Result
The result rose in 2022 from €74,347 to €400,053.
The result rose in 2022 from €74,347 to €400,053.
Short-term debts fell from €141,842 to €121,662.
The 2022 accounts came 31 days late. The other nine of the last ten were filed on time.
Shares in 2 companies, TOTEM PROJET and ARAVIS IMMO
Board & ownershipInactive. The last annual accounts are for financial year 2022. The company was dissolved and wound up in a single deed. The books and records are kept for 5 years in Herve.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Turnover: not included in this filing.
| Line | Trend | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||||
Total assets20/58 |
697,148 | 317,275 | 291,881 | 754,291 | 1.0m | 545,198 | 110,071 | 142,183 | 198,991 | 212,177 | 212,536 | 209,712 | 210,569 | 310,094 | 304,185 | 522,173 | 477,301 | |
Formation expenses20 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 43 | |
Fixed assets21/28 |
1,500 | 201,500 | 201,500 | 201,500 | 200,000 | 525,537 | - | 250 | 110,892 | 114,516 | 118,140 | 121,764 | 250 | 250 | 250 | 281,455 | 281,498 | |
Tangible fixed assets22/27 |
- | - | - | - | - | 525,537 | - | - | 110,642 | 114,266 | 117,890 | 121,514 | - | - | - | - | - | |
Land and buildings22 |
- | - | - | - | - | 525,537 | - | - | 110,642 | 114,266 | 117,890 | 121,514 | - | - | - | - | - | |
Financial fixed assets28 |
1,500 | 201,500 | 201,500 | 201,500 | 200,000 | - | - | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 281,455 | 281,455 | |
Current assets29/58 |
695,648 | 115,775 | 90,381 | 552,791 | 821,171 | 19,661 | 110,071 | 141,933 | 88,099 | 97,661 | 94,396 | 87,948 | 210,319 | 309,844 | 303,935 | 240,718 | 195,803 | |
Stocks and contracts in progress3 |
- | - | - | - | - | 10,000 | 95,000 | 100,000 | 83,478 | 83,478 | 83,478 | 80,000 | 204,333 | 280,000 | 240,000 | 229,000 | 191,000 | |
Stocks30/36 |
- | - | - | - | - | 10,000 | 95,000 | 100,000 | 83,478 | 83,478 | 83,478 | 80,000 | 84,333 | 73,000 | 33,000 | 29,000 | 29,000 | |
Contracts in progress37 |
- | - | - | - | - | - | - | - | - | - | - | - | 120,000 | 207,000 | 207,000 | 200,000 | 162,000 | |
Amounts receivable within one year40/41 |
624,332 | 510 | 276 | 483,450 | 812,618 | 3,626 | 636 | 908 | 3,501 | 7,816 | 7,232 | 5,357 | 4,919 | 6,608 | 4,907 | 5,689 | 4,747 | |
Trade receivables40 |
- | - | - | 54,450 | - | 1,145 | - | 908 | 908 | 5,707 | 5,707 | 4,799 | 4,799 | 4,799 | 4,799 | 2,500 | 2,500 | |
Other amounts receivable41 |
624,332 | 510 | 276 | 429,000 | 812,618 | 2,481 | 636 | - | 2,594 | 2,109 | 1,525 | 557 | 120 | 1,809 | 107 | 3,189 | 2,247 | |
Cash at bank and in hand54/58 |
71,191 | 115,191 | 90,078 | 69,313 | 8,525 | 5,982 | 14,410 | 41,003 | 623 | 5,922 | 3,262 | 2,191 | 692 | 22,857 | 58,853 | 6,029 | 56 | |
Deferred charges and accrued income490/1 |
125 | 74 | 26 | 28 | 28 | 52 | 24 | 22 | 497 | 445 | 424 | 400 | 375 | 378 | 175 | - | - | |
| Balance sheet: equity and liabilities | ||||||||||||||||||
Total equity and liabilities10/49 |
697,148 | 317,275 | 291,881 | 754,291 | 1.0m | 545,198 | 110,071 | 142,183 | 198,991 | 212,177 | 212,536 | 209,712 | 210,569 | 310,094 | 304,185 | 522,173 | 477,301 | |
Equity10/15 |
575,486 | 175,433 | 101,086 | 96,418 | 26,795 | 6,816 | 31,093 | 28,987 | 23,988 | 30,288 | 34,179 | 41,722 | 48,475 | 57,697 | 40,820 | 87,067 | 94,501 | |
Contributions10/11 |
14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | 14,880 | |
Issued capital100 |
- | - | - | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | 27,280 | |
Uncalled capital101 |
- | - | - | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | |
Reserves13 |
481,796 | 81,743 | 7,396 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | |
Non-distributable reserves130/1 |
2,728 | 2,728 | 2,728 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Legal reserve130 |
- | - | - | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 | |
Reserves not available under the articles1311 |
2,728 | 2,728 | 2,728 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Distributable reserves133 |
479,068 | 79,015 | 4,668 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Profit (loss) carried forward14 |
78,810 | 78,810 | 78,810 | 78,810 | 9,187 | -10,792 | 13,485 | 11,379 | 6,380 | 12,680 | 16,571 | 24,114 | 30,867 | 40,089 | 23,212 | 69,459 | 76,893 | |
Amounts payable17/49 |
121,662 | 141,842 | 190,794 | 657,874 | 994,376 | 538,381 | 78,978 | 113,195 | 175,003 | 181,889 | 178,357 | 167,990 | 162,095 | 252,397 | 263,365 | 435,107 | 382,800 | |
Amounts payable after more than one year17 |
- | - | - | - | - | 480,538 | - | - | 77,000 | 89,000 | 101,000 | 113,000 | 125,000 | 137,000 | 149,000 | 161,000 | - | |
Financial debts170/4 |
- | - | - | - | - | 480,538 | - | - | 77,000 | 89,000 | 101,000 | 113,000 | 125,000 | 137,000 | 149,000 | 161,000 | - | |
Amounts payable within one year42/48 |
121,662 | 141,842 | 190,794 | 657,874 | 994,376 | 57,843 | 78,978 | 112,445 | 97,253 | 92,139 | 77,357 | 54,990 | 37,095 | 115,397 | 114,365 | 274,071 | 382,684 | |
Current portion of amounts payable after more than one year42 |
- | - | - | - | - | 21,448 | - | - | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | - | |
Financial debts43 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 245 | 157,127 | |
Credit institutions430/8 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 245 | 157,127 | |
Trade debts44 |
2,880 | 300 | 1,210 | 3,000 | 1,210 | - | 2,420 | - | - | 1,186 | 684 | 17 | 2,112 | 524 | 1,055 | 6,521 | 18,377 | |
Suppliers440/4 |
2,880 | 300 | 1,210 | 3,000 | 1,210 | - | 2,420 | - | - | 1,186 | 684 | 17 | 2,112 | 524 | 1,055 | 6,521 | 18,377 | |
Taxes, remuneration and social security45 |
40,005 | 4,695 | 6,816 | 4,033 | 200 | 419 | 391 | 17,192 | - | - | - | - | 10 | - | - | - | 1,875 | |
Taxes450/3 |
40,005 | 4,695 | 6,816 | 4,033 | 200 | 419 | 391 | 17,192 | - | - | - | - | 10 | - | - | - | 1,875 | |
Other amounts payable47/48 |
78,776 | 136,847 | 182,769 | 650,841 | 992,966 | 35,977 | 76,166 | 95,253 | 85,253 | 78,953 | 64,673 | 42,973 | 22,973 | 102,873 | 101,310 | 255,305 | 205,305 | |
Accrued charges and deferred income492/3 |
- | - | - | - | - | - | - | 750 | 750 | 750 | - | - | - | - | - | 36 | 116 | |
| Income statement | ||||||||||||||||||
Non-recurring operating income76A |
- | - | - | - | 29,385 | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross operating margin9900 |
-12,347 | 113,979 | 11,198 | 74,883 | 34,320 | 15,258 | 4,874 | 22,905 | 6,011 | 5,397 | 2,309 | 3,922 | -1,969 | 30,617 | -24,316 | 4,095 | 22,530 | |
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 |
- | - | - | - | - | 27,660 | - | - | 3,624 | 3,624 | 3,624 | 3,624 | - | - | - | 43 | 170 | |
Other operating charges640/8 |
- | - | - | 546 | 4,397 | 2,807 | - | - | - | - | - | - | - | 1,353 | 1,485 | 175 | 6,842 | |
Non-recurring operating charges66A |
- | - | - | - | - | - | - | 10,642 | 2,500 | - | - | - | - | 4,986 | 11,270 | - | 830 | |
Operating profit (loss)9901 |
-12,347 | 113,979 | 11,198 | 74,337 | 29,923 | -15,208 | 4,874 | 22,905 | 2,387 | 1,773 | -1,315 | 298 | -1,969 | 29,264 | -25,801 | 3,877 | 15,519 | |
Financial income75/76B |
453,303 | - | - | - | - | 1 | - | 9 | 0 | 0 | 2 | 13 | 26 | 773 | 391 | 12 | 2,219 | |
Recurring financial income75 |
453,303 | - | - | - | - | 1 | - | 9 | 0 | 0 | 2 | 13 | 26 | 773 | 391 | 12 | 2,219 | |
Financial charges65/66B |
898 | 4,937 | 4,193 | 1,422 | 9,944 | 9,070 | 2,767 | 7,274 | 6,187 | 5,664 | 6,229 | 7,062 | 7,279 | 8,174 | 9,566 | 11,324 | 11,738 | |
Recurring financial charges65 |
898 | 4,937 | 4,193 | 1,422 | 9,944 | 9,070 | 2,767 | 7,274 | 6,187 | 5,664 | 6,229 | 7,062 | 7,279 | 8,174 | 9,566 | 11,324 | 11,738 | |
Profit (loss) for the period before taxes9903 |
440,058 | 109,042 | 7,005 | 72,916 | 19,979 | -24,277 | 2,106 | 4,999 | -6,300 | -3,891 | -7,543 | -6,750 | -9,223 | 16,877 | -46,247 | -7,434 | 5,170 | |
Income taxes67/77 |
40,005 | 34,695 | 2,336 | 3,293 | - | - | - | - | 0 | 0 | 0 | 2 | - | - | - | - | 1,876 | |
Profit (loss) for the period9904 |
400,053 | 74,347 | 4,668 | 69,622 | 19,979 | -24,277 | 2,106 | 4,999 | -6,300 | -3,891 | -7,543 | -6,752 | -9,223 | 16,877 | -46,247 | -7,434 | 3,294 | |
Profit (loss) for the period to be appropriated9905 |
400,053 | 74,347 | 4,668 | 69,622 | 19,979 | -24,277 | 2,106 | 4,999 | -6,300 | -3,891 | -7,543 | -6,752 | -9,223 | 16,877 | -46,247 | -7,434 | 3,294 | |
| Appropriation of the result | ||||||||||||||||||
Profit (loss) to be appropriated9906 |
478,863 | 153,157 | 83,478 | 78,810 | 9,187 | -10,792 | 13,485 | 11,379 | 6,380 | 12,680 | 16,571 | 24,114 | 30,867 | 40,089 | 23,212 | 69,459 | 76,893 | |
Profit (loss) brought forward from the previous period14P |
78,810 | 78,810 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Transfer to equity691/2 |
400,053 | 74,347 | 4,668 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
To other reserves6921 |
400,053 | 74,347 | 4,668 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Document | ||||||||||||||||||
The accounts for 4 older financial years (2002-2005) were filed as documents without figures as data, scans for example.
The notes to these accounts have 3 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).
Source: Annual accounts 2022 (PDF), filed on 31-08-2023.
2022 annual accounts filed 31 days after the deadline. Filed on 31 August 2023, deadline 31 July 2023 (7 months after the close on 31 December 2022, Companies Code art. 3:10). Source: NBB, 2023-00417902.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2022 | micro format | 31-08-2023 | 2023-00417902 | |
| 31-12-2021 | micro format | 25-07-2022 | 2022-20225828 | |
| 31-12-2020 | full format | 29-07-2021 | 2021-42400125 | |
| 31-12-2019 | full format | 01-07-2020 | 2020-24800026 | |
| 31-12-2018 | full format | 25-07-2019 | 2019-37800044 | |
| 31-12-2017 | full format | 25-07-2018 | 2018-37500132 | |
| 31-12-2016 | micro format | 31-07-2017 | 2017-38600248 | |
| 31-12-2015 | full format | 29-07-2016 | 2016-37700380 | |
| 31-12-2014 | full format | 28-07-2015 | 2015-36300549 | |
| 31-12-2013 | full format | 29-07-2014 | 2014-38800577 | |
| 31-12-2012 | full format | 31-07-2013 | 2013-37600200 | |
| 31-12-2011 | full format | 27-07-2012 | 2012-34700248 | |
| 31-12-2010 | full format | 27-07-2011 | 2011-33800070 | |
| 31-12-2009 | full format | 27-07-2010 | 2010-34900119 | |
| 31-12-2008 | full format | 06-07-2009 | 2009-36400393 | |
| 31-12-2007 | full format | 04-07-2008 | 2008-36100342 | |
| 31-12-2006 | full format | 02-08-2007 | 2007-53700390 | |
| 31-12-2005 | full format | 17-07-2006 | 2006-48300200 | |
| 31-12-2004 | full format | 24-06-2005 | 2005-33402651 | |
| 31-12-2003 | full format | 12-07-2004 | 2004-44401038 | |
| 31-12-2002 | full format | 07-07-2003 | 2003-40702222 |
| Line | Trend | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | - | - | - | - | - | 12,451 | - | - | 6,011 | 5,397 | 2,309 | 3,922 | - | - | - | 3,920 | 15,689 | |
| Cash flow | - | - | - | - | - | 3,383 | - | - | -2,676 | -267 | -3,919 | -3,128 | - | - | - | -7,392 | 3,464 | |
| Investment in fixed assets (approximation) | - | - | - | 1,500 | 200,000 | 553,197 | - | - | 0 | 0 | 0 | 125,139 | - | - | - | 0 | - | |
| Change in cash | -44,000 | 25,112 | 20,765 | 60,788 | 2,542 | -8,428 | -26,593 | 40,380 | -5,300 | 2,661 | 1,071 | 1,499 | -22,165 | -35,996 | 52,825 | 5,973 | - | |
| Working capital | 573,986 | -26,067 | -100,414 | -105,082 | -173,205 | -38,183 | 31,093 | 29,487 | -9,154 | 5,522 | 17,039 | 32,958 | 173,225 | 194,447 | 189,570 | -33,353 | -186,881 | |
| Solvency | 82.5% | 55.3% | 34.6% | 12.8% | 2.6% | 1.3% | 28.2% | 20.4% | 12.1% | 14.3% | 16.1% | 19.9% | 23.0% | 18.6% | 13.4% | 16.7% | 19.8% | |
| Current ratio | 5.72 | 0.82 | 0.47 | 0.84 | 0.83 | 0.34 | 1.39 | 1.26 | 0.91 | 1.06 | 1.22 | 1.60 | 5.67 | 2.69 | 2.66 | 0.88 | 0.51 | |
| Quick ratio | 5.72 | 0.82 | 0.47 | 0.84 | 0.83 | 0.17 | 0.19 | 0.37 | 0.05 | 0.15 | 0.14 | 0.14 | 0.16 | 0.26 | 0.56 | 0.04 | 0.01 | |
| Debt to equity | 0.21 | 0.81 | 1.89 | 6.82 | 37.11 | 78.99 | 2.54 | 3.91 | 7.30 | 6.01 | 5.22 | 4.03 | 3.34 | 4.37 | 6.45 | 5.00 | 4.05 | |
| ROE | 69.5% | 42.4% | 4.6% | 72.2% | 74.6% | -356.2% | 6.8% | 17.2% | -26.3% | -12.8% | -22.1% | -16.2% | -19.0% | 29.3% | -113.3% | -8.5% | 3.5% | |
| ROA | 57.4% | 23.4% | 1.6% | 9.2% | 2.0% | -4.5% | 1.9% | 3.5% | -3.2% | -1.8% | -3.5% | -3.2% | -4.4% | 5.4% | -15.2% | -1.4% | 0.7% |
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.
The operating result for 2022 is a loss of €12,347, after a profit of €113,979 in 2021. It is the lowest result since 2017.
Debt's share of the balance-sheet total falls from 44.7% to 17.5%. Equity is higher and debt is lower.
Source: list of holdings in its own 2022 accounts. Every holding stands with its own latest accounts.
Source for every holding own accounts 2022
| Name | 2006 | 2007 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| TOTEM PROJET | 50% | ||||||
| ARAVIS IMMO | 33.33% | ||||||
| JEUX LOCATIONS MATERIAUX | 100% | ||||||
Source: list of holdings in its own accounts
The network starts from the directors of DLK CONSTRUCTIONS. Every other company they 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
DLK CONSTRUCTIONS is no longer in the KBO register.
If something looks wrong or is missing, please tell us.