DAVER
InactiveFinancials · financial year 2024, abbreviated format
Turnover
€954,363▼ 75.2%
2022 · €3.8m
EBIT margin
Not meaningful: turnover is only a small part of operating income
Net result
-€8.0m▼ 603%
2023 · -€1.1m
Working capital
-€2.6m▼ 68.1%
2022 · -€1.5m
Trend over the years
2020 to 2024, 5 financial years 2018 to 2024, 7 financial years
The operating result stays negative: a loss of €7.8m in 2024 against €1.0m in 2023; the loss grows and 2024 has 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.
Turnover€1.0m
2023
Operating result-€7.8m
2024
Net result-€8.0m
2024
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€0.1m
2024
Equity€0.1m
2024
Debt€3.0m
2023
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€2.6m
2023
Average staff in full-time equivalents (FTE).
Staff (FTE)0.2
2024
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line2018201920202021202220232024
Turnover€3.6m-€3.9m▲ 9.7%€3.8m▼ 1.9%€3.6m▼ 6.2%€3.8m▲ 6.6%€1.0m▼ 75.2%
Operating result-€0.2m-€0.1m€0.02m▼ 88.5%-€0.009m-€3.0m▼ 32,425%-€1.0m▲ 66.5%-€7.8m▼ 667%
Net result-€0.2m-€0.1m€0.01m▼ 92.5%-€0.03m-€3.0m▼ 11,043%-€1.1m▲ 62.5%-€8.0m▼ 603%
Equity€0.02m-€0.2m▲ 675%€0.2m▲ 6.6%€0.1m▼ 15.6%-€2.9m-€4.0m▼ 39.4%€0.1m
Total assets€1.2m-€1.3m▲ 10.7%€1.4m▲ 6.9%€1.9m▲ 40.8%€0.6m▼ 71.3%€0.4m▼ 21.2%€0.1m▼ 69.8%
Debt€1.1m-€1.1m▼ 1.8%€1.2m▲ 7.0%€1.8m▲ 49.1%€2.0m▲ 12.9%€3.0m▲ 50.7%
Working capital-€0.7m--€0.9m▼ 32.5%-€0.9m▼ 5.2%-€1.2m▼ 34.3%-€1.5m▼ 23.6%-€2.6m▼ 68.1%
Staff (FTE)47.5-48.5▲ 2.1%50▲ 3.1%44.1▼ 11.8%45.8▲ 3.9%31.1▼ 32.1%0.2▼ 99.4%
Why a figure moved sharply
- 2024 Net result -603% on 2023. This financial year ran 11 months, the previous one 12.
Key figures and ratios
EBITDA
-€7.8m
Cash flow
-€8.0m
Solvency
100.0%▲
2023 · -929.3%
Interest coverage
-28.29
Staff costs
€15,112▼
2023 · €1.0m
A ratio outside any meaningful range has been withheld (balance sheet total €131,619, equity €131,619).
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 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Turnover70 | €3.6m | €3.9m | €3.8m | €3.6m | €3.8m | €1.0m | - | - |
| Non-recurring operating income76A | - | - | - | - | €0.009m | - | €0.3m | - |
| Goods, raw materials, services and sundry goods60/61 | - | - | - | €1.3m | €1.6m | €1.1m | €0.6m | ▼ 42.7% |
| Remuneration, social security and pensions62 | - | - | - | €2.4m | €2.6m | €1.0m | €0.02m | ▼ 98.6% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.1m | €0.1m | €0.2m | €0.2m | €0.3m | - | €0.01m | - |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | €0.001m | -€0.004m | -€0.001m | €96 | - |
| Other operating charges640/8 | - | - | - | €0.01m | €0.05m | €0.04m | €0.02m | ▼ 56.4% |
| Non-recurring operating charges66A | - | - | - | €0.02m | €2.6m | €0.07m | €7.4m | ▲ 104× |
| Gross operating margin9900 | €2.2m | €2.7m | €2.7m | €2.7m | €2.5m | €0.1m | -€0.3m | - |
| Operating profit (loss)9901 | -€0.2m | €0.1m | €0.02m | -€0.009m | -€3.0m | -€1.0m | -€7.8m | ▼ 667% |
| Financial income75/76B | - | - | - | €0 | €8 | €0 | - | - |
| Recurring financial income75 | €0.005m | €77 | €84 | €0 | €8 | €0 | - | - |
| Financial charges65/66B | - | - | - | €0.02m | €0.02m | €0.1m | €0.3m | ▲ 109% |
| Recurring financial charges65 | €0.002m | €0.006m | €0.006m | €0.02m | €0.02m | €0.1m | €0.3m | ▲ 109% |
| Profit (loss) for the period before taxes9903 | -€0.2m | €0.1m | €0.01m | -€0.03m | -€3.0m | -€1.1m | -€8.0m | ▼ 603% |
| Income taxes67/77 | €155 | €165 | €241 | €200 | €193 | €17 | - | - |
| Profit (loss) for the period9904 | -€0.2m | €0.1m | €0.01m | -€0.03m | -€3.0m | -€1.1m | -€8.0m | ▼ 603% |
| Profit (loss) for the period to be appropriated9905 | -€0.2m | €0.1m | €0.01m | -€0.03m | -€3.0m | -€1.1m | -€8.0m | ▼ 603% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €1.2m | €1.3m | €1.4m | €1.9m | €0.6m | €0.4m | €0.1m | ▼ 69.8% |
| Fixed assets21/28 | €0.7m | €1.1m | €1.1m | €1.4m | €0.3m | €0.02m | - | - |
| Tangible fixed assets22/27 | €0.7m | €1.1m | €1.1m | €1.4m | €0.2m | - | - | - |
| Plant, machinery and equipment23 | - | - | - | €0.1m | €0.03m | - | - | - |
| Furniture and vehicles24 | - | - | - | €0.2m | €0.2m | - | - | - |
| Other tangible fixed assets26 | - | - | - | €1.1m | - | - | - | - |
| Financial fixed assets28 | - | - | €0.003m | €0.004m | €0.002m | €0.02m | - | - |
| Current assets29/58 | €0.5m | €0.2m | €0.3m | €0.5m | €0.3m | €0.4m | €0.1m | ▼ 68.5% |
| Stocks and contracts in progress3 | €0.01m | €0.01m | €0.01m | €0.03m | €0.02m | - | - | - |
| Stocks30/36 | - | - | - | €0.03m | €0.02m | - | - | - |
| Amounts receivable within one year40/41 | €0.4m | €0.1m | €0.09m | €0.09m | €0.2m | €0.4m | €0.1m | ▼ 67.9% |
| Trade receivables40 | - | - | - | €0.09m | €0.2m | €0.4m | - | - |
| Other amounts receivable41 | - | - | - | - | - | €0.03m | €0.1m | ▲ 285% |
| Cash at bank and in hand54/58 | €0.003m | €0.002m | €0.001m | €159 | €162 | - | - | - |
| Deferred charges and accrued income490/1 | - | - | - | €0.4m | €0.06m | €0.007m | - | - |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €1.2m | €1.3m | €1.4m | €1.9m | €0.6m | €0.4m | €0.1m | ▼ 69.8% |
| Equity10/15 | €0.02m | €0.2m | €0.2m | €0.1m | -€2.9m | -€4.0m | €0.1m | - |
| Contributions10/11 | €0.1m | €0.1m | €0.1m | €0.1m | €0.1m | €0.1m | €12.4m | ▲ 91× |
| Capital10 | - | - | - | €0.1m | €0.1m | €0.1m | €12.4m | ▲ 91× |
| Issued capital100 | - | - | - | €0.1m | €0.1m | €0.1m | €12.4m | ▲ 91× |
| Reserves13 | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Non-distributable reserves130/1 | - | - | - | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Legal reserve130 | - | - | - | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Profit (loss) carried forward14 | -€0.1m | €0.02m | €0.03m | -€0.002m | -€3.1m | -€4.2m | -€12.2m | ▼ 192% |
| Provisions and deferred taxes16 | - | - | - | - | €1.5m | €1.5m | - | - |
| Provisions for liabilities and charges160/5 | - | - | - | - | €1.5m | €1.5m | - | - |
| Other liabilities and charges164/5 | - | - | - | - | €1.5m | €1.5m | - | - |
| Amounts payable17/49 | €1.1m | €1.1m | €1.2m | €1.8m | €2.0m | €3.0m | - | - |
| Amounts payable within one year42/48 | €1.1m | €1.1m | €1.2m | €1.7m | €1.8m | €3.0m | - | - |
| Trade debts44 | €0.4m | €0.3m | €0.3m | €0.4m | €0.2m | €0.09m | - | - |
| Suppliers440/4 | - | - | - | €0.4m | €0.2m | €0.09m | - | - |
| Advances received on contracts in progress46 | - | - | - | €0.2m | €0.002m | - | - | - |
| Taxes, remuneration and social security45 | - | - | - | €0.4m | €0.4m | €0.01m | - | - |
| Taxes450/3 | - | - | - | €0.05m | €0.06m | €17 | - | - |
| Remuneration and social security454/9 | - | - | - | €0.3m | €0.4m | €0.01m | - | - |
| Other amounts payable47/48 | - | - | - | €0.8m | €1.2m | €2.9m | - | - |
| Accrued charges and deferred income492/3 | - | - | - | €0.03m | €0.2m | €0.009m | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€0.2m | €0.1m | €0.01m | -€0.03m | -€3.0m | -€1.1m | -€8.0m | ▼ 603% |
| + Depreciation and write-downs630 | €0.1m | €0.1m | €0.2m | €0.2m | €0.3m | - | €0.01m | - |
| Operating cash flow (approximation) | -€0.08m | €0.3m | €0.2m | €0.2m | -€2.8m | -€1.1m | -€8.0m | ▼ 602% |
| Investment in fixed assets (approximation) | - | -€0.5m | -€0.2m | -€0.6m | €0.9m | €0.2m | - | - |
| Change in cash | - | -€0.001m | -€0.001m | -€0.001m | €4 | - | - | - |
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 36 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 30-11-2024 | abbreviated format | 29-01-2025 | 2025-00016969 |
| 31-12-2023 | abbreviated format | 09-07-2024 | 2024-00240424 |
| 31-12-2022 | abbreviated format | 19-07-2023 | 2023-00269109 |
| 31-12-2021 | abbreviated format | 23-06-2022 | 2022-20115479 |
| 31-12-2020 | abbreviated format | 28-06-2021 | 2021-29100109 |
| 31-12-2019 | abbreviated format | 07-07-2020 | 2020-27700487 |
| 31-12-2018 | abbreviated format | 24-06-2019 | 2019-23500140 |
| 31-12-2017 | abbreviated format | 29-06-2018 | 2018-27700145 |
| 31-12-2016 | abbreviated format | 23-06-2017 | 2017-21400473 |
| 31-12-2015 | full format | 27-06-2016 | 2016-25100439 |
Subsidies and aid
Flemish government
2022 to 2024 · 5 entries · €163,053 awarded · €163,053 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2024 | 1 | €292 | €292 |
| 2023 | 2 | €37,162 | €37,162 |
| 2022 | 2 | €125,599 | €125,599 |
Schemes
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.