Skip to content

CORE

Inactive
KBO/BCE: BE 0835.131.297

Inactive; last annual accounts for financial year 2020.

COREInactive

Financials · financial year 2020, abbreviated format

2020 annual accounts filed late (184 days) Filed on 31 January 2022, deadline 31 July 2021 (7 months after the close on 31 December 2020, Companies Code art. 3:10). Source: NBB, 2022-02900565.

Equity
€13.5m▲ 14.0%
2020 · €11.8m
Total assets
€60.7m▲ 7.8%
2020 · €56.3m
Net result
€1.2m▼ 57.5%
2020 · €2.9m
Working capital
-€10.1m▼ 77.0%
2020 · -€5.7m
Trend over the years

2018 to 2020, 3 financial years 2018 to 2020, 3 financial years

Multiple financial year ends fall in the same calendar year; an annual trend is not displayed.

What the company sold each financial year and what was left of it. A loss stands below the zero line.

Operating result€2.5m 2020 Net result€1.2m 2020

Use the arrow keys on the chart for the figures per year.

Available amounts per financial year
Line201820202020
Operating result€3.1m-€4.9m-€2.5m-
Net result€1.5m-€2.9m-€1.2m-
Equity€8.9m-€11.8m-€13.5m-
Total assets€58.5m-€56.3m-€60.7m-
Debt€47.4m-€42.3m-€45.2m-
Working capital-€32.3m--€5.7m--€10.1m-
Staff (FTE)3.4-9-12.9-
Turnover and EBIT margin not published: the abbreviated format does not require them.
Balance-sheet composition
2020 in colour, 2020 as the grey bar beneath
Assets €60.7m
Fixed assets €56.9m ▲ 10.2%
Current assets €3.8m ▼ 18.4%
Equity and liabilities €60.7m
Equity €13.5m ▲ 14.0%
Provisions €2.0m ▼ 7.4%
Debt €45.2m ▲ 6.9%
Debt's share of the balance-sheet total falls from 75.2% to 74.5%. Equity and debt are higher.
Key figures and ratios
2020 value · change against 2020
EBITDA
€3.9m▼
2020 · €6.8m
Cash flow
€2.7m▼
2020 · €4.7m
Current ratio
0.28▼
2020 · 0.45
Quick ratio
0.17▼
2020 · 0.23
Debt to equity
2.30▼
2020 · 2.69
ROE
9.1%▼
2020 · 24.5%
ROA
2.0%▼
2020 · 5.1%
Debt ≤ 1 year
€13.9m▲
2020 · €10.4m
Debt > 1 year
€31.0m▼
2020 · €31.8m
Income taxes
€105,000▼
2020 · €882,537
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
Filed annual accounts As filed with the NBB · 2020 against 2020 · 27 lines
Balance sheet Code20202020
Assets
Total assets20/58€56.3m€60.7m▲
Fixed assets21/28€51.6m€56.9m▲
Tangible fixed assets22/27€51.5m€56.5m▲
Financial fixed assets28€0.1m€0.4m▲
Current assets29/58€4.7m€3.8m▼
Stocks and contracts in progress3€2.4m€1.5m▼
Amounts receivable within one year40/41€1.4m€1.3m▼
Cash at bank and in hand54/58€0.5m€0.8m▲
Equity and liabilities
Total equity and liabilities10/49€56.3m€60.7m▲
Equity10/15€11.8m€13.5m▲
Contributions10/11€3.1m€3.1m=
Reserves13€5.7m€7.1m▲
Profit (loss) carried forward14€3.1m€3.3m▲
Provisions and deferred taxes16€2.2m€2.0m▼
Amounts payable17/49€42.3m€45.2m▲
Amounts payable after more than one year17€31.8m€31.0m▼
Amounts payable within one year42/48€10.4m€13.9m▲
Trade debts44-€0.006m
Income statement Code20202020
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.8m€1.4m▼
Gross operating margin9900€7.8m€4.8m▼
Operating profit (loss)9901€4.9m€2.5m▼
Recurring financial income75€0.04m€0.02m▼
Recurring financial charges65€1.2m€0.9m▼
Profit (loss) for the period before taxes9903€3.8m€1.6m▼
Income taxes67/77€0.9m€0.1m▼
Profit (loss) for the period9904€2.9m€1.2m▼
Profit (loss) for the period to be appropriated9905€1.8m€0.2m▼
Line201820202020Change
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.2m€1.8m€1.4m-
Gross operating margin9900€4.8m€7.8m€4.8m-
Operating profit (loss)9901€3.1m€4.9m€2.5m-
Recurring financial income75€0.02m€0.04m€0.02m-
Recurring financial charges65€1.0m€1.2m€0.9m-
Profit (loss) for the period before taxes9903€2.2m€3.8m€1.6m-
Income taxes67/77€0.7m€0.9m€0.1m-
Profit (loss) for the period9904€1.5m€2.9m€1.2m-
Profit (loss) for the period to be appropriated9905€1.6m€1.8m€0.2m-
Line201820202020Change
Assets
Total assets20/58€58.5m€56.3m€60.7m-
Fixed assets21/28€53.2m€51.6m€56.9m-
Tangible fixed assets22/27€53.1m€51.5m€56.5m-
Financial fixed assets28€0.1m€0.1m€0.4m-
Current assets29/58€5.3m€4.7m€3.8m-
Stocks and contracts in progress3€3.4m€2.4m€1.5m-
Amounts receivable within one year40/41€0.6m€1.4m€1.3m-
Cash at bank and in hand54/58€1.0m€0.5m€0.8m-
Equity and liabilities
Total equity and liabilities10/49€58.5m€56.3m€60.7m-
Equity10/15€8.9m€11.8m€13.5m-
Contributions10/11€3.1m€3.1m€3.1m-
Reserves13€2.8m€5.7m€7.1m-
Profit (loss) carried forward14€3.1m€3.1m€3.3m-
Provisions and deferred taxes16€2.1m€2.2m€2.0m-
Amounts payable17/49€47.4m€42.3m€45.2m-
Amounts payable after more than one year17€9.6m€31.8m€31.0m-
Amounts payable within one year42/48€37.6m€10.4m€13.9m-
Trade debts44€0.2m-€0.006m-
Line201820202020Change
Profit (loss) for the period9904€1.5m€2.9m€1.2m-
+ Depreciation and write-downs630€1.2m€1.8m€1.4m-
Operating cash flow (approximation)€2.8m€4.7m€2.7m-

Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.

Download as CSV

Filings with the National Bank (10)
Financial year Type Filed Reference
31-12-2020 abbreviated format 31-01-2022 2022-02900565
31-03-2020 abbreviated format 07-01-2021 2021-00600375
31-12-2018 abbreviated format 28-10-2019 2019-71600469
31-12-2017 abbreviated format 12-10-2018 2018-69400038
31-12-2016 abbreviated format 29-09-2017 2017-65300573
31-12-2015 full format 23-06-2016 2016-22100018
31-12-2014 full format 28-09-2015 2015-61900351
31-12-2013 full format 29-08-2014 2014-55500508
30-06-2013 full format 21-01-2014 2014-01200268
30-06-2012 abbreviated format 13-02-2013 2013-03600186

Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.