DOX GROUP
InactiveFinancials · financial year 2024, abbreviated format
Source amounts without an identifiable currency are assumed to be EUR.
Turnover
≈ €650,000
Estimated: probably between €390,000 and €1.1m
Total assets
€342,770▲ 39.4%
2023 · €245,863
Net result
€247,958
2023 · -€184,566
Working capital
€342,770▲ 428%
2023 · €64,974
Trend over the years
2020 to 2024, 5 financial years 2018 to 2024, 7 financial years
The operating result returns to profit in 2024: €195,510 after a loss of €226,456 in 2023, the highest 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.
Operating result€0.2m
2024
Net result€0.2m
2024
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€0.3m
2024
Equity€0.3m
2024
Debt€182
2024
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€0.3m
2024
Average staff in full-time equivalents (FTE).
Staff (FTE)0
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
Operating result€0.1m--€0.1m€0.04m-€0.2m-€0.07m▲ 63.8%-€0.2m▼ 237%€0.2m
Net result€0.09m--€0.1m€0.03m-€0.2m-€0.03m▲ 85.7%-€0.2m▼ 560%€0.2m
Equity€0.6m-€0.5m▼ 20.9%€0.6m▲ 27.7%€0.5m▼ 25.2%€0.4m▼ 16.9%€0.1m▼ 62.0%€0.3m▲ 139%
Total assets€1.6m-€1.4m▼ 13.1%€1.5m▲ 6.0%€1.2m▼ 17.4%€1.2m▼ 0.6%€0.2m▼ 79.7%€0.3m▲ 39.4%
Debt€1.0m-€0.9m▼ 8.4%€0.9m▼ 5.3%€0.8m▼ 12.0%€0.8m▲ 9.1%€0.1m▼ 87.7%€182▼ 99.8%
Working capital€0.4m-€0.2m▼ 36.4%€0.4m▲ 66.7%€0.05m▼ 86.5%€0.08m▲ 57.0%€0.06m▼ 22.8%€0.3m▲ 428%
Staff (FTE)9.7-10.2▲ 5.2%9.9▼ 2.9%9.1▼ 8.1%5.7▼ 37.4%0.9▼ 84.2%0▼ 100%
Turnover and EBIT margin not published: the abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2024 in colour, 2023 as the grey bar beneath
Equity and liabilities €342,770
Equity
€342,589 ▲ 139%
Debt
€182 ▼ 99.8%
Debt's share of the balance-sheet total falls from 41.8% to 0.1%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€273,677▲
2023 · -€150,008
Cash flow
€326,126▲
2023 · -€108,119
Debt to equity
0.00▼
2023 · 0.72
ROE
72.4%▲
2023 · -128.9%
ROA
72.3%▲
2023 · -75.1%
Interest coverage
over 100▲
2023 · -17.73
Debt ≤ 1 year
€0▼
2023 · €102,722
Income taxes
€0▼
2023 · €56
Staff costs
-€1,673▼
2023 · €55,361
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 |
|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €3,859 | €0 | - | €200,000 | - |
| Remuneration, social security and pensions62 | - | - | - | €529,330 | €389,641 | €55,361 | -€1,673 | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €80,965 | €84,176 | €90,929 | €91,152 | €161,184 | €76,448 | €78,167 | ▲ 2.2% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | €0 | €13,823 | -€13,823 | €0 | - |
| Other operating charges640/8 | - | - | - | €6,393 | €6,296 | €3,929 | €1,336 | ▼ 66.0% |
| Non-recurring operating charges66A | - | - | - | - | - | €52,677 | €0 | ▼ 100% |
| Gross operating margin9900 | €772,875 | €593,083 | €602,242 | €441,606 | €503,789 | -€51,864 | €273,339 | - |
| Operating profit (loss)9901 | €132,280 | -€115,690 | €39,353 | -€185,270 | -€67,155 | -€226,456 | €195,510 | - |
| Financial income75/76B | - | - | - | €7,194 | €54,918 | €50,407 | €52,712 | ▲ 4.6% |
| Recurring financial income75 | €4,505 | €12,890 | €8,815 | €7,194 | €54,918 | €50,407 | €52,712 | ▲ 4.6% |
| Financial charges65/66B | - | - | - | €16,934 | €14,871 | €8,461 | €264 | ▼ 96.9% |
| Recurring financial charges65 | €25,794 | €21,093 | €17,752 | €16,934 | €14,871 | €8,461 | €264 | ▼ 96.9% |
| Profit (loss) for the period before taxes9903 | €110,990 | -€123,893 | €30,415 | -€195,010 | -€27,108 | -€184,510 | €247,958 | - |
| Income taxes67/77 | €20,870 | €1,151 | €996 | €943 | €849 | €56 | €0 | ▼ 100% |
| Profit (loss) for the period9904 | €90,121 | -€125,044 | €29,419 | -€195,953 | -€27,956 | -€184,566 | €247,958 | - |
| Profit (loss) for the period to be appropriated9905 | €90,121 | -€125,044 | €29,419 | -€195,953 | -€27,956 | -€184,566 | €247,958 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €1.6m | €1.4m | €1.5m | €1.2m | €1.2m | €0.2m | €0.3m | ▲ 39.4% |
| Formation expenses20 | €0 | €0 | €0 | - | - | - | - | - |
| Fixed assets21/28 | €0.5m | €0.5m | €0.5m | €0.6m | €0.4m | €0.08m | €0 | ▼ 100% |
| Intangible fixed assets21 | €0 | €0.03m | €0.06m | €0.3m | €0.2m | €0.08m | €0 | ▼ 100% |
| Tangible fixed assets22/27 | €0.5m | €0.5m | €0.4m | €0.3m | €0.3m | €0 | - | - |
| Land and buildings22 | - | - | - | €0.3m | €0.3m | €0 | - | - |
| Plant, machinery and equipment23 | - | - | - | €0.002m | €0.002m | €0 | - | - |
| Furniture and vehicles24 | - | - | - | €0.01m | €0.01m | €0 | - | - |
| Financial fixed assets28 | €0.01m | €0.01m | €0.001m | €213 | €0 | - | - | - |
| Current assets29/58 | €1.1m | €0.9m | €1.0m | €0.6m | €0.8m | €0.2m | €0.3m | ▲ 104% |
| Stocks and contracts in progress3 | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | €0 | - | - |
| Stocks30/36 | - | - | - | €0.2m | €0.2m | €0 | - | - |
| Amounts receivable within one year40/41 | €0.6m | €0.5m | €0.7m | €0.3m | €0.4m | €0.1m | €0.01m | ▼ 90.9% |
| Trade receivables40 | - | - | - | €0.3m | €0.4m | €0.07m | €0.008m | ▼ 87.6% |
| Other amounts receivable41 | - | - | - | €0.02m | €0.02m | €0.06m | €0.003m | ▼ 94.7% |
| Current investments50/53 | €0 | €0 | €0 | - | - | - | €0.2m | - |
| Cash at bank and in hand54/58 | €0.3m | €0.1m | €0.1m | €0.09m | €0.1m | €0.04m | €0.1m | ▲ 206% |
| Deferred charges and accrued income490/1 | - | - | - | €0.01m | €0.006m | €0.001m | €0.001m | ▼ 25.2% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €1.6m | €1.4m | €1.5m | €1.2m | €1.2m | €0.2m | €0.3m | ▲ 39.4% |
| Equity10/15 | €0.6m | €0.5m | €0.6m | €0.5m | €0.4m | €0.1m | €0.3m | ▲ 139% |
| Contributions10/11 | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Capital10 | - | - | - | €0.06m | €0.06m | €0.06m | €0.06m | = |
| Issued capital100 | - | - | - | €0.1m | €0.1m | €0.1m | €0.1m | = |
| Uncalled capital101 | - | - | - | €0.04m | €0.04m | €0.04m | €0.04m | = |
| Reserves13 | €0.5m | €0.4m | €0.4m | €0.2m | €0.2m | €0.03m | €0.3m | ▲ 792% |
| Non-distributable reserves130/1 | - | - | - | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Legal reserve130 | - | - | - | €0.01m | €0.01m | €0.01m | €0.01m | = |
| Distributable reserves133 | - | - | - | €0.2m | €0.2m | €0.02m | €0.3m | ▲ 13× |
| Profit (loss) carried forward14 | €0.001m | -€0.004m | €0 | - | - | - | - | - |
| Investment grants15 | - | - | - | €0.1m | €0.1m | €0.05m | €0 | ▼ 100% |
| Amounts payable17/49 | €1.0m | €0.9m | €0.9m | €0.8m | €0.8m | €0.1m | €182 | ▼ 99.8% |
| Amounts payable after more than one year17 | €0.3m | €0.3m | €0.2m | €0.2m | €0.1m | €0 | - | - |
| Financial debts170/4 | - | - | - | €0.2m | €0.1m | €0 | - | - |
| Amounts payable within one year42/48 | €0.7m | €0.6m | €0.6m | €0.6m | €0.7m | €0.1m | €0 | ▼ 100% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.08m | €0.06m | €0 | - | - |
| Financial debts43 | - | - | - | - | €0.1m | €0 | - | - |
| Credit institutions430/8 | - | - | - | - | €0.1m | €0 | - | - |
| Trade debts44 | €0.5m | €0.5m | €0.5m | €0.4m | €0.4m | €0.1m | €0 | ▼ 100% |
| Suppliers440/4 | - | - | - | €0.4m | €0.4m | €0.1m | €0 | ▼ 100% |
| Taxes, remuneration and social security45 | - | - | - | €0.09m | €0.09m | €0.002m | €0 | ▼ 100% |
| Taxes450/3 | - | - | - | €0.03m | €0.06m | €112 | €0 | ▼ 100% |
| Remuneration and social security454/9 | - | - | - | €0.06m | €0.03m | €0.002m | €0 | ▼ 100% |
| Other amounts payable47/48 | - | - | - | €0.002m | €0.003m | €0.003m | €0 | ▼ 100% |
| Accrued charges and deferred income492/3 | - | - | - | €0 | - | - | €182 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €90,121 | -€125,044 | €29,419 | -€195,953 | -€27,956 | -€184,566 | €247,958 | - |
| + Depreciation and write-downs630 | €80,965 | €84,176 | €90,929 | €91,152 | €161,184 | €76,448 | €78,167 | ▲ 2.2% |
| Operating cash flow (approximation) | €171,086 | -€40,868 | €120,349 | -€104,801 | €133,227 | -€108,119 | €326,126 | - |
| Investment in fixed assets (approximation) | - | -€55,513 | -€36,268 | -€218,332 | -€7,191 | €280,098 | €0 | ▼ 100% |
| Change in cash | - | -€111,084 | -€14,690 | -€39,663 | €14,992 | -€60,887 | €88,106 | - |
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 47 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 02-12-2024 | abbreviated format | 11-12-2024 | 2024-00615154 |
| 31-12-2023 | abbreviated format | 24-07-2024 | 2024-00285798 |
| 31-12-2022 | abbreviated format | 20-07-2023 | 2023-00254242 |
| 31-12-2021 | abbreviated format | 23-06-2022 | 2022-20084297 |
| 31-12-2020 | abbreviated format | 01-06-2021 | 2021-16100309 |
| 31-12-2019 | abbreviated format | 23-07-2020 | 2020-32900532 |
| 31-12-2018 | abbreviated format | 20-08-2019 | 2019-47400008 |
| 31-12-2017 | abbreviated format | 19-07-2018 | 2018-34400354 |
| 31-12-2016 | abbreviated format | 02-06-2017 | 2017-14200149 |
| 31-12-2015 | abbreviated format | 22-06-2016 | 2016-19900195 |
Subsidies and aid
Flemish government
2022 · 1 entry · €2,215 awarded · €2,215 paidSchemes
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.