 8,556 | - | 16,185 | 3,901 | 9,322 | 5,141 | 3,613 | - | 8,962 | |
454/9 |
31,364 | 18,191 | 18,442 | 18,338 | 17,887 | 13,591 | 19,548 | 17,883 | 20,378 | 26,201 | 24,451 | 15,275 | 12,873 | 12,090 | 10,874 | 11,225 | |
47/48 |
142,720 | 59,322 | 56,420 | 80,420 | 112,440 | 112,083 | 143,450 | 103,366 | 168,966 | 125,197 | 125,897 | 86,411 | 86,411 | 86,411 | 86,411 | 86,412 | |
492/3 |
- | - | - | - | - | - | - | - | - | - | - | 818 | - | - | - | - | |
| Income statement | |||||||||||||||||
76A |
- | - | - | - | - | 6,000 | 66 | 4,607 | - | - | - | - | - | - | - | - | |
9900 |
291,018 | 139,693 | 193,294 | 294,347 | 269,257 | 285,907 | 254,743 | 230,322 | 207,958 | 219,770 | 218,437 | 171,951 | 169,580 | 162,895 | 163,450 | 129,160 | |
62 |
242,966 | 183,361 | 186,836 | 197,737 | 167,220 | 160,867 | 194,812 | 189,486 | 186,820 | 177,680 | 161,838 | 73,048 | 78,256 | 62,824 | 55,424 | 46,538 | |
630 |
1,327 | 1,780 | 1,780 | 3,554 | 6,422 | 5,254 | 5,254 | 3,481 | - | 7,991 | 7,991 | 8,593 | 8,969 | 11,593 | 3,602 | 2,999 | |
640/8 |
- | - | - | - | - | 262 | 1,146 | 1,607 | 1,955 | 1,158 | 1,180 | 1,520 | 1,304 | 4,388 | 1,000 | 945 | |
9901 |
46,724 | -45,448 | 4,678 | 93,056 | 95,616 | 119,525 | 53,531 | 35,748 | 19,183 | 32,942 | 47,429 | 88,789 | 81,051 | 84,090 | 103,425 | 78,677 | |
75/76B |
- | - | 0 | 69,907 | 29,960 | 99,867 | 50,000 | 0 | 2 | 1 | 1 | 1 | 0 | 3 | 2 | 161,002 | |
75 |
- | - | 0 | 69,907 | 29,960 | 99,867 | 49,933 | 0 | 2 | 1 | 1 | 1 | 0 | 3 | 2 | 161,002 | |
76B |
- | - | - | - | - | - | 66 | - | - | - | - | - | - | - | - | - | |
65/66B |
241 | 206 | 1,617 | 3,523 | 5,025 | 6,750 | 8,240 | 9,535 | 10,014 | 1,612 | 5,620 | 9,263 | 12,745 | 15,541 | 17,450 | 19,766 | |
65 |
241 | 206 | 1,617 | 3,523 | 5,025 | 6,750 | 8,240 | 9,535 | 10,014 | 1,612 | 5,620 | 9,263 | 12,745 | 15,541 | 17,450 | 19,766 | |
9903 |
46,483 | -45,654 | 3,061 | 159,440 | 120,551 | 212,642 | 95,291 | 30,820 | 9,171 | 31,331 | 41,810 | 79,527 | 68,306 | 68,551 | 85,977 | 219,913 | |
67/77 |
620 | 0 | 1,153 | 26,706 | 31,591 | 39,106 | 16,503 | 11,381 | 4,835 | 10,260 | 11,652 | 25,482 | 22,235 | 20,994 | 24,197 | 22,799 | |
9904 |
45,863 | -45,654 | 1,907 | 132,734 | 88,961 | 173,536 | 78,788 | 19,439 | 4,336 | 21,071 | 30,158 | 54,045 | 46,071 | 47,557 | 61,780 | 197,114 | |
9905 |
45,863 | -45,654 | 1,907 | 132,734 | 88,961 | 173,536 | 78,788 | 19,439 | 4,336 | 21,071 | 30,158 | 54,045 | 46,071 | 47,557 | 61,780 | 197,114 | |
| Appropriation of the result | |||||||||||||||||
9906 |
965,743 | 919,880 | 965,534 | 963,626 | 880,892 | 891,931 | 768,396 | 689,608 | 670,169 | 665,833 | 644,763 | 614,604 | 560,559 | 514,497 | 466,940 | 405,160 | |
14P |
919,880 | 965,534 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
691/2 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 9 | - | - | |
691 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 8 | - | - | |
6920 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 1 | - | - | |
694/7 |
- | - | - | 0 | 50,000 | 100,000 | 50,000 | - | - | - | - | - | - | - | - | - | |
694 |
- | - | - | 0 | 50,000 | 100,000 | 50,000 | - | - | - | - | - | - | - | - | - | |
| Social balance sheet | |||||||||||||||||
9087 |
4 | 3.8 | 4 | 3.9 | 3.8 | 3.3 | 4 | 4 | 4.1 | 4 | 3.8 | 1.9 | 2 | 2 | 2 | 1.7 | |
Hours worked1013 |
6,897 | 4,623 | 5,846 | 5,782 | 6,381 | 5,563 | 6,847 | 7,256 | 7,086 | 6,978 | 6,718 | 3,433 | 3,427 | 3,448 | 3,196 | 2,018 | |
| Document | |||||||||||||||||
The accounts for 8 older financial years (1999-2006) were filed as documents without figures as data, scans for example.
The notes to these accounts have 13 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 2022 (PDF), filed on 27-04-2023.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-09-2022 | full format | 27-04-2023 | 2023-00076527 | |
| 30-09-2021 | abbreviated format | 05-04-2022 | 2022-20001112 | |
| 30-09-2020 | abbreviated format | 01-04-2021 | 2021-09600234 | |
| 30-09-2019 | micro format | 23-03-2020 | 2020-07300177 | |
| 30-09-2018 | micro format | 18-03-2019 | 2019-07400398 | |
| 30-09-2017 | micro format | 26-03-2018 | 2018-07900517 | |
| 30-09-2016 | full format | 12-04-2017 | 2017-09400350 | |
| 30-09-2015 | full format | 24-03-2016 | 2016-07700048 | |
| 30-09-2014 | full format | 19-12-2014 | 2014-70300352 | |
| 30-09-2013 | full format | 07-04-2014 | 2014-08900496 | |
| 30-09-2012 | full format | 25-04-2013 | 2013-09800592 | |
| 30-09-2011 | full format | 24-04-2012 | 2012-09500122 | |
| 30-09-2010 | full format | 20-04-2011 | 2011-08900059 | |
| 30-09-2009 | full format | 30-03-2010 | 2010-08300396 | |
| 30-09-2008 | full format | 24-03-2009 | 2009-08600109 | |
| 30-09-2007 | full format | 26-03-2008 | 2008-08000006 | |
| 30-09-2006 | full format | 21-03-2007 | 2007-08003624 | |
| 30-09-2005 | full format | 20-03-2006 | 2006-07400393 | |
| 30-09-2004 | full format | 04-04-2005 | 2005-10404032 | |
| 30-09-2003 | full format | 25-03-2004 | 2004-08501745 | |
| 30-09-2002 | full format | 21-03-2003 | 2003-08000763 | |
| 30-09-2001 | full format | 02-04-2002 | 2002-08302255 | |
| 30-09-2000 | full format | 29-03-2001 | 2001-08002764 | |
| 30-09-1999 | full format | 28-04-2000 | 2000-11103090 |
| Line | Trend | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 48,052 | -43,668 | 6,458 | 96,610 | 102,038 | 124,779 | 58,785 | 39,229 | - | 40,932 | 55,419 | 97,382 | 90,020 | 95,683 | 107,027 | 81,677 | ||
| 47,191 | -43,874 | 3,687 | 136,288 | 95,382 | 178,790 | 84,042 | 22,920 | - | 29,061 | 38,149 | 62,639 | 55,040 | 59,150 | 65,382 | 200,113 | ||
| 8,964 | 0 | 0 | 2,451 | 4,669 | 0 | 7,364 | 13,923 | 261,497 | 0 | 0 | 0 | 0 | 39,954 | 2,411 | 1,503 | ||
| 28 | -1,930 | -9,870 | -8,098 | 3,116 | 12,113 | 3,785 | -6,341 | 1,629 | 1,556 | -651 | 5,711 | -300 | -2,454 | 3,160 | - | ||
| -100,762 | -138,989 | -95,115 | -89,657 | -169,632 | -157,102 | -181,145 | -164,482 | -126,100 | -130,925 | -155,199 | -137,318 | -133,646 | -125,192 | -124,092 | -138,134 | ||
| 79.6% | 85.0% | 82.4% | 83.2% | 73.4% | 70.0% | 64.2% | 63.5% | 56.6% | 79.3% | 74.2% | 71.2% | 65.3% | 58.9% | 56.2% | 49.5% | ||
| 0.60 | 0.16 | 0.55 | 0.53 | 0.31 | 0.32 | 0.25 | 0.15 | 0.53 | 0.27 | 0.31 | 0.30 | 0.26 | 0.31 | 0.26 | 0.20 | ||
| 0.26 | 0.18 | 0.21 | 0.20 | 0.36 | 0.43 | 0.56 | 0.57 | 0.77 | 0.26 | 0.35 | 0.40 | 0.53 | 0.70 | 0.78 | 1.02 | ||
| 4.7% | -4.9% | 0.2% | 13.5% | 10.4% | 21.4% | 10.7% | 2.7% | 0.6% | 3.1% | 4.5% | 8.5% | 7.9% | 8.9% | 12.7% | 46.3% | ||
| 3.7% | -4.1% | 0.2% | 11.2% | 7.7% | 15.0% | 6.8% | 1.7% | 0.4% | 2.4% | 3.4% | 6.1% | 5.2% | 5.2% | 7.1% | 22.9% | ||
| over 100 | -211.92 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT margin: not included in this filing.
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 | 30-09-2022 | 30-09-2021 |
|---|---|---|
| Employees at the balance-sheet date | 4 | 4 |
| full-time | 4 | 3 |
| part-time | 0 | 1 |
| in full-time equivalents | 4 | 3.5 |
| 4 | 3.5 | |
| On a permanent contract | 4 | 3 |
| Joined | 1 | 1 |
| Left | 1 | 1 |
Source: social balance sheet in the 2021 to 2022 annual accounts
| Item | 30-09-2022 | 30-09-2021 |
|---|---|---|
| Tangible fixed assets | €2,964 | - |
| Intangible fixed assets | €6,000 | - |
| €1,327 | €1,780 |
Source: notes to the 2021 to 2022 annual accounts (statement of fixed assets)
The operating result for 2022 is a profit of €46,724, after a loss of €45,448 in 2021. It is the highest result since 2019.
Debt's share of the balance-sheet total rises from 15.0% to 20.4%. Equity and debt are higher.
Source: parent in its own accounts, lists of holdings in the owners' accounts
Source: list of holdings in its own 30-09-2022 accounts. Every holding stands with its own latest accounts.
Source for every holding own accounts 30-09-2022
| Name | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RESTOFRAIS | 76.67% | 99.86% | 99.87% | 99.86% | 99.87% | |||||||||||
| VERDUN INVEST | 97.14% | |||||||||||||||
Source: list of holdings in its own accounts
The board mandates are listed under Board mandates elsewhere. The network lets you explore the same ties.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
CALUSTEF has filed 24 sets of annual accounts, the latest for financial year 2022.1 In 2023 the company was absorbed by merger into POLENTA GROUP.2
Articles of association, deed of 29-08-2023 (in French)
CALUSTEF is no longer in the KBO register. POLENTA GROUP took it over in a merger by absorption, published in the Belgian Official Gazette on 24 November 2023.
If something looks wrong or is missing, please tell us.