COMPUTEX DESIGN
Annual accounts 2009
abbreviated format, filed on 22-07-2010, 9 days before the deadlineTurnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €660,000. Estimated: probably between €400,000 and €1.1m.
Balance sheet
balance sheet total €500,194 on 31-12-2009in euro
in euro
Staff
€56,281
Staff costs divided by the average number of full-time equivalents.
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||
20/58 |
500,194 | 455,599 | 485,469 | 760,650 | 721,976 | 720,478 | 729,273 | |
21/28 |
- | - | - | 1,985 | 5,955 | 9,925 | 13,896 | |
22/27 |
- | - | - | 1,985 | 5,955 | 9,925 | 13,896 | |
24 |
- | - | - | 1,985 | 5,955 | 9,925 | 13,896 | |
29/58 |
500,194 | 455,599 | 485,469 | 758,665 | 716,020 | 710,553 | 715,378 | |
29 |
200,000 | 200,000 | 200,000 | 471,840 | 471,840 | 471,840 | 471,840 | |
291 |
200,000 | 200,000 | 200,000 | 471,840 | 471,840 | 471,840 | 471,840 | |
40/41 |
103,541 | 45,269 | 78,626 | 146,138 | 139,917 | 119,407 | 242,375 | |
40 |
102,676 | 43,522 | 67,835 | 144,753 | 124,232 | 103,912 | 223,720 | |
41 |
865 | 1,748 | 10,791 | 1,384 | 15,685 | 15,495 | 18,656 | |
50/53 |
- | 175,000 | - | - | - | - | - | |
54/58 |
196,653 | 33,858 | 205,160 | 61,828 | 25,648 | 94,251 | 657 | |
490/1 |
- | 1,472 | 1,683 | 78,859 | 78,615 | 25,055 | 504 | |
| Balance sheet: equity and liabilities | ||||||||
10/49 |
500,194 | 455,599 | 485,469 | 760,650 | 721,976 | 720,478 | 729,273 | |
10/15 |
435,611 | 369,150 | 305,763 | 365,814 | 348,358 | 444,404 | 478,177 | |
10/11 |
123,947 | 123,947 | 123,947 | 123,947 | 123,947 | 123,947 | 123,947 | |
100 |
123,947 | 123,947 | 123,947 | 123,947 | 123,947 | 123,947 | 123,947 | |
13 |
354,231 | 354,231 | 354,231 | 354,231 | 354,231 | 354,231 | 354,231 | |
130 |
12,395 | 12,395 | 12,395 | 12,395 | 12,395 | 12,395 | 12,395 | |
133 |
341,836 | 341,836 | 341,836 | 341,836 | 341,836 | 341,836 | 341,836 | |
14 |
-42,567 | -109,027 | -172,414 | -112,363 | -129,819 | -33,773 | - | |
17/49 |
64,584 | 86,448 | 179,706 | 394,836 | 373,617 | 276,073 | 251,096 | |
42/48 |
64,048 | 85,853 | 177,747 | 394,645 | 373,450 | 275,972 | 250,940 | |
43 |
- | - | - | 150,000 | 100,000 | - | 11,132 | |
430/8 |
- | - | - | - | - | - | 11,132 | |
439 |
- | - | - | 150,000 | 100,000 | - | - | |
44 |
12,677 | 18,598 | 19,493 | 29,478 | 18,714 | 24,834 | 31,612 | |
440/4 |
12,677 | 18,598 | 19,493 | 29,478 | 18,714 | 24,834 | 31,612 | |
45 |
51,371 | 56,053 | 51,678 | 119,631 | 169,161 | 188,962 | 146,021 | |
450/3 |
15,989 | 27,045 | 15,035 | 49,464 | 67,065 | 66,190 | 49,369 | |
454/9 |
35,382 | 29,008 | 36,643 | 70,167 | 102,096 | 122,772 | 96,652 | |
47/48 |
- | 11,202 | 106,575 | 95,535 | 85,575 | 62,175 | 62,175 | |
492/3 |
536 | 595 | 1,959 | 191 | 167 | 102 | 156 | |
| Income statement | ||||||||
76A |
- | - | 5,515 | - | - | - | - | |
9900 |
279,129 | 245,151 | 160,334 | 239,405 | 158,224 | 242,928 | 340,943 | |
62 |
219,494 | 198,843 | 184,100 | 223,057 | 268,387 | 290,432 | 330,378 | |
630 |
- | - | - | 3,970 | 3,970 | 3,970 | 1,985 | |
640/8 |
982 | 455 | 57,948 | 790 | 1,171 | 789 | 1,195 | |
66A |
- | - | - | 1 | 675 | - | 917 | |
9901 |
58,653 | 45,852 | -81,714 | 11,587 | -115,304 | -52,264 | 7,384 | |
75/76B |
8,327 | 18,035 | 21,472 | 22,390 | 22,624 | 24,195 | 24,639 | |
75 |
8,327 | 18,035 | 21,472 | 22,390 | 22,624 | 24,195 | 24,639 | |
65/66B |
519 | 500 | 5,323 | 6,252 | 2,690 | 5,704 | 1,142 | |
65 |
519 | 500 | 5,323 | 6,252 | 2,690 | 5,704 | 1,142 | |
9903 |
66,460 | 63,387 | -60,051 | 27,724 | -96,046 | -33,773 | 29,963 | |
67/77 |
- | - | - | 10,268 | - | - | 13,780 | |
9904 |
66,460 | 63,387 | -60,051 | 17,455 | -96,046 | -33,773 | 16,183 | |
9905 |
66,460 | 63,387 | -60,051 | 17,455 | -96,046 | -33,773 | 16,183 | |
| Appropriation of the result | ||||||||
9906 |
-42,567 | -109,027 | -172,414 | -112,363 | -129,819 | -33,773 | 16,183 | |
691/2 |
- | - | - | - | - | - | 16,183 | |
6921 |
- | - | - | - | - | - | 16,183 | |
| Social balance sheet | ||||||||
9087 |
3.9 | 3.9 | 3.7 | 4.3 | 4.7 | 6.1 | 7.3 | |
Hours worked1013 |
6,498 | 6,244 | 6,228 | 6,996 | 8,022 | 10,392 | 12,069 | |
| Document | ||||||||
The accounts for 15 older financial years (1988-2002) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2009 (PDF), filed on 22-07-2010.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2009 | abbreviated format | 22-07-2010 | 2010-32400425 | |
| 31-12-2008 | abbreviated format | 31-07-2009 | 2009-52600067 | |
| 31-12-2007 | abbreviated format | 26-12-2008 | 2008-87500213 | |
| 31-12-2006 | abbreviated format | 31-10-2008 | 2008-80800258 | |
| 31-12-2005 | abbreviated format | 27-11-2007 | 2007-80800350 | |
| 31-12-2004 | abbreviated format | 10-10-2007 | 2007-77000187 | |
| 31-12-2003 | abbreviated format | 10-10-2007 | 2007-77000165 | |
| 31-12-2002 | full format | 15-12-2005 | 2005-89800521 | |
| 31-12-2001 | full format | 03-07-2003 | 2003-34300131 | |
| 31-12-2000 | full format | 08-07-2002 | 2002-35300096 | |
| 31-12-1999 | full format | 19-06-2002 | 2002-24100082 | |
| 31-12-1998 | full format | 22-04-2002 | 2002-10304224 | |
| 31-12-1997 | full format | 22-12-1999 | 1999-64301908 | |
| 31-12-1996 | full format | 19-05-1999 | 1999-10603831 | |
| 31-12-1995 | full format | 05-11-1996 | 1996-50002490 | |
| 31-12-1994 | full format | 06-09-1995 | 1995-48402417 | |
| 31-12-1993 | full format | 20-04-1995 | 1995-06101584 | |
| 31-12-1992 | full format | 01-10-1993 | 1993-38204971 | |
| 31-12-1991 | abbreviated format | 08-02-1993 | 1993-02001932 | |
| 31-12-1990 | abbreviated format | 14-08-1991 | 1991-22500107 | |
| 31-12-1989 | abbreviated format | 24-07-1990 | 1990-19001320 | |
| 31-12-1988 | abbreviated format | 18-07-1989 | 1989-17402935 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
|---|---|---|---|---|---|---|---|---|
| - | - | - | 15,557 | -111,334 | -48,294 | 9,369 | ||
| - | - | - | 21,426 | -92,076 | -29,803 | 18,168 | ||
| - | - | - | 0 | 0 | 0 | 15,881 | ||
| 162,796 | -171,303 | 143,332 | 36,180 | -68,603 | 93,593 | - | ||
| 436,147 | 369,745 | 307,723 | 364,020 | 342,570 | 434,581 | 464,437 | ||
| 87.1% | 81.0% | 63.0% | 48.1% | 48.3% | 61.7% | 65.6% | ||
| 7.81 | 5.31 | 2.73 | 1.92 | 1.92 | 2.57 | 2.85 | ||
| 0.15 | 0.23 | 0.59 | 1.08 | 1.07 | 0.62 | 0.53 | ||
| 15.3% | 17.2% | -19.6% | 4.8% | -27.6% | -7.6% | 3.4% | ||
| 13.3% | 13.9% | -12.4% | 2.3% | -13.3% | -4.7% | 2.2% |
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 COMPUTEX DESIGN
The operating result for 2009 is 28% higher than in 2008 and the highest since 2003. It is the second rise in a row, after the fall in 2007.
Debt's share of the balance-sheet total falls from 19.0% to 12.9%. Equity is higher and debt is lower.