CGVB
Annual accounts 2020
full format, filed on 23-11-2020, 23 days lateThe turnover shown is an estimate from the gross margin.
Turnover ≈ €1.1m. Estimated: probably between €640,000 and €1.9m.
Balance sheet
balance sheet total €255,534 on 31-03-2020in euro
in euro
Staff
€42,211
Staff costs divided by the average number of full-time equivalents.
-2 people
In 2020, 3 people joined and 5 left.
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||
20/58 |
255,534 | 315,356 | 372,541 | 262,265 | 289,099 | 280,714 | 189,415 | 104,979 | 98,591 | |
21/28 |
94,021 | 103,349 | 123,325 | 82,232 | 103,924 | 107,746 | 51,102 | 15,470 | 31,067 | |
21 |
- | - | 244 | 489 | 734 | 978 | - | 623 | 1,302 | |
22/27 |
94,021 | 103,349 | 123,081 | 81,743 | 100,890 | 106,768 | 51,102 | 14,847 | 29,766 | |
23 |
19,909 | 25,677 | 32,051 | 29,901 | 36,701 | 41,909 | 9,402 | 7,165 | 13,267 | |
24 |
61,040 | 59,944 | 71,824 | 35,070 | 47,947 | 45,610 | 24,602 | 1,573 | 5,591 | |
26 |
13,072 | 16,138 | 19,206 | 16,772 | 16,242 | 19,249 | 17,098 | 6,108 | 10,908 | |
27 |
- | 1,590 | - | - | - | - | - | - | - | |
28 |
- | - | - | - | 2,300 | - | - | - | - | |
29/58 |
161,513 | 212,007 | 249,216 | 180,033 | 185,175 | 172,968 | 138,313 | 89,509 | 67,524 | |
3 |
53,906 | 52,554 | 59,844 | 38,851 | 39,627 | 44,780 | 30,875 | 26,683 | 24,300 | |
30/36 |
53,906 | 52,554 | 59,844 | 38,851 | 39,627 | 44,780 | 30,875 | 26,683 | 24,300 | |
40/41 |
10,013 | - | 40,000 | 57,697 | 49,654 | 43,711 | 14,069 | 4,270 | 164 | |
40 |
10,013 | - | - | 17,697 | 9,654 | 42,104 | 14,069 | 4,270 | 164 | |
41 |
- | - | 40,000 | 40,000 | 40,000 | 1,607 | - | - | - | |
54/58 |
97,594 | 159,453 | 141,304 | 75,807 | 92,194 | 77,819 | 90,196 | 58,556 | 41,445 | |
490/1 |
- | - | 8,068 | 7,678 | 3,700 | 6,658 | 3,172 | - | 1,615 | |
| Balance sheet: equity and liabilities | ||||||||||
10/49 |
255,534 | 315,356 | 372,541 | 262,265 | 289,099 | 280,714 | 189,415 | 104,979 | 98,591 | |
10/15 |
94,046 | 168,492 | 176,060 | 130,290 | 107,905 | 55,758 | 65,383 | 36,378 | 33,909 | |
10/11 |
18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 14,700 | 6,200 | 6,200 | |
100 |
18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
101 |
- | - | - | - | - | - | 3,900 | 12,400 | 12,400 | |
13 |
157,460 | 157,460 | 157,460 | 111,690 | 87,071 | 28,373 | 28,373 | 28,373 | 28,373 | |
130 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | |
132 |
16,698 | 16,698 | 16,698 | 16,698 | 16,698 | - | - | - | - | |
133 |
138,902 | 138,902 | 138,902 | 93,132 | 68,513 | 26,513 | 26,513 | 26,513 | 26,513 | |
14 |
-82,014 | -7,568 | - | - | 2,234 | 8,785 | 22,310 | 1,805 | -664 | |
17/49 |
161,488 | 146,864 | 196,481 | 131,975 | 181,194 | 224,956 | 124,031 | 68,601 | 64,682 | |
17 |
14,657 | 26,894 | 40,630 | 14,610 | 29,398 | 34,873 | 6,394 | 1,490 | 15,671 | |
170/4 |
14,657 | 26,894 | 40,630 | 14,610 | 29,398 | 34,873 | 6,394 | - | 7,671 | |
175 |
- | - | - | - | - | - | - | 1,490 | 8,000 | |
42/48 |
146,831 | 119,970 | 155,851 | 117,365 | 151,796 | 190,084 | 117,637 | 67,111 | 49,011 | |
42 |
12,238 | 13,736 | 24,477 | 14,571 | 49,715 | 55,536 | 25,997 | 14,243 | 12,581 | |
44 |
41,432 | 15,569 | 24,691 | 19,361 | 23,374 | 50,548 | 16,183 | 805 | 9,831 | |
440/4 |
41,432 | 15,569 | 24,691 | 19,361 | 23,374 | 50,548 | 16,183 | 805 | 9,831 | |
45 |
90,097 | 83,702 | 105,859 | 82,609 | 77,883 | 83,010 | 67,156 | 44,644 | 26,599 | |
450/3 |
18,298 | 17,742 | 29,381 | 28,696 | 17,115 | 10,023 | 17,127 | 5,405 | 5,608 | |
454/9 |
71,799 | 65,960 | 76,478 | 53,913 | 60,768 | 72,987 | 50,029 | 39,239 | 20,991 | |
47/48 |
3,064 | 6,963 | 824 | 824 | 824 | 989 | 8,301 | 7,419 | - | |
| Income statement | ||||||||||
76A |
- | - | - | - | - | 1,250 | 275 | 396 | - | |
9900 |
450,986 | 511,065 | 578,753 | 507,049 | 523,445 | 449,584 | 298,521 | 202,393 | 190,256 | |
62 |
493,866 | 487,127 | 466,936 | 446,977 | 435,848 | 431,932 | 245,766 | 181,650 | 165,264 | |
630 |
23,257 | 23,214 | 24,735 | 18,443 | 22,550 | 18,781 | 19,761 | 16,176 | 16,274 | |
640/8 |
3,188 | 3,779 | 7,837 | 1,523 | 2,034 | 6,101 | 1,293 | 1,721 | 1,538 | |
66A |
- | - | 2,565 | 0 | - | - | - | - | 4,521 | |
9901 |
-69,325 | -3,055 | 76,680 | 40,106 | 63,013 | -7,230 | 31,701 | 2,847 | 7,179 | |
75/76B |
7 | 21 | 516 | 2,343 | 2,359 | 1,445 | 1,178 | 314 | 17 | |
75 |
7 | 21 | 516 | 2,343 | 2,359 | 1,445 | 1,178 | 314 | 17 | |
65/66B |
4,808 | 4,991 | 5,693 | 6,802 | 5,158 | 8,989 | 5,683 | 1,011 | 2,135 | |
65 |
4,808 | 4,991 | 5,693 | 6,802 | 5,158 | 8,989 | 5,683 | 1,011 | 2,135 | |
9903 |
-74,126 | -8,025 | 71,503 | 35,647 | 60,214 | -13,525 | 27,471 | 2,546 | 540 | |
67/77 |
320 | -457 | 25,733 | 13,262 | 8,067 | - | 6,965 | 77 | 1,204 | |
9904 |
-74,446 | -7,568 | 45,770 | 22,385 | 52,147 | -13,525 | 20,506 | 2,469 | -664 | |
689 |
- | - | - | - | 16,698 | - | - | - | - | |
9905 |
-74,446 | -7,568 | 45,770 | 22,385 | 35,449 | -13,525 | 20,506 | 2,469 | -664 | |
| Appropriation of the result | ||||||||||
9906 |
-82,014 | -7,568 | 45,770 | 24,619 | 44,234 | 8,785 | 22,310 | 1,805 | -664 | |
691/2 |
- | - | 45,770 | 24,619 | 42,000 | - | - | - | - | |
6921 |
- | - | 45,770 | 24,619 | 42,000 | - | - | - | - | |
| Social balance sheet | ||||||||||
9087 |
11.7 | 12.1 | 12.8 | 13.2 | 12.6 | 11.8 | 9.7 | 7.8 | 6.5 | |
Hours worked1013 |
18,729 | 21,347 | 21,477 | 22,503 | 21,859 | 20,858 | 16,562 | 13,328 | 11,040 | |
| Document | ||||||||||
The accounts for 2 older financial years (2010-2011) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2020 (PDF), filed on 23-11-2020.
Filings
each dot is a set of accounts, on the day it reached the National Bank2020 annual accounts filed 23 days after the deadline. Filed on 23 November 2020, deadline 31 October 2020 (7 months after the close on 31 March 2020, Companies Code art. 3:10). Source: NBB, 2020-71600259.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-03-2020 | full format | 23-11-2020 | 2020-71600259 | |
| 31-03-2019 | full format | 27-09-2019 | 2019-67100402 | |
| 31-03-2018 | full format | 20-11-2018 | 2018-72500497 | |
| 31-03-2017 | full format | 27-11-2017 | 2017-70500045 | |
| 31-03-2016 | full format | 10-11-2016 | 2016-67800201 | |
| 31-03-2015 | full format | 30-09-2015 | 2015-62300370 | |
| 31-03-2014 | full format | 27-11-2014 | 2014-67800161 | |
| 31-03-2013 | full format | 25-11-2013 | 2013-66800292 | |
| 31-03-2012 | full format | 21-11-2012 | 2012-64200374 | |
| 31-03-2011 | full format | 15-11-2011 | 2011-58600038 | |
| 31-03-2010 | full format | 11-06-2010 | 2010-13700270 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|---|---|
| -46,068 | 20,159 | 101,415 | 58,549 | 85,563 | 11,551 | 51,462 | 19,023 | 23,454 | ||
| -51,189 | 15,646 | 70,505 | 40,828 | 74,697 | 5,256 | 40,266 | 18,645 | 15,610 | ||
| 15,519 | 3,238 | 65,828 | 7,650 | 38,232 | 75,425 | 55,393 | 579 | 892 | ||
| -61,859 | 18,149 | 65,497 | -16,387 | 14,375 | -12,377 | 31,641 | 17,111 | - | ||
| 14,682 | 92,037 | 93,365 | 62,668 | 33,379 | -17,115 | 20,675 | 22,398 | 18,513 | ||
| 36.8% | 53.4% | 47.3% | 49.7% | 37.3% | 19.9% | 34.5% | 34.7% | 34.4% | ||
| 1.10 | 1.77 | 1.60 | 1.53 | 1.22 | 0.91 | 1.18 | 1.33 | 1.38 | ||
| 0.73 | 1.33 | 1.22 | 1.20 | 0.96 | 0.67 | 0.91 | 0.94 | 0.88 | ||
| 1.72 | 0.87 | 1.12 | 1.01 | 1.68 | 4.03 | 1.90 | 1.89 | 1.91 | ||
| -79.2% | -4.5% | 26.0% | 17.2% | 48.3% | -24.3% | 31.4% | 6.8% | -2.0% | ||
| -29.1% | -2.4% | 12.3% | 8.5% | 18.0% | -4.8% | 10.8% | 2.4% | -0.7% |
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.
Insights on CGVB
The operating result for 2020 is a loss of €69,325, larger than the loss of €3,055 in 2019. It is the lowest result since 2012.
Debt's share of the balance-sheet total rises from 46.6% to 63.2%. Equity is lower and debt is higher.