DEBA
Annual accounts 2018
micro format, filed on 18-05-2018, 105 days before the deadlineThe turnover shown is an estimate from the gross margin.
Turnover ≈ €140,000. Estimated: probably between €83,000 and €250,000.
Balance sheet
balance sheet total €206,172 on 31-01-2018in euro
in euro
Staff
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 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||
20/58 |
206,172 | 182,858 | 123,351 | 118,513 | 123,858 | 197,807 | 229,355 | 780,132 | 879,697 | 969,289 | 1.2m | 1.4m | |
21/28 |
32,667 | 36,772 | 772 | 772 | 772 | 19,015 | 26,227 | 143,650 | 217,123 | 518,098 | 622,137 | 713,349 | |
21 |
- | - | - | - | - | - | - | - | - | 1,949 | 3,898 | 5,847 | |
22/27 |
32,667 | 36,000 | - | - | - | 18,244 | 25,455 | 142,878 | 216,351 | 515,377 | 617,467 | 706,730 | |
22 |
32,667 | 36,000 | - | - | - | - | - | - | - | - | - | - | |
23 |
- | - | - | - | - | 17,562 | 23,328 | 52,855 | 75,637 | 69,023 | 92,483 | 91,807 | |
24 |
- | - | - | - | - | 682 | 2,128 | 3,799 | 18,092 | 33,486 | 51,232 | 79,022 | |
26 |
- | - | - | - | - | - | - | 86,224 | 122,622 | 109,813 | 139,730 | 170,911 | |
28 |
- | 772 | 772 | 772 | 772 | 772 | 772 | 772 | 772 | 772 | 772 | 772 | |
29/58 |
173,505 | 146,086 | 122,579 | 117,741 | 123,086 | 178,791 | 203,128 | 636,482 | 662,575 | 451,191 | 538,834 | 724,336 | |
3 |
- | - | - | - | - | - | - | 248,687 | 328,353 | 232,892 | 246,271 | 238,916 | |
30/36 |
- | - | - | - | - | - | - | 248,687 | 328,353 | 232,892 | 246,271 | 238,916 | |
40/41 |
173,341 | 146,078 | 122,224 | 117,737 | 122,240 | 177,897 | 203,058 | 244,387 | 270,178 | 159,287 | 201,339 | 402,875 | |
40 |
- | - | - | - | - | 6,106 | 1,585 | 7,353 | 37,017 | 42,335 | 5,672 | 18,643 | |
41 |
173,341 | 146,078 | 122,224 | 117,737 | 122,240 | 171,791 | 201,473 | 237,034 | 233,160 | 116,951 | 195,667 | 384,232 | |
54/58 |
164 | 8 | 355 | 5 | 14 | 86 | 71 | 64,047 | 59,160 | 52,844 | 85,676 | 76,625 | |
490/1 |
- | - | - | - | 832 | 809 | - | 79,361 | 4,884 | 6,168 | 5,547 | 5,921 | |
| Balance sheet: equity and liabilities | |||||||||||||
10/49 |
206,172 | 182,858 | 123,351 | 118,513 | 123,858 | 197,807 | 229,355 | 780,132 | 879,697 | 969,289 | 1.2m | 1.4m | |
10/15 |
157,352 | 128,289 | 121,260 | 118,513 | 118,135 | 23,958 | 23,566 | -50,309 | 26,831 | 39,627 | 112,995 | 200,616 | |
10/11 |
50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | |
100 |
50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | |
13 |
77,600 | 77,600 | 41,600 | 41,600 | 41,600 | 38,600 | 38,600 | 38,600 | 38,600 | 38,600 | 38,600 | 38,600 | |
130 |
5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | |
132 |
36,600 | 36,600 | 36,600 | 36,600 | 36,600 | 36,600 | 36,600 | 36,600 | 36,600 | 36,600 | 36,600 | 36,600 | |
133 |
36,000 | 36,000 | - | - | - | - | - | - | - | - | - | - | |
14 |
29,752 | 689 | 29,660 | 26,913 | 26,535 | -64,642 | -65,034 | -138,909 | -61,769 | -48,973 | 24,395 | 112,016 | |
16 |
- | - | - | - | - | - | - | - | - | - | - | 40,000 | |
160/5 |
- | - | - | - | - | - | - | - | - | - | - | 40,000 | |
17/49 |
48,820 | 54,569 | 2,091 | - | 5,722 | 173,849 | 205,789 | 830,441 | 852,867 | 929,662 | 1.0m | 1.2m | |
17 |
- | - | - | - | - | 4,984 | 33,585 | 60,078 | 84,616 | 343,120 | 420,170 | 517,551 | |
170/4 |
- | - | - | - | - | 4,984 | 33,585 | 60,078 | 84,616 | 343,120 | 420,170 | 517,551 | |
42/48 |
48,820 | 54,569 | 2,091 | - | 5,722 | 168,865 | 172,204 | 769,790 | 738,849 | 586,542 | 627,412 | 679,518 | |
42 |
- | - | - | - | 4,984 | 28,602 | 26,492 | 24,539 | 34,123 | 77,051 | 97,381 | 133,355 | |
43 |
- | - | - | - | - | - | 5 | 5 | 5 | 4,862 | - | 918 | |
430/8 |
- | - | - | - | - | - | 5 | 5 | 5 | 4,862 | - | 918 | |
44 |
48,420 | 53,952 | 1,437 | - | - | 139,120 | 144,822 | 709,097 | 660,884 | 467,791 | 482,818 | 458,809 | |
440/4 |
48,420 | 53,952 | 1,437 | - | - | 139,120 | 144,822 | 709,097 | 660,884 | 467,791 | 482,818 | 458,809 | |
45 |
- | 617 | - | - | 739 | 1,144 | 884 | 36,150 | 43,838 | 36,839 | 46,051 | 86,436 | |
450/3 |
- | 617 | - | - | 739 | 260 | - | 1,293 | 4,556 | - | - | 9,500 | |
454/9 |
- | - | - | - | - | 884 | 884 | 34,857 | 39,281 | 36,839 | 46,051 | 76,936 | |
47/48 |
400 | - | 655 | - | - | - | - | - | - | - | 1,162 | - | |
492/3 |
- | - | - | - | - | - | - | 573 | 29,401 | - | 394 | - | |
| Income statement | |||||||||||||
76A |
- | - | - | 569 | 118,518 | - | 375,000 | 75,000 | - | - | - | - | |
9900 |
34,214 | 12,527 | -4,160 | -2,842 | -6,039 | 13,536 | -30,373 | 173,454 | 314,217 | 371,585 | 411,444 | 532,803 | |
62 |
- | - | - | - | - | 169 | 68,625 | 225,098 | 220,491 | 282,000 | 325,389 | 374,982 | |
630 |
3,333 | 4,000 | - | - | - | 7,212 | 13,779 | 73,473 | 78,512 | 106,211 | 124,140 | 131,985 | |
635/8 |
- | - | - | - | - | - | - | - | - | - | -40,000 | -30,000 | |
640/8 |
1,647 | 398 | 718 | 583 | 19,990 | 953 | 4,809 | 11,630 | 8,854 | 18,831 | 44,255 | 8,080 | |
66A |
- | - | - | - | - | - | 168,286 | - | - | - | - | - | |
9901 |
29,233 | 8,129 | -4,878 | -3,425 | -26,029 | 5,203 | -117,586 | -136,747 | 6,360 | -35,457 | -42,339 | 47,756 | |
75/76B |
- | - | 7,686 | 3,546 | 3,530 | 2 | 0 | 10 | 9 | 6 | 95 | 2,650 | |
75 |
- | - | 7,686 | 3,546 | 3,530 | 2 | 0 | 10 | 9 | 6 | 95 | 2,650 | |
65/66B |
170 | 1,100 | 61 | 313 | 1,841 | 4,813 | 15,252 | 15,403 | 19,165 | 37,917 | 45,377 | 50,053 | |
65 |
170 | 1,100 | 61 | 313 | 1,841 | 4,813 | 15,252 | 15,403 | 19,165 | 37,917 | 45,377 | 50,053 | |
9903 |
29,063 | 7,029 | 2,747 | 378 | 94,177 | 392 | 73,875 | -77,140 | -12,797 | -73,367 | -87,622 | 353 | |
67/77 |
- | - | - | - | - | - | - | - | - | - | - | -398 | |
9904 |
29,063 | 7,029 | 2,747 | 378 | 94,177 | 392 | 73,875 | -77,140 | -12,797 | -73,367 | -87,622 | 751 | |
9905 |
29,063 | 7,029 | 2,747 | 378 | 94,177 | 392 | 73,875 | -77,140 | -12,797 | -73,367 | -87,622 | 751 | |
| Appropriation of the result | |||||||||||||
9906 |
29,752 | 36,689 | 29,660 | 26,913 | 29,535 | -64,642 | -65,034 | -138,909 | -61,769 | -48,973 | 24,395 | 143,565 | |
691/2 |
- | 36,000 | - | - | 3,000 | - | - | - | - | - | - | 31,549 | |
691 |
- | - | - | - | - | - | - | - | - | - | - | 31,408 | |
6920 |
- | - | - | - | 3,000 | - | - | - | - | - | - | 141 | |
6921 |
- | 36,000 | - | - | - | - | - | - | - | - | - | - | |
| Social balance sheet | |||||||||||||
9087 |
- | - | - | - | - | - | 1.4 | 6.4 | 7.5 | 10.6 | 14.3 | 16.8 | |
Hours worked1013 |
- | - | - | - | - | - | 2,517 | 10,890 | 12,825 | 16,835 | 21,765 | 25,578 | |
| Document | |||||||||||||
The accounts for 11 older financial years (1996-2006) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2018 (PDF), filed on 18-05-2018.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-01-2018 | micro format | 18-05-2018 | 2018-13100554 | |
| 31-01-2017 | micro format | 16-06-2017 | 2017-18500357 | |
| 31-01-2016 | full format | 08-06-2016 | 2016-16500186 | |
| 31-01-2015 | full format | 15-10-2015 | 2015-65000441 | |
| 31-01-2014 | full format | 30-09-2015 | 2015-63400184 | |
| 31-01-2013 | full format | 24-09-2013 | 2013-59300028 | |
| 31-01-2012 | full format | 27-09-2012 | 2012-58000345 | |
| 31-01-2011 | full format | 31-08-2011 | 2011-49400453 | |
| 31-01-2010 | full format | 12-08-2010 | 2010-40700109 | |
| 31-01-2009 | full format | 16-09-2009 | 2009-76200355 | |
| 31-01-2008 | full format | 25-07-2008 | 2008-47900130 | |
| 31-01-2007 | full format | 01-08-2007 | 2007-53300289 | |
| 31-01-2006 | full format | 02-08-2006 | 2006-57500227 | |
| 31-01-2005 | full format | 22-07-2005 | 2005-52500012 | |
| 31-01-2004 | full format | 16-07-2004 | 2004-46100266 | |
| 31-01-2003 | full format | 23-07-2003 | 2003-46000126 | |
| 31-01-2002 | full format | 02-08-2002 | 2002-44900185 | |
| 31-01-2001 | full format | 12-07-2001 | 2001-36500099 | |
| 31-01-2000 | full format | 01-09-2000 | 2000-53900002 | |
| 31-01-1999 | full format | 09-07-1999 | 1999-31805000 | |
| 31-01-1998 | full format | 25-06-1998 | 1998-21902867 | |
| 31-01-1997 | full format | 03-07-1997 | 1997-25102782 | |
| 31-01-1996 | full format | 15-07-1996 | 1996-32602017 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 32,567 | 12,129 | - | - | - | 12,414 | -103,807 | -63,274 | 84,872 | 70,755 | 81,800 | 179,741 | ||
| 32,397 | 11,029 | - | - | - | 7,603 | 87,654 | -3,667 | 65,715 | 32,844 | 36,518 | 132,736 | ||
| -772 | 40,000 | - | - | - | 0 | -103,644 | 0 | 80,591 | 2,172 | 32,928 | 79,461 | ||
| 155 | -347 | 351 | -9 | -72 | 15 | -63,976 | 4,887 | 6,316 | -32,833 | 9,052 | - | ||
| 124,686 | 91,517 | 120,488 | - | 117,363 | 9,926 | 30,925 | -133,308 | -76,275 | -135,351 | -88,578 | 44,819 | ||
| 76.3% | 70.2% | 98.3% | 100.0% | 95.4% | 12.1% | 10.3% | -6.4% | 3.0% | 4.1% | 9.7% | 14.0% | ||
| 3.55 | 2.68 | 58.62 | - | 21.51 | 1.06 | 1.18 | 0.83 | 0.90 | 0.77 | 0.86 | 1.07 | ||
| 3.55 | 2.68 | 58.62 | - | 21.51 | 1.06 | 1.18 | 0.50 | 0.45 | 0.37 | 0.47 | 0.71 | ||
| 0.31 | 0.43 | 0.02 | - | 0.05 | 7.26 | 8.73 | - | 31.79 | 23.46 | 9.27 | 5.97 | ||
| 18.5% | 5.5% | 2.3% | 0.3% | 79.7% | 1.6% | 313.5% | - | -47.7% | -185.1% | -77.5% | 0.4% | ||
| 14.1% | 3.8% | 2.2% | 0.3% | 76.0% | 0.2% | 32.2% | -9.9% | -1.5% | -7.6% | -7.5% | 0.1% |
EBIT margin: not included in this filing.
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 DEBA
The operating result for 2018 is 3.6 times that of 2017 and the highest since 2007. It is the second rise in a row, after the fall in 2016.
Debt's share of the balance-sheet total falls from 29.8% to 23.7%. Equity is higher and debt is lower.