Debts
Of this, €21.6m falls due within a year.
Of this, €21.6m falls due within a year.
Customers pay 67 days earlier.
The last five annual accounts were filed 60 to 69 days before the end of the period.
Absorbed by dcinex in August 2014. The last annual accounts are for financial year 2013.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
| Line | Trend | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||
20/58 |
94.2m | 93.7m | 56.9m | 24.4m | 1.1m | |
21/28 |
76.9m | 76.8m | 42.8m | 16.8m | - | |
22/27 |
76.9m | 76.8m | 42.8m | 16.8m | - | |
26 |
76.9m | 75.5m | 41.7m | 16.8m | - | |
27 |
0 | 1.4m | 1.1m | - | - | |
29/58 |
17.4m | 16.8m | 14.0m | 7.6m | 1.1m | |
3 |
88,938 | 17,587 | 187,351 | 119,586 | - | |
30/36 |
88,938 | 17,587 | 187,351 | 119,586 | - | |
30/31 |
35 | - | - | - | - | |
33 |
- | 288 | 11,467 | - | - | |
34 |
88,903 | 17,299 | 175,884 | 119,586 | - | |
40/41 |
10.5m | 11.0m | 7.0m | 3.8m | 49 | |
40 |
9.8m | 7.7m | 6.4m | 2.7m | - | |
41 |
709,989 | 3.4m | 596,967 | 1.1m | 49 | |
50/53 |
18,127 | - | - | - | - | |
51/53 |
18,127 | - | - | - | - | |
54/58 |
2.6m | 1.9m | 4.4m | 1.6m | 101,181 | |
490/1 |
4.1m | 3.9m | 2.5m | 2.0m | 970,657 | |
| Balance sheet: equity and liabilities | ||||||
10/49 |
94.2m | 93.7m | 56.9m | 24.4m | 1.1m | |
10/15 |
3.2m | 1.0m | -999,507 | 41,788 | 79,231 | |
10/11 |
1.9m | 1.9m | 1.3m | 1.3m | 100,000 | |
100 |
1.9m | 1.9m | 1.3m | 1.3m | 100,000 | |
13 |
353,233 | - | - | - | - | |
130 |
128,233 | - | - | - | - | |
132 |
225,000 | - | - | - | - | |
14 |
956,853 | -829,572 | -2.2m | -1.2m | -20,769 | |
16 |
55,800 | 38,000 | - | - | - | |
160/5 |
55,800 | 38,000 | - | - | - | |
164/5 |
55,800 | 38,000 | - | - | - | |
17/49 |
91.0m | 92.6m | 57.9m | 24.3m | 992,656 | |
17 |
53.1m | 53.1m | 28.9m | 4.6m | - | |
170/4 |
53.1m | 53.1m | 28.9m | 4.6m | - | |
170 |
13.3m | 12.0m | 6.0m | 976,535 | - | |
173 |
39.8m | 41.1m | 22.9m | 3.6m | - | |
42/48 |
21.6m | 24.9m | 18.7m | 17.7m | 952,656 | |
42 |
8.1m | 7.2m | 3.7m | 485,336 | - | |
43 |
9,365 | - | - | - | - | |
430/8 |
9,365 | - | - | - | - | |
44 |
5.1m | 10.9m | 7.6m | 9.7m | 63,296 | |
440/4 |
5.1m | 10.9m | 7.6m | 9.7m | 63,296 | |
45 |
619,105 | - | - | - | - | |
450/3 |
619,105 | - | - | - | - | |
47/48 |
7.8m | 6.8m | 7.4m | 7.5m | 889,360 | |
492/3 |
16.2m | 14.6m | 10.3m | 2.1m | 40,000 | |
| Income statement | ||||||
70/76A |
24.7m | 18.2m | 8.4m | 1.2m | - | |
70 |
24.7m | 18.1m | 8.4m | 1.2m | - | |
71 |
-288 | -9,086 | 39,940 | - | - | |
60/66A |
17.1m | 13.1m | 7.6m | 2.1m | 20,770 | |
60 |
426,130 | 1.5m | 1.7m | 340,241 | - | |
600/8 |
497,769 | 1.6m | 1.7m | 459,827 | - | |
609 |
-71,639 | -92,211 | -26,926 | -119,586 | - | |
61 |
3.0m | 3.1m | 1.9m | 1.2m | 20,550 | |
630 |
13.3m | 8.3m | 3.9m | 557,685 | - | |
631/4 |
148,066 | 137,082 | 36,093 | - | - | |
635/8 |
17,800 | 38,000 | - | - | - | |
640/8 |
86,942 | 77,028 | 13,896 | - | 220 | |
66A |
- | - | 5,292 | - | - | |
9901 |
7.7m | 5.0m | 850,501 | -967,338 | -20,770 | |
75/76B |
563,835 | 567,180 | 325,126 | 12,765 | 59 | |
75 |
563,835 | 567,180 | 325,126 | 12,765 | 59 | |
750 |
- | - | 1,725 | - | - | |
751 |
5,272 | 9,927 | 8,331 | 1,199 | - | |
752/9 |
558,563 | 557,253 | 315,070 | 11,566 | 59 | |
65/66B |
4.9m | 4.2m | 2.2m | 232,690 | 49 | |
65 |
4.9m | 4.2m | 2.2m | 232,690 | 49 | |
650 |
4.1m | 3.5m | 1.7m | 200,798 | - | |
651 |
71,872 | - | - | - | - | |
652/9 |
687,164 | 655,112 | 476,272 | 31,892 | 49 | |
9903 |
3.3m | 1.4m | -1.0m | -1.2m | -20,760 | |
67/77 |
555,701 | 2,056 | 1,325 | 180 | 9 | |
670/3 |
555,701 | 2,056 | 1,504 | 180 | 9 | |
77 |
- | - | 179 | - | - | |
9904 |
2.8m | 1.4m | -1.0m | -1.2m | -20,769 | |
689 |
225,000 | - | - | - | - | |
9905 |
2.6m | 1.4m | -1.0m | -1.2m | -20,769 | |
| Appropriation of the result | ||||||
9906 |
1.7m | -829,572 | -2.2m | -1.2m | -20,769 | |
691/2 |
128,233 | - | - | - | - | |
6920 |
128,233 | - | - | - | - | |
694/7 |
650,000 | - | - | - | - | |
695 |
650,000 | - | - | - | - | |
| Document | ||||||
Source: Annual accounts 2013 (PDF), filed on 23-05-2014.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2013 | full format | 23-05-2014 | 2014-13100528 | |
| 31-12-2012 | full format | 28-05-2013 | 2013-13200009 | |
| 31-12-2011 | full format | 01-06-2012 | 2012-13700046 | |
| 31-12-2010 | full format | 26-05-2011 | 2011-13100136 | |
| 31-12-2009 | full format | 27-05-2010 | 2010-12900142 |
| Line | Trend | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|
| 21.0m | 13.3m | 4.7m | -409,653 | - | ||
| 16.1m | 9.7m | 2.9m | -629,758 | - | ||
| 15.8m | 43.2m | 31.8m | 17.3m | - | ||
| 722,220 | -2.5m | 2.8m | 1.5m | - | ||
| -4.3m | -8.0m | -4.7m | -10.0m | 119,231 | ||
| 31.0% | 27.9% | 10.2% | -82.4% | - | ||
| 3.4% | 1.1% | -1.8% | 0.2% | 7.4% | ||
| 0.80 | 0.68 | 0.75 | 0.43 | 1.13 | ||
| 0.80 | 0.68 | 0.74 | 0.43 | 1.13 | ||
| 28.56 | 88.58 | - | - | 12.53 | ||
| 87.6% | 135.8% | - | - | -26.2% | ||
| 3.0% | 1.5% | -1.8% | -4.9% | -1.9% | ||
| 5.10 | 3.76 | 2.74 | -2.04 | - | ||
| 145 days | 154 days | 278 days | 849 days | - | ||
| 537 days | 860 days | 762 days | 2233 days | 1124 days |
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.
The operating result for 2013 is 52% higher than in 2012 and the highest since 2009. It is the third rise in a row, after the fall in 2010.
Debt's share of the balance-sheet total falls from 98.8% to 96.6%. Equity is higher and debt is lower.
Source: lists of holdings in the owners' accounts
The network starts from the shareholders of DCINEX ALPHA. Every company they also own or run is a node.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
DCINEX ALPHA is no longer in the KBO register. dcinex took it over in a merger by absorption, published in the Belgian Official Gazette on 11 August 2014.
If something looks wrong or is missing, please tell us.