Staff
In 2023, 16 people joined and 5 left. On top of that, 0.7 agency workers worked there on average.
In 2023, 16 people joined and 5 left. On top of that, 0.7 agency workers worked there on average.
CINIONIC pays its suppliers 63 days earlier than in 2022. Customers pay 28 days earlier.
The last five annual accounts were filed 74 to 96 days before the end of the period.
Shares in 1 company, Barco Cine Appo Mexico, S.A. de C.V.
Board & ownershipAbsorbed by BARCO in March 2024. The last annual accounts are for financial year 2023. The company was dissolved without liquidation.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
25.3 men and 18.3 women in full-time equivalents in 2023.
Men €223,515, women €133,920 per full-time equivalent. Jobs differ, so this is not a pay gap.
In 2023, 16 people joined and 5 left. Training hours in 2023: 2,937. Agency workers: 0.7 on average.
| Line | Trend | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||
20/58 |
68.4m | 67.4m | 49.6m | 41.9m | 46.3m | |
21/28 |
2.7m | 2.9m | 3.1m | 1.4m | 1.6m | |
21 |
254,719 | 504,593 | 763,786 | 1.1m | 1.3m | |
22/27 |
206,768 | 110,339 | 41,972 | 34,533 | 28,650 | |
23 |
48,518 | 64,855 | 15,763 | 9,316 | 13,456 | |
24 |
158,250 | 45,484 | 26,209 | 25,217 | 15,194 | |
28 |
2.3m | 2.3m | 2.3m | 322,192 | 322,192 | |
280/1 |
2.3m | 2.3m | 2.3m | 297,834 | 297,834 | |
280 |
2.3m | 2.3m | 2.3m | 297,834 | 297,834 | |
284/8 |
24,358 | 24,358 | 24,358 | 24,358 | 24,358 | |
285/8 |
24,358 | 24,358 | 24,358 | 24,358 | 24,358 | |
29/58 |
65.6m | 64.5m | 46.5m | 40.5m | 44.6m | |
3 |
2.1m | 4.2m | 3.5m | 3.5m | 3.0m | |
30/36 |
2.0m | 3.5m | 2.2m | 3.1m | 2.9m | |
32 |
98,832 | 230,626 | 73,058 | 1.2m | 617,033 | |
33 |
1.9m | 3.2m | 2.1m | 1.9m | 2.2m | |
37 |
137,388 | 765,579 | 1.3m | 346,093 | 138,174 | |
40/41 |
63.3m | 59.9m | 41.2m | 36.9m | 41.6m | |
40 |
24.2m | 23.7m | 10.6m | 11.0m | 17.0m | |
41 |
39.1m | 36.2m | 30.5m | 25.9m | 24.6m | |
54/58 |
0 | 1,996 | 1,988 | 12,079 | 18,499 | |
490/1 |
198,786 | 356,010 | 1.8m | 137,707 | - | |
| Balance sheet: equity and liabilities | ||||||
10/49 |
68.4m | 67.4m | 49.6m | 41.9m | 46.3m | |
10/15 |
39.7m | 32.3m | 27.0m | 24.2m | 25.0m | |
10/11 |
25.0m | 25.0m | 25.0m | 25.0m | 25.0m | |
10 |
- | - | 25.0m | - | - | |
100 |
- | - | 25.0m | 25.0m | 25.0m | |
13 |
2.1m | 2.1m | 1.1m | 527 | 527 | |
130/1 |
- | - | 527 | 527 | - | |
130 |
- | - | 527 | 527 | 527 | |
132 |
2.1m | 2.1m | 1.1m | - | - | |
133 |
527 | 527 | - | - | - | |
14 |
12.5m | 5.2m | 936,408 | -836,198 | - | |
17/49 |
28.7m | 35.1m | 22.6m | 17.7m | 21.2m | |
42/48 |
28.7m | 35.1m | 22.6m | 17.3m | 21.2m | |
44 |
8.7m | 19.4m | 9.3m | 6.8m | 10.8m | |
440/4 |
8.7m | 19.4m | 9.3m | 6.8m | 10.8m | |
46 |
17.4m | 13.6m | 11.4m | 9.6m | 9.0m | |
45 |
2.6m | 1.9m | 1.6m | 964,715 | 1.4m | |
450/3 |
351,537 | 287,400 | 240,209 | 233,089 | 249,522 | |
454/9 |
2.2m | 1.6m | 1.4m | 731,626 | 1.2m | |
47/48 |
- | 250,000 | 264,662 | - | - | |
492/3 |
- | - | - | 400,048 | 16,217 | |
| Income statement | ||||||
70/76A |
124.3m | 91.3m | 53.1m | 50.6m | 108.2m | |
70 |
115.2m | 82.2m | 45.0m | 39.0m | 83.8m | |
71 |
174,322 | 1.0m | 993,283 | 944,465 | 3.5m | |
74 |
9.0m | 8.1m | 7.2m | - | - | |
60/66A |
120.0m | 84.5m | 50.9m | 51.1m | 107.9m | |
60 |
82.7m | 62.1m | 34.8m | 35.4m | 85.9m | |
600/8 |
82.7m | 62.1m | 34.8m | 35.4m | 85.9m | |
61 |
27.2m | 14.7m | 8.8m | 8.6m | 14.2m | |
62 |
8.3m | 6.5m | 5.8m | 5.7m | 7.0m | |
630 |
314,431 | 378,232 | 362,730 | 347,232 | 320,349 | |
631/4 |
965,218 | 587,730 | 850,577 | 1.0m | 452,176 | |
640/8 |
458,757 | 333,484 | 280,478 | 100,457 | 100,107 | |
66A |
3,861 | - | - | - | - | |
9901 |
4.3m | 6.8m | 2.2m | -480,917 | 238,414 | |
75/76B |
7.2m | 2.4m | 1.7m | 1.8m | 311,159 | |
75 |
3.7m | 2.4m | 1.7m | 1.8m | 311,159 | |
750 |
2.4m | 227,190 | 89,328 | 223,560 | 13,498 | |
752/9 |
1.4m | 2.1m | 1.6m | 1.6m | 297,662 | |
76B |
3.5m | - | - | - | - | |
65/66B |
3.0m | 2.0m | 337,855 | 2.2m | 481,329 | |
65 |
3.0m | 2.0m | 337,855 | 2.2m | 481,329 | |
650 |
1.2m | 51,555 | 1,243 | 19 | 3,352 | |
652/9 |
1.8m | 1.9m | 336,612 | 2.2m | 477,977 | |
9903 |
8.6m | 7.2m | 3.6m | -836,198 | 68,245 | |
680 |
- | 0 | - | - | - | |
67/77 |
1.2m | 1.9m | 782,483 | - | 67,717 | |
670/3 |
1.2m | 1.9m | 782,483 | - | 67,717 | |
9904 |
7.4m | 5.3m | 2.8m | -836,198 | 527 | |
689 |
0 | 1.1m | 1.1m | - | - | |
9905 |
7.4m | 4.2m | 1.8m | -836,198 | 527 | |
| Appropriation of the result | ||||||
9906 |
12.5m | 5.2m | 936,408 | -836,198 | 527 | |
14P |
5.2m | 936,408 | -836,198 | - | - | |
691/2 |
- | - | - | - | 527 | |
6920 |
- | - | - | - | 527 | |
| Social balance sheet | ||||||
9087 |
43.6 | 36.7 | 37.6 | 42.3 | 39 | |
Men (FTE)1003 |
25.3 | 21.4 | 23.3 | 26.6 | 24.4 | |
Women (FTE)1003 |
18.3 | 15.2 | 14.3 | 15.7 | 14.6 | |
Agency workers1501 |
0.7 | 0.8 | - | 0.1 | 0.4 | |
Hours worked1013 |
71,103 | 60,220 | 50,646 | 54,805 | 80,827 | |
| Document | ||||||
The notes to these accounts have 54 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 2023 (PDF), filed on 26-04-2024.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2023 | full format | 26-04-2024 | 2024-00072612 | |
| 31-12-2022 | full format | 10-05-2023 | 2023-00084936 | |
| 31-12-2021 | full format | 10-05-2022 | 2022-20025488 | |
| 31-12-2020 | full format | 18-05-2021 | 2021-14700291 | |
| 31-12-2019 | full format | 13-05-2020 | 2020-11900415 |
| Line | Trend | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| 4.6m | 7.2m | 2.6m | -133,685 | 558,763 | ||
| 7.7m | 5.7m | 3.2m | -488,966 | 320,876 | ||
| 161,522 | 187,406 | 2.0m | 148,576 | 1.9m | ||
| -1,996 | 9 | -10,091 | -6,421 | - | ||
| 36.9m | 29.4m | 23.9m | 23.1m | 23.4m | ||
| 3.8% | 8.3% | 4.9% | -1.2% | 0.3% | ||
| 58.0% | 47.9% | 54.4% | 57.7% | 54.1% | ||
| 2.29 | 1.84 | 2.06 | 2.33 | 2.10 | ||
| 2.21 | 1.72 | 1.90 | 2.14 | 1.96 | ||
| 0.72 | 1.09 | 0.84 | 0.73 | 0.85 | ||
| 18.6% | 16.4% | 10.5% | -3.5% | 0.0% | ||
| 10.8% | 7.8% | 5.7% | -2.0% | 0.0% | ||
| 4.03 | over 100 | over 100 | -6873.27 | over 100 | ||
| 77 days | 105 days | 86 days | 103 days | 74 days | ||
| 29 days | 92 days | 78 days | 56 days | 39 days |
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.
Total €39,025,542
Source: 2020 accounts, page 19, filing 2021-14700291
| Item | 31-12-2023 | 31-12-2022 | 31-12-2021 |
|---|---|---|---|
| Employees at the balance-sheet date | 50 | 39 | 37 |
| full-time | 42 | 35 | 33 |
| part-time | 8 | 4 | 4 |
| in full-time equivalents | 48.3 | 38.4 | 36.3 |
| 43.6 | 36.7 | 37.6 | |
| On a permanent contract | 50 | 39 | 37 |
| Joined | 16 | 9 | 1 |
| Left | 5 | 7 | 5 |
| Agency workers, average number | 0.7 | 0.8 | - |
| Training hours | 2,937 | 2,720 | 1,935 |
Source: social balance sheet in the 2021 to 2023 annual accounts
| Item | 2023 | 2022 | 2021 |
|---|---|---|---|
| Tangible fixed assets | €161,248 | €114,213 | €25,872 |
| Intangible fixed assets | €274 | €73,193 | €23,893 |
| Financial fixed assets | - | - | €2.0m |
| €314,431 | €378,232 | €362,730 |
Source: notes to the 2021 to 2023 annual accounts (statement of fixed assets)
The auditor is BV PwC Bedrijfsrevisoren.
| Item | 2023 | 2022 | 2021 |
|---|---|---|---|
| Fee for the audit | €27,550 | €26,188 | €23,883 |
Source: notes to the 2021 to 2023 annual accounts (relations with the auditor)
The operating result for 2023 is 36% lower than in 2022.
Debt's share of the balance-sheet total falls from 52.1% to 42.0%. Equity is higher and debt is lower.
Source: parent in its own accounts, lists of holdings in the owners' accounts
Source: list of holdings in its own 2023 accounts. The amounts are in that list and come from the holdings' accounts at 31-12-2023, in their own currency.
| S-LUTION via BRAET Sofie Maria Andrea, at CINIONIC until 2022 · Director (not named in the articles) · deed of 27-10-2022 founded in 2022 |
total assets €131,942 (2025) |
The network starts from the earlier 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
deed of 03-11-2020 (in Dutch)
CINIONIC is no longer in the KBO register. BARCO took it over in a merger by absorption, published in the Belgian Official Gazette on 13 March 2024.
If something looks wrong or is missing, please tell us.