DEVIMMO
Annual accounts 2015
abbreviated format, filed on 30-06-2016, 31 days before the deadlineTurnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €630,000. Estimated: probably between €390,000 and €1.2m.
Balance sheet
balance sheet total €1.5m on 31-12-2015in euro
in euro
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||
20/58 |
1.5m | 751,250 | 789,618 | 843,543 | 892,137 | 926,683 | 974,147 | 1.1m | 1.1m | 1.1m | |
21/28 |
694,837 | 648,049 | 666,139 | 716,643 | 768,774 | 816,424 | 872,193 | 926,443 | 984,509 | 1.0m | |
22/27 |
694,837 | 648,049 | 666,139 | 716,643 | 768,774 | 816,424 | 872,193 | 926,443 | 984,509 | 1.0m | |
22 |
644,794 | 642,441 | 658,931 | 708,613 | 758,506 | 806,970 | 856,551 | 906,132 | 956,411 | 1.0m | |
23 |
10,775 | 4,202 | 4,750 | 7,218 | 9,350 | 7,975 | 8,414 | 7,863 | 9,958 | 9,613 | |
24 |
39,269 | 1,406 | 2,231 | 356 | 918 | 1,479 | 7,228 | 12,448 | 18,140 | 23,874 | |
26 |
- | - | 228 | 456 | - | - | - | - | - | - | |
29/58 |
814,032 | 103,202 | 123,478 | 126,900 | 123,363 | 110,259 | 101,954 | 139,754 | 111,088 | 75,863 | |
40/41 |
796,284 | 1,519 | - | - | - | 1,429 | 1,429 | 20,141 | 20,141 | 231 | |
40 |
12,927 | - | - | - | - | - | - | - | - | - | |
41 |
783,357 | 1,519 | - | - | - | 1,429 | 1,429 | 20,141 | 20,141 | 231 | |
50/53 |
- | 50,000 | 50,000 | 50,000 | 49,925 | - | - | - | - | - | |
54/58 |
17,748 | 51,683 | 72,845 | 76,284 | 72,843 | 108,247 | 99,946 | 119,045 | 90,399 | 75,632 | |
490/1 |
- | - | 634 | 616 | 595 | 583 | 579 | 568 | 548 | - | |
| Balance sheet: equity and liabilities | |||||||||||
10/49 |
1.5m | 751,250 | 789,618 | 843,543 | 892,137 | 926,683 | 974,147 | 1.1m | 1.1m | 1.1m | |
10/15 |
475,782 | 377,034 | 316,076 | 258,914 | 198,371 | 215,646 | 224,485 | 197,784 | 254,166 | 247,062 | |
10/11 |
62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |
100 |
62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |
12 |
53,406 | 58,632 | 63,857 | 69,082 | 74,308 | 79,533 | 84,758 | 89,984 | 95,215 | 100,445 | |
13 |
128,067 | 128,022 | 128,022 | 127,832 | 62,063 | 74,113 | 77,727 | 45,800 | 96,951 | 84,617 | |
130 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
132 |
190 | 190 | 190 | - | - | - | - | - | - | - | |
133 |
121,677 | 121,632 | 121,632 | 121,632 | 55,863 | 67,913 | 71,527 | 39,600 | 90,751 | 78,417 | |
14 |
232,309 | 128,381 | 62,198 | - | - | - | - | - | - | - | |
16 |
- | - | 5,500 | - | - | - | - | - | 80,945 | 76,275 | |
160/5 |
- | - | 5,500 | - | - | - | - | - | 80,945 | 76,275 | |
17/49 |
1.0m | 374,217 | 468,041 | 584,629 | 693,766 | 711,037 | 749,662 | 868,413 | 760,486 | 786,756 | |
17 |
19,244 | 205,550 | 250,615 | 316,608 | 389,813 | 460,440 | 527,700 | 593,980 | 610,906 | 665,574 | |
170/4 |
19,244 | 205,550 | 250,615 | 316,608 | 389,813 | 460,440 | 527,700 | 593,980 | 610,906 | 665,574 | |
42/48 |
978,261 | 143,594 | 199,754 | 246,337 | 287,398 | 226,217 | 202,842 | 254,087 | 126,820 | 118,317 | |
42 |
6,872 | 81,934 | 71,353 | 78,316 | 75,502 | 71,909 | 70,714 | 70,433 | 58,700 | 52,184 | |
43 |
825,000 | - | - | - | - | - | - | - | - | - | |
430/8 |
825,000 | - | - | - | - | - | - | - | - | - | |
44 |
33,767 | 3,387 | 3,746 | 3,390 | 6,749 | 3,758 | 2,797 | 18 | - | 17 | |
440/4 |
33,767 | 3,387 | 3,746 | 3,390 | 6,749 | 3,758 | 2,797 | 18 | - | 17 | |
46 |
1,800 | - | - | - | - | - | - | - | - | - | |
45 |
51,334 | - | 10,306 | 28,082 | 48,231 | 21,246 | 6,386 | 45,531 | 6,908 | 6,918 | |
450/3 |
51,334 | - | 4,940 | 22,719 | 42,887 | 15,871 | 1,155 | 39,686 | 2,008 | 3,098 | |
454/9 |
- | - | 5,365 | 5,363 | 5,344 | 5,375 | 5,231 | 5,845 | 4,900 | 3,820 | |
47/48 |
59,488 | 58,273 | 114,349 | 136,549 | 156,916 | 129,304 | 122,945 | 138,105 | 61,212 | 59,198 | |
492/3 |
35,582 | 25,073 | 17,673 | 21,684 | 16,555 | 24,380 | 19,120 | 20,346 | 22,760 | 2,865 | |
| Income statement | |||||||||||
76A |
490 | 8,915 | - | - | 577 | - | 1,584 | 1,737 | - | 500 | |
9900 |
248,428 | 173,816 | 193,520 | 202,930 | 173,525 | 160,197 | 154,681 | 101,268 | 136,019 | 169,713 | |
62 |
- | - | - | - | - | 90 | - | 1,612 | 191 | - | |
630 |
67,134 | 49,745 | 48,482 | 49,264 | 48,921 | 52,770 | 52,668 | 54,352 | 59,893 | 57,779 | |
635/8 |
- | -5,500 | 5,500 | - | - | - | - | -80,945 | - | 4,335 | |
640/8 |
30,444 | 36,013 | 25,433 | 29,556 | 28,990 | 24,111 | 27,937 | 26,570 | 29,083 | 29,199 | |
66A |
787 | 1,208 | - | - | - | - | 231 | - | - | - | |
9901 |
150,850 | 93,559 | 114,105 | 124,110 | 95,614 | 83,226 | 74,076 | 99,679 | 46,852 | 78,400 | |
75/76B |
30,266 | 2,238 | 2,509 | 2,808 | 727 | 963 | 1,275 | 3,170 | 1,592 | 915 | |
75 |
30,266 | 2,238 | 2,509 | 2,808 | 727 | 963 | 1,275 | 3,170 | 1,592 | 915 | |
65/66B |
25,547 | 13,282 | 22,171 | 26,111 | 26,651 | 32,544 | 34,131 | 31,630 | 33,291 | 35,280 | |
65 |
25,547 | 13,282 | 22,171 | 26,111 | 26,651 | 32,544 | 34,131 | 31,630 | 33,291 | 35,280 | |
9903 |
155,272 | 90,222 | 94,443 | 100,807 | 70,267 | 51,645 | 42,573 | 72,956 | 15,153 | 44,535 | |
67/77 |
51,343 | 24,039 | 32,055 | 35,038 | 22,317 | 15,259 | 10,646 | 24,106 | 2,820 | 12,109 | |
9904 |
103,929 | 66,183 | 62,387 | 65,769 | 47,950 | 36,386 | 31,927 | 48,850 | 12,333 | 32,426 | |
689 |
- | - | 190 | - | - | - | - | - | - | - | |
9905 |
103,929 | 66,183 | 62,198 | 65,769 | 47,950 | 36,386 | 31,927 | 48,850 | 12,333 | 32,426 | |
| Appropriation of the result | |||||||||||
9906 |
232,309 | 128,381 | 62,198 | 65,769 | 47,950 | 36,386 | 31,927 | 48,850 | 12,333 | 32,426 | |
791/2 |
- | - | - | - | 12,050 | 3,614 | - | 51,150 | - | - | |
691/2 |
- | - | - | 65,769 | - | - | 31,927 | - | 12,333 | 32,426 | |
6921 |
- | - | - | 65,769 | - | - | 31,927 | - | 12,333 | 32,426 | |
694/7 |
- | - | - | - | 60,000 | 40,000 | - | 100,000 | - | - | |
694 |
- | - | - | - | 60,000 | 40,000 | - | 100,000 | - | - | |
| Document | |||||||||||
The accounts for 19 older financial years (1987-2005) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2015 (PDF), filed on 30-06-2016.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2015 | abbreviated format | 30-06-2016 | 2016-25700114 | |
| 31-12-2014 | abbreviated format | 31-08-2015 | 2015-54500277 | |
| 31-12-2013 | abbreviated format | 06-08-2014 | 2014-39500264 | |
| 31-12-2012 | abbreviated format | 19-11-2013 | 2013-66200335 | |
| 31-12-2011 | abbreviated format | 26-06-2012 | 2012-22600598 | |
| 31-12-2010 | abbreviated format | 27-06-2011 | 2011-21200270 | |
| 31-12-2009 | abbreviated format | 28-06-2010 | 2010-22900484 | |
| 31-12-2008 | abbreviated format | 30-06-2009 | 2009-33300295 | |
| 31-12-2007 | abbreviated format | 27-06-2008 | 2008-30900170 | |
| 31-12-2006 | abbreviated format | 29-06-2007 | 2007-32300087 | |
| 31-12-2005 | abbreviated format | 08-08-2006 | 2006-61501223 | |
| 31-12-2004 | abbreviated format | 30-06-2005 | 2005-38201684 | |
| 31-12-2003 | abbreviated format | 30-06-2004 | 2004-36003120 | |
| 31-12-2002 | abbreviated format | 16-06-2003 | 2003-24002564 | |
| 31-12-2001 | abbreviated format | 28-06-2002 | 2002-29403905 | |
| 31-12-2000 | abbreviated format | 01-08-2001 | 2001-46504875 | |
| 31-12-1999 | abbreviated format | 19-10-2000 | 2000-66304299 | |
| 31-12-1998 | abbreviated format | 24-12-1999 | 1999-64700631 | |
| 31-12-1997 | abbreviated format | 14-08-1998 | 1998-40401561 | |
| 31-12-1996 | abbreviated format | 12-08-1997 | 1997-37404005 | |
| 31-12-1995 | abbreviated format | 28-06-1996 | 1996-26005285 | |
| 31-12-1994 | abbreviated format | 26-06-1995 | 1995-28503634 | |
| 31-12-1993 | abbreviated format | 29-06-1994 | 1994-21505358 | |
| 31-12-1992 | abbreviated format | 20-04-1993 | 1993-05603543 | |
| 31-12-1991 | abbreviated format | 23-04-1992 | 1992-04502934 | |
| 31-12-1990 | abbreviated format | 29-04-1991 | 1991-04601282 | |
| 31-12-1989 | abbreviated format | 23-05-1990 | 1990-05702072 | |
| 31-12-1988 | abbreviated format | 03-07-1989 | 1989-13601411 | |
| 31-12-1987 | abbreviated format | 16-05-1988 | 1988-03704861 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 217,984 | 143,304 | 162,587 | 173,374 | 144,535 | 135,996 | 126,744 | 154,031 | 106,745 | 136,179 | ||
| 171,063 | 115,928 | 110,869 | 115,033 | 96,871 | 89,156 | 84,595 | 103,202 | 72,226 | 90,205 | ||
| 119,148 | 36,880 | 3,205 | 2,569 | 6,285 | 7,451 | 35,030 | -3,714 | 20,632 | 32,423 | ||
| -33,935 | -21,162 | -3,439 | 3,441 | -35,404 | 8,301 | -19,099 | 28,646 | 14,767 | - | ||
| -164,229 | -40,392 | -76,276 | -119,437 | -164,035 | -115,958 | -100,888 | -114,333 | -15,732 | -42,454 | ||
| 31.5% | 50.2% | 40.0% | 30.7% | 22.2% | 23.3% | 23.0% | 18.6% | 23.2% | 22.3% | ||
| 0.83 | 0.72 | 0.62 | 0.52 | 0.43 | 0.49 | 0.50 | 0.55 | 0.88 | 0.64 | ||
| 2.17 | 0.99 | 1.48 | 2.26 | 3.50 | 3.30 | 3.34 | 4.39 | 2.99 | 3.18 | ||
| 21.8% | 17.6% | 19.7% | 25.4% | 24.2% | 16.9% | 14.2% | 24.7% | 4.9% | 13.1% | ||
| 6.9% | 8.8% | 7.9% | 7.8% | 5.4% | 3.9% | 3.3% | 4.6% | 1.1% | 2.9% |
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 DEVIMMO
The operating result for 2015 is 61% higher than in 2014 and the highest since 2006. It is a recovery after the fall in 2014.
Debt's share of the balance-sheet total rises from 49.8% to 68.5%. Equity and debt are higher.