Equity
Equity fell by 77% in 4 years.
Equity fell by 77% in 4 years.
Of this, €3.6m falls due within a year.
Two of the last ten came late. The 2021 accounts came latest: 94 days after the end of the period.
Absorbed by HOME INVEST BELGIUM in September 2021. The last annual accounts are for financial year 2021.
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 ≈ €480,000. Estimated: probably between €290,000 and €900,000.
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||
20/58 |
3.9m | 3.5m | 2.5m | 803,230 | 1.4m | 2.1m | 2.2m | 2.1m | 2.1m | 2.1m | 1.9m | 1.9m | 2.1m | 2.2m | 2.2m | |
20 |
- | - | - | - | - | - | - | - | - | - | 14 | 182 | 350 | 518 | 686 | |
21/28 |
3.3m | 3.3m | 2.5m | 140,000 | 1.4m | 1.4m | 1.5m | 1.6m | 1.6m | 1.7m | 1.7m | 1.9m | 2.0m | 2.0m | 2.1m | |
22/27 |
3.3m | 3.3m | 2.5m | - | 1.4m | 1.4m | 1.5m | 1.6m | 1.6m | 1.7m | 1.7m | 1.9m | 2.0m | 2.0m | 2.1m | |
22 |
3.3m | 3.3m | - | - | 1.4m | 1.4m | 1.5m | 1.6m | 1.6m | 1.7m | 1.7m | 1.9m | 2.0m | 2.0m | 2.1m | |
24 |
- | - | - | - | - | - | - | 199 | 397 | 197 | 395 | 289 | 780 | 404 | - | |
27 |
- | 0 | 2.5m | - | - | - | - | - | - | - | - | - | - | - | - | |
28 |
- | - | - | 140,000 | - | - | - | - | - | - | - | - | - | - | - | |
29/58 |
589,600 | 258,531 | 43,532 | 663,230 | 34,446 | 614,208 | 662,661 | 517,349 | 480,897 | 428,092 | 136,875 | 5,841 | 54,544 | 124,248 | 69,118 | |
29 |
- | - | - | - | - | 393,969 | 393,969 | 422,969 | 422,969 | 422,969 | - | - | - | - | - | |
291 |
- | - | - | - | - | 393,969 | 393,969 | 422,969 | 422,969 | 422,969 | - | - | - | - | - | |
40/41 |
36,151 | 37,807 | 42,090 | - | 8,697 | 997 | 96,467 | 21,216 | - | 687 | 63,088 | 3,876 | 4,956 | 33,158 | 64,572 | |
40 |
36,151 | 37,807 | 41,603 | - | 7,253 | - | 31,078 | - | - | - | 8,466 | - | 2,824 | 32,993 | 62,162 | |
41 |
- | - | 487 | - | 1,443 | 997 | 65,389 | 21,216 | - | 687 | 54,622 | 3,876 | 2,132 | 166 | 2,410 | |
54/58 |
515,759 | 215,342 | 1,442 | 663,230 | 25,749 | 219,242 | 172,224 | 58,227 | 57,928 | 4,436 | 73,787 | 1,965 | 49,588 | 91,090 | 733 | |
490/1 |
37,690 | 5,382 | - | - | - | - | - | 14,937 | - | - | - | - | - | - | 3,813 | |
| Balance sheet: equity and liabilities | ||||||||||||||||
10/49 |
3.9m | 3.5m | 2.5m | 803,230 | 1.4m | 2.1m | 2.2m | 2.1m | 2.1m | 2.1m | 1.9m | 1.9m | 2.1m | 2.2m | 2.2m | |
10/15 |
155,314 | 381,608 | 204,429 | 236,003 | 689,622 | 507,648 | 489,427 | 519,697 | 445,071 | 371,496 | 286,477 | 154,146 | 112,449 | 79,678 | -169,846 | |
10/11 |
18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | |
10 |
18,600 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
100 |
18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | |
13 |
217,403 | 217,403 | 217,403 | 217,403 | 671,022 | 407,648 | 389,427 | 419,697 | 345,071 | 271,496 | 186,477 | 10,000 | 10,000 | - | - | |
130/1 |
10,000 | 10,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | - | - | |
133 |
207,403 | 207,403 | 207,403 | 207,403 | 661,022 | 397,648 | 379,427 | 409,697 | 335,071 | 261,496 | 176,477 | - | - | - | - | |
14 |
-80,689 | 145,605 | -31,574 | - | - | - | - | - | - | - | - | 44,146 | 2,449 | -20,322 | -269,846 | |
16 |
- | - | - | - | 284,350 | 284,350 | 284,350 | - | - | 748 | 11,274 | - | - | - | - | |
160/5 |
- | - | - | - | 284,350 | 284,350 | 284,350 | - | - | 748 | 11,274 | - | - | - | - | |
162 |
- | - | - | - | 284,350 | - | - | - | - | - | - | - | - | - | - | |
164/5 |
- | - | - | - | - | 284,350 | - | - | - | - | - | - | - | - | - | |
17/49 |
3.7m | 3.2m | 2.3m | 567,227 | 442,609 | 1.3m | 1.4m | 1.6m | 1.7m | 1.7m | 1.6m | 1.8m | 1.9m | 2.1m | 2.3m | |
17 |
- | - | 1.6m | - | - | 748,078 | 892,516 | 1.0m | 1.2m | 1.3m | 1.4m | 1.5m | 1.6m | 1.7m | 1.7m | |
170/4 |
- | - | 1.6m | - | - | 748,078 | 892,516 | 1.0m | 1.2m | 1.3m | 1.4m | 1.5m | 1.6m | 1.7m | 1.7m | |
42/48 |
3.6m | 3.2m | 679,661 | 567,227 | 442,609 | 455,139 | 443,498 | 480,859 | 442,516 | 453,124 | 120,376 | 274,725 | 263,703 | 372,270 | 642,456 | |
42 |
- | - | - | - | - | 144,437 | 137,352 | 130,619 | 123,810 | 117,648 | 111,795 | 105,285 | 99,895 | 94,782 | 83,400 | |
43 |
- | - | - | - | 311,000 | - | - | - | - | - | - | - | - | - | 139,029 | |
430/8 |
- | - | - | - | 311,000 | - | - | - | - | - | - | - | - | - | 139,029 | |
44 |
111,638 | 202,192 | 123,309 | 832 | - | 20,008 | 15,573 | 21,937 | 3,141 | 3,283 | 1,062 | 5,042 | 297 | - | 3,813 | |
440/4 |
111,638 | 202,192 | 123,309 | 832 | - | 20,008 | 15,573 | 21,937 | 3,141 | 3,283 | 1,062 | 5,042 | 297 | - | 3,813 | |
45 |
442,504 | 61,389 | - | 246,394 | 131,609 | - | - | 8,513 | 9,192 | 2,385 | 7,144 | 843 | 750 | 10,815 | - | |
450/3 |
442,504 | 61,389 | - | 246,394 | 131,609 | - | - | 8,513 | 9,192 | 2,385 | 7,144 | 843 | 750 | 10,815 | - | |
47/48 |
3.0m | 2.9m | 556,352 | 320,000 | - | 290,693 | 290,573 | 319,790 | 306,373 | 329,808 | 375 | 163,554 | 162,761 | 266,673 | 416,214 | |
492/3 |
157,144 | 126 | 3,502 | - | - | 62,671 | 58,092 | 58,124 | 57,562 | 4,091 | 55,207 | - | 56,723 | - | 3,703 | |
| Income statement | ||||||||||||||||
76A |
- | - | - | - | - | - | - | - | - | - | 51,788 | - | - | - | - | |
9900 |
188,234 | 368,454 | -33,162 | 526,341 | 551,262 | 303,734 | 503,777 | 359,077 | 363,821 | 376,738 | 410,216 | 313,205 | 309,622 | 426,207 | 113,448 | |
630 |
50,537 | 60,916 | - | - | 61,543 | 61,543 | 61,742 | 62,165 | 61,522 | 61,337 | 60,920 | 60,588 | 60,588 | 59,253 | 85,243 | |
635/8 |
- | - | - | -284,350 | - | - | 284,350 | - | - | -10,526 | 11,274 | - | - | - | - | |
640/8 |
23,801 | 3,789 | 1,302 | 37,640 | 81,543 | 146,077 | 134,411 | 133,655 | 132,359 | 125,694 | 110,421 | 96,448 | 114,525 | 13,161 | 237,442 | |
9901 |
113,896 | 303,749 | -34,464 | 773,051 | 408,176 | 96,114 | 23,274 | 163,257 | 169,940 | 200,233 | 227,601 | 156,169 | 134,509 | 353,792 | -209,237 | |
75/76B |
- | - | - | - | 2,402 | 681 | 17,740 | 16,919 | 16,922 | 1,249 | 110 | 64 | 831 | 1,140 | 4,392 | |
75 |
- | - | - | - | 2,402 | 681 | 17,740 | 16,919 | 16,922 | 1,249 | 110 | 64 | 831 | 1,140 | 4,392 | |
65/66B |
52,954 | 65,181 | 278 | 3,890 | 19,099 | 78,573 | 71,284 | 74,067 | 80,773 | 77,506 | 81,889 | 95,152 | 98,515 | 105,408 | 65,002 | |
65 |
52,954 | 65,181 | 278 | 3,890 | 19,099 | 78,573 | 71,284 | 74,067 | 80,773 | 77,506 | 81,889 | 95,152 | 98,515 | 105,408 | 65,002 | |
9903 |
60,942 | 238,568 | -34,742 | 769,162 | 391,480 | 18,221 | -30,270 | 106,108 | 106,089 | 123,977 | 197,610 | 61,081 | 36,825 | 249,524 | -269,846 | |
67/77 |
287,236 | 61,389 | -3,168 | 242,780 | 128,106 | - | - | 31,483 | 32,513 | 38,958 | 65,279 | 19,384 | 4,054 | - | - | |
9904 |
-226,294 | 177,179 | -31,574 | 526,382 | 263,374 | 18,221 | -30,270 | 74,625 | 73,575 | 85,019 | 132,331 | 41,697 | 32,772 | 249,524 | -269,846 | |
9905 |
-226,294 | 177,179 | -31,574 | 526,382 | 263,374 | 18,221 | -30,270 | 74,625 | 73,575 | 85,019 | 132,331 | 41,697 | 32,772 | 249,524 | -269,846 | |
| Appropriation of the result | ||||||||||||||||
9906 |
-80,689 | 145,605 | -31,574 | 526,382 | 263,374 | 18,221 | -30,270 | 74,625 | 73,575 | 85,019 | 176,477 | 44,146 | 12,449 | -20,322 | -269,846 | |
14P |
145,605 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
791/2 |
- | - | - | 660,000 | - | - | 30,270 | - | - | - | - | - | - | - | - | |
691/2 |
- | - | - | 206,382 | 263,374 | 18,221 | - | 74,625 | 73,575 | 85,019 | 176,477 | - | 10,000 | - | - | |
6920 |
- | - | - | - | - | - | - | - | - | - | - | - | 10,000 | - | - | |
6921 |
- | - | - | 206,382 | 263,374 | 18,221 | - | 74,625 | 73,575 | 85,019 | 176,477 | - | - | - | - | |
694/7 |
- | - | - | 980,000 | - | - | - | - | - | - | - | - | - | - | - | |
694 |
- | - | - | 980,000 | - | - | - | - | - | - | - | - | - | - | - | |
| Document | ||||||||||||||||
The notes to these accounts have 4 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 05-05-2022.
2021 annual accounts filed 94 days after the deadline. Filed on 5 May 2022, deadline 31 January 2022 (7 months after the close on 30 June 2021, Companies Code art. 3:10). Source: NBB, 2022-20023767.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2021 | abbreviated format | 05-05-2022 | 2022-20023767 | |
| 31-12-2020 | abbreviated format | 31-05-2021 | 2021-16500080 | |
| 31-12-2019 | abbreviated format | 12-04-2020 | 2020-09000416 | |
| 31-12-2018 | abbreviated format | 21-03-2019 | 2019-07500108 | |
| 31-12-2017 | abbreviated format | 29-08-2018 | 2018-54100221 | |
| 31-12-2016 | abbreviated format | 26-07-2017 | 2017-35800413 | |
| 31-12-2015 | abbreviated format | 13-07-2016 | 2016-31100498 | |
| 31-12-2014 | abbreviated format | 29-06-2015 | 2015-22700148 | |
| 31-12-2013 | abbreviated format | 23-06-2014 | 2014-19900335 | |
| 31-12-2012 | abbreviated format | 21-06-2013 | 2013-20300001 | |
| 31-12-2011 | abbreviated format | 15-06-2012 | 2012-17500088 | |
| 31-12-2010 | abbreviated format | 24-06-2011 | 2011-20600239 | |
| 31-12-2009 | abbreviated format | 28-06-2010 | 2010-22200359 | |
| 31-12-2008 | abbreviated format | 19-06-2009 | 2009-25300254 | |
| 31-12-2007 | abbreviated format | 03-07-2008 | 2008-35300273 |
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 164,433 | 364,665 | - | - | 469,719 | 157,657 | 85,016 | 225,422 | 231,462 | 261,571 | 288,521 | 216,757 | 195,097 | 413,045 | -123,994 | ||
| -175,757 | 238,095 | - | - | 324,917 | 79,764 | 31,472 | 136,791 | 135,097 | 146,356 | 193,251 | 102,284 | 93,359 | 308,777 | -184,603 | ||
| 73,097 | 871,495 | 2.5m | 140,000 | 0 | 0 | -4,235 | 8,411 | 596 | 8,598 | 63,676 | 0 | 11,324 | 22,831 | 2.2m | ||
| 300,417 | 213,900 | -661,788 | 637,480 | -193,493 | 47,018 | 113,997 | 299 | 53,492 | -69,351 | 71,822 | -47,623 | -41,502 | 90,357 | - | ||
| -3.0m | -2.9m | -636,129 | 96,003 | -408,163 | 159,069 | 219,163 | 36,490 | 38,382 | -25,033 | 16,499 | -268,883 | -209,159 | -248,022 | -573,338 | ||
| 4.0% | 10.8% | 8.1% | 29.4% | 48.7% | 24.7% | 22.6% | 24.9% | 21.1% | 17.6% | 15.3% | 7.9% | 5.5% | 3.7% | -7.9% | ||
| 0.16 | 0.08 | 0.06 | 1.17 | 0.08 | 1.35 | 1.49 | 1.08 | 1.09 | 0.94 | 1.14 | 0.02 | 0.21 | 0.33 | 0.11 | ||
| 24.13 | 8.30 | 11.34 | 2.40 | 0.64 | 2.49 | 2.85 | 3.02 | 3.73 | 4.69 | 5.51 | 11.61 | 17.25 | 26.25 | - | ||
| -145.7% | 46.4% | -15.4% | 223.0% | 38.2% | 3.6% | -6.2% | 14.4% | 16.5% | 22.9% | 46.2% | 27.1% | 29.1% | 313.2% | - | ||
| -5.8% | 5.0% | -1.3% | 65.5% | 18.6% | 0.9% | -1.4% | 3.6% | 3.5% | 4.0% | 7.1% | 2.1% | 1.6% | 11.5% | -12.5% | ||
| 3.11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 30-06-2021 |
|---|---|
| Tangible fixed assets | €73,097 |
| €50,537 |
Source: notes to the 2021 annual accounts (statement of fixed assets)
The operating result for 2021 is 63% lower than in 2020.
Debt's share of the balance-sheet total rises from 89.2% to 96.0%. Equity is lower and debt is higher.
Source: shareholder structure in its own accounts, lists of holdings in the owners' accounts
| SAULES INVEST via OKIMONO, no longer at SAULES INVEST · Director · deed of 25-09-2023 founded in 2016 · negative equity (2025) |
total assets €545 (2025) |
| MD2 REAL ESTATE via OKIMONO, no longer at MD2 REAL ESTATE · Director · deed of 19-12-2024 founded in 2024 · group PHG ASSET MANAGEMENT |
total assets €4.5m (2025) |
| MD4 REAL ESTATE via OKIMONO, no longer at MD4 REAL ESTATE · Director · deed of 19-12-2024 founded in 2024 · group PHG ASSET MANAGEMENT |
total assets €2.6m (2025) |
| MD3 REAL ESTATE via OKIMONO, no longer at MD3 REAL ESTATE · Director · deed of 19-12-2024 founded in 2024 · group PHG ASSET MANAGEMENT |
total assets €1.6m (2025) |
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
The registered office moved to Woluwe-Saint-Lambert in 2020 and to Brussels in 2020.12 CLARESTATES has filed 15 sets of annual accounts, the latest for financial year 2021.3 In 2021 the company was absorbed by merger into HOME INVEST BELGIUM.4
deed of 01-10-2020 (in Dutch)
CLARESTATES is no longer in the KBO register. HOME INVEST BELGIUM took it over in a merger by absorption, published in the Belgian Official Gazette on 9 November 2021.
If something looks wrong or is missing, please tell us.