CONDEK
InactiveFinancials · financial year 2023, abbreviated format
Turnover
≈ €190,000
Estimated: probably between €120,000 and €360,000
Total assets
€500,259▼ 42.9%
2022 · €875,596
Net result
€107,167▼ 1.5%
2021 · €108,843
Working capital
€20,637▼ 41.2%
2022 · €35,120
Trend over the years
2019 to 2023, 5 financial years 2018 to 2023, 6 financial years
The operating result has fallen two years in a row; 2023 is 99% below 2022 and is the lowest result in the available series.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€1,192
2023
Net result€107,167
2022
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€500,259
2023
Equity€41,545
2023
Debt€458,714
2023
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€20,637
2023
Average staff in full-time equivalents (FTE).
Staff (FTE)0.7
2023
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line201820192020202120222023
Operating result€74,988-€105,471▲ 40.7%€97,717▼ 7.4%€109,765▲ 12.3%€108,038▼ 1.6%€1,192▼ 98.9%
Net result€72,095-€94,493▲ 31.1%€96,766▲ 2.4%€108,843▲ 12.5%€107,167▼ 1.5%
Equity€41,545-€41,545=€41,545=€41,545=€41,545=€41,545=
Total assets€568,855-€637,916▲ 12.1%€788,751▲ 23.6%€859,347▲ 9.0%€875,596▲ 1.9%€500,259▼ 42.9%
Debt€527,311-€596,371▲ 13.1%€747,206▲ 25.3%€817,802▲ 9.4%€834,051▲ 2.0%€458,714▼ 45.0%
Working capital€33,073-€29,997▼ 9.3%€35,325▲ 17.8%€38,658▲ 9.4%€35,120▼ 9.2%€20,637▼ 41.2%
Staff (FTE)0.7-0.9▲ 28.6%0.5▼ 44.4%1.1▲ 120%1.2▲ 9.1%0.7▼ 41.7%
Turnover and EBIT margin not published: the abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2023 in colour, 2022 as the grey bar beneath
Assets €500,259
Fixed assets
€20,908 ▲ 148%
Current assets
€479,351 ▼ 44.7%
Equity and liabilities €500,259
Equity
€41,545 =
Debt
€458,714 ▼ 45.0%
Debt's share of the balance-sheet total falls from 95.3% to 91.7%. Debt is lower.
Key figures and ratios
EBITDA
€6,484▼
2022 · €110,255
Current ratio
1.04▲
2022 · 1.04
Debt to equity
11.04▼
2022 · 20.08
Interest coverage
over 100
2022 · over 100
Debt ≤ 1 year
€458,714▼
2022 · €832,052
Income taxes
€1,457▲
2022 · €766
Staff costs
€52,996▼
2022 · €66,896
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | €51,002 | €66,896 | €52,996 | ▼ 20.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €5,538 | €5,991 | €5,848 | €3,334 | €2,216 | €5,291 | ▲ 139% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | -€1,204 | €1,074 | €6,662 | ▲ 520% |
| Other operating charges640/8 | - | - | - | €7,263 | €4,898 | €1,561 | ▼ 68.1% |
| Gross operating margin9900 | €115,583 | €163,429 | €128,472 | €170,159 | €183,123 | €67,703 | ▼ 63.0% |
| Operating profit (loss)9901 | €74,988 | €105,471 | €97,717 | €109,765 | €108,038 | €1,192 | ▼ 98.9% |
| Financial income75/76B | - | - | - | €461 | €190 | €285 | ▲ 50.1% |
| Recurring financial income75 | €77 | €97 | - | €461 | €190 | €285 | ▲ 50.1% |
| Financial charges65/66B | - | - | - | €68 | €296 | €19 | ▼ 93.4% |
| Recurring financial charges65 | €81 | €7 | €59 | €68 | €296 | €19 | ▼ 93.4% |
| Profit (loss) for the period before taxes9903 | €74,983 | €105,560 | €97,658 | €110,158 | €107,932 | €1,457 | ▼ 98.6% |
| Income taxes67/77 | €2,889 | €11,067 | €892 | €1,315 | €766 | €1,457 | ▲ 90.4% |
| Profit (loss) for the period9904 | €72,095 | €94,493 | €96,766 | €108,843 | €107,167 | - | - |
| Profit (loss) for the period to be appropriated9905 | €72,095 | €94,493 | €96,766 | €108,843 | €107,167 | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Total assets20/58 | €568,855 | €637,916 | €788,751 | €859,347 | €875,596 | €500,259 | ▼ 42.9% |
| Fixed assets21/28 | €8,471 | €11,548 | €6,220 | €2,886 | €8,424 | €20,908 | ▲ 148% |
| Tangible fixed assets22/27 | €8,471 | €11,548 | €6,220 | €2,886 | €8,424 | €20,908 | ▲ 148% |
| Plant, machinery and equipment23 | - | - | - | €345 | €7,033 | €4,965 | ▼ 29.4% |
| Furniture and vehicles24 | - | - | - | €1,498 | €608 | €15,356 | ▲ 25× |
| Other tangible fixed assets26 | - | - | - | €1,044 | €783 | €587 | ▼ 25.0% |
| Current assets29/58 | €560,384 | €626,368 | €782,531 | €856,460 | €867,172 | €479,351 | ▼ 44.7% |
| Amounts receivable within one year40/41 | €316,864 | €389,805 | €373,381 | €498,950 | €501,273 | €267,149 | ▼ 46.7% |
| Trade receivables40 | - | - | - | €443,334 | €436,291 | €262,707 | ▼ 39.8% |
| Other amounts receivable41 | - | - | - | €55,616 | €64,982 | €4,442 | ▼ 93.2% |
| Cash at bank and in hand54/58 | €242,574 | €235,852 | €407,623 | €356,795 | €357,864 | €212,202 | ▼ 40.7% |
| Deferred charges and accrued income490/1 | - | - | - | €715 | €8,035 | - | - |
| Equity and liabilities | |||||||
| Total equity and liabilities10/49 | €568,855 | €637,916 | €788,751 | €859,347 | €875,596 | €500,259 | ▼ 42.9% |
| Equity10/15 | €41,545 | €41,545 | €41,545 | €41,545 | €41,545 | €41,545 | = |
| Contributions10/11 | €37,200 | €37,200 | - | €37,200 | €37,200 | €37,200 | = |
| Reserves13 | €4,345 | €4,345 | €4,345 | €4,345 | €4,345 | €4,345 | = |
| Non-distributable reserves130/1 | - | - | - | €3,720 | €3,720 | €3,720 | = |
| Reserves not available under the articles1311 | - | - | - | €3,720 | €3,720 | €3,720 | = |
| Tax-exempt reserves132 | - | - | - | €625 | €625 | €625 | = |
| Amounts payable17/49 | €527,311 | €596,371 | €747,206 | €817,802 | €834,051 | €458,714 | ▼ 45.0% |
| Amounts payable within one year42/48 | €527,311 | €596,371 | €747,206 | €817,802 | €832,052 | €458,714 | ▼ 44.9% |
| Trade debts44 | €431,125 | €481,032 | €636,328 | €695,877 | €667,604 | €426,039 | ▼ 36.2% |
| Suppliers440/4 | - | - | - | €695,877 | €667,604 | €426,039 | ▼ 36.2% |
| Advances received on contracts in progress46 | - | - | - | €605 | €42,909 | €3,827 | ▼ 91.1% |
| Taxes, remuneration and social security45 | - | - | - | €12,477 | €14,371 | €20,768 | ▲ 44.5% |
| Taxes450/3 | - | - | - | €1,198 | €19 | €14,878 | ▲ 796× |
| Remuneration and social security454/9 | - | - | - | €11,279 | €14,353 | €5,890 | ▼ 59.0% |
| Other amounts payable47/48 | - | - | - | €108,843 | €107,167 | €8,080 | ▼ 92.5% |
| Accrued charges and deferred income492/3 | - | - | - | - | €1,999 | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €72,095 | €94,493 | €96,766 | €108,843 | €107,167 | - | - |
| + Depreciation and write-downs630 | €5,538 | €5,991 | €5,848 | €3,334 | €2,216 | €5,291 | ▲ 139% |
| Operating cash flow (approximation) | €77,632 | €100,484 | €102,614 | €112,176 | €109,383 | €5,291 | ▼ 95.2% |
| Investment in fixed assets (approximation) | - | -€9,068 | -€520 | €0 | -€7,753 | -€17,776 | ▼ 129% |
| Change in cash | - | -€6,722 | €171,771 | -€50,828 | €1,069 | -€145,662 | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 35 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 30-09-2023 | abbreviated format | 30-04-2024 | 2024-00077456 |
| 31-12-2022 | abbreviated format | 17-05-2023 | 2023-00089858 |
| 31-12-2021 | abbreviated format | 07-06-2022 | 2022-20051957 |
| 31-12-2020 | abbreviated format | 06-08-2021 | 2021-46600098 |
| 31-12-2019 | abbreviated format | 17-06-2020 | 2020-17800321 |
| 31-12-2018 | abbreviated format | 20-06-2019 | 2019-20700143 |
| 31-12-2017 | abbreviated format | 09-07-2018 | 2018-30800241 |
| 31-12-2016 | abbreviated format | 26-06-2017 | 2017-22200273 |
| 31-12-2015 | abbreviated format | 22-08-2016 | 2016-45700180 |
| 31-12-2014 | abbreviated format | 25-06-2015 | 2015-21600473 |
Subsidies and aid
Flemish government
2022 · 1 entry · €135 awarded · €135 paidPublic contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.