CLEVER TRICKSTER STUDIO
Open bankruptcyFinancials · financial year 2024, micro format
2023 to 2024, 2 financial years
The operating result stays negative: a loss of €18,542 in 2024 against €2,914 in 2023; the loss grows.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 58, Publishing activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA).
| Line | 2023 | 2024 | Change |
|---|---|---|---|
| Remuneration, social security and pensions62 | €111,411 | €324,956 | ▲ 192% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €563 | €2,895 | ▲ 415% |
| Other operating charges640/8 | €384 | €683 | ▲ 77.7% |
| Gross operating margin9900 | €109,444 | €309,992 | ▲ 183% |
| Operating profit (loss)9901 | -€2,914 | -€18,542 | ▼ 536% |
| Financial income75/76B | €9 | €458 | ▲ 5,042% |
| Recurring financial income75 | €9 | €458 | ▲ 5,042% |
| Financial charges65/66B | €1,047 | €3,242 | ▲ 210% |
| Recurring financial charges65 | €1,047 | €3,242 | ▲ 210% |
| Profit (loss) for the period before taxes9903 | -€3,952 | -€21,325 | ▼ 440% |
| Profit (loss) for the period9904 | -€3,952 | -€21,325 | ▼ 440% |
| Profit (loss) for the period to be appropriated9905 | -€3,952 | -€21,325 | ▼ 440% |
| Line | 2023 | 2024 | Change |
|---|---|---|---|
| Assets | |||
| Total assets20/58 | €352,368 | €534,933 | ▲ 51.8% |
| Fixed assets21/28 | €81,666 | €340,622 | ▲ 317% |
| Intangible fixed assets21 | €73,340 | €335,191 | ▲ 357% |
| Tangible fixed assets22/27 | €8,326 | €5,431 | ▼ 34.8% |
| Furniture and vehicles24 | €8,326 | €5,431 | ▼ 34.8% |
| Current assets29/58 | €270,702 | €194,312 | ▼ 28.2% |
| Amounts receivable within one year40/41 | €17,899 | €9,588 | ▼ 46.4% |
| Other amounts receivable41 | €17,899 | €9,588 | ▼ 46.4% |
| Cash at bank and in hand54/58 | €252,803 | €184,723 | ▼ 26.9% |
| Equity and liabilities | |||
| Total equity and liabilities10/49 | €352,368 | €534,933 | ▲ 51.8% |
| Equity10/15 | €8,548 | €87,222 | ▲ 920% |
| Contributions10/11 | €12,500 | €112,500 | ▲ 800% |
| Profit (loss) carried forward14 | -€3,952 | -€25,278 | ▼ 540% |
| Amounts payable17/49 | €343,820 | €447,711 | ▲ 30.2% |
| Amounts payable after more than one year17 | €308,889 | €374,802 | ▲ 21.3% |
| Financial debts170/4 | €308,889 | €374,802 | ▲ 21.3% |
| Amounts payable within one year42/48 | €34,931 | €72,909 | ▲ 109% |
| Current portion of amounts payable after more than one year42 | €7,863 | €24,087 | ▲ 206% |
| Trade debts44 | €6,129 | €12,107 | ▲ 97.6% |
| Suppliers440/4 | €6,129 | €12,107 | ▲ 97.6% |
| Taxes, remuneration and social security45 | €20,940 | €36,714 | ▲ 75.3% |
| Taxes450/3 | €3,091 | €8,111 | ▲ 162% |
| Remuneration and social security454/9 | €17,849 | €28,603 | ▲ 60.3% |
| Line | 2023 | 2024 | Change |
|---|---|---|---|
| Profit (loss) for the period9904 | -€3,952 | -€21,325 | ▼ 440% |
| + Depreciation and write-downs630 | €563 | €2,895 | ▲ 415% |
| Operating cash flow (approximation) | -€3,389 | -€18,430 | ▼ 444% |
| Investment in fixed assets (approximation) | - | -€261,851 | - |
| Change in cash | - | -€68,079 | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Similar companies · same sector, comparable size
Subsidies and aid
Wallonia-Brussels Federation
2023 to 2024 · 2 entries · €70,000 in total| Year | Entries | Paid |
|---|---|---|
| 2024 | 1 | €10,500 |
| 2023 | 1 | €59,500 |