Skip to content

DYNAMIQ

Active
Limited partnershipfounded 2009active for 17 yearsWaterstraat 155, 2970 Schilde, BelgiumKBO/BCE: BE 0817.860.547

Financials · financial year 2011, abbreviated format

Annual accounts 2011 filed on 02-11-2012 PDF all 2 filings

Turnover
≈ €100,000
Estimated: probably between €52,000 and €230,000
Total assets
€25,842▼ 28.4%
2010 · €36,096
Net result
€1,783
2010 · -€18,034
Working capital
-€17,176▼ 12.7%
2010 · -€15,236
Trend over the years

2010 to 2011, 2 financial years

The operating result for 2011 is a profit of €8,373, after a loss of €15,412 in 2010.

Operating result€8,373 2011 Net result€1,783 2011

Turnover is what the company sold, the result is what was left of it. A loss stands below the zero line.

Use the arrow keys on the chart for the figures per year.

Every figure with its change against the financial year before
favourable unfavourable
Line20102011
Operating result-€15,412-€8,373
Net result-€18,034-€1,783
Equity-€17,034--€15,251▲ 10.5%
Total assets€36,096-€25,842▼ 28.4%
Debt€53,130-€41,093▼ 22.7%
Working capital-€15,236--€17,176▼ 12.7%
Staff (FTE)0.1-0.4▲ 300%
Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2011 in colour, 2010 as the grey bar beneath
Assets €25,842
Fixed assets €18,698 ▼ 10.1%
Current assets €7,144 ▼ 53.3%
Equity and liabilities
Equity-€15,251
Debt€41,093
Equity is negative. Debt (€41,093) exceeds the balance-sheet total (€25,842).
Key figures and ratios
2011 value · change against 2010
EBITDA
€12,768
Cash flow
€6,178
Solvency
-59.0%▼
2010 · -47.2%
Current ratio
0.29▼
2010 · 0.50
ROA
6.9%▲
2010 · -50.0%
Debt ≤ 1 year
€24,320▼
2010 · €30,531
Debt > 1 year
€16,773▼
2010 · €22,599
Debt to equity is not shown because equity is negative. Debt divided by negative equity means nothing.
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.

Comparable companies

These companies have the same main activity as DYNAMIQ: office administrative and support services (NACE 82100). They are comparable in size and age: total assets between €21,400 and €62,700, founded between 1998 and 2017.

CompanyFoundedTotal assetsEquityGross marginTurnoverNet resultFTEFinancial year
DYNAMIQ Schilde2009€25,842-€15,251€23,631-€1,7830.42011
CURA Family Services Brussel2017€21,350-€282,623€15,238€62,589-€34,0910.92025
BSM CONSULTING Herstal2009€62,006-€2,274€41,767--€6,4270.92025
SERSOL - SERVICES AND SOLUTIONS Braine-l'Alleud2013€25,259€7,795€60,113--€4,9751.42025
F.U.B. Antwerpen1998€62,730€55,805€11,088-€5,18102025
BODY EXCELLENCE Bonheiden2008€25,158-€12,164€22,576-€21,259-2025
ACS Europe Antwerpen2008€33,209€28,551€23,137-€9,951-2025

They were chosen from the 3,636 other active companies with that main activity and annual accounts from the past two years. All companies with this main activity

Annual accounts
Filed annual accounts As filed with the NBB · 2011 against 2010 · 22 lines

Source: Annual accounts 2011 (PDF), filed on 02-11-2012.

Balance sheet Code20102011
Assets
Total assets20/58€36,096€25,842▼
Fixed assets21/28€20,801€18,698▼
Tangible fixed assets22/27€20,801€18,698▼
Current assets29/58€15,295€7,144▼
Amounts receivable within one year40/41€8,075€5,116▼
Cash at bank and in hand54/58€548€548=
Equity and liabilities
Total equity and liabilities10/49€36,096€25,842▼
Equity10/15-€17,034-€15,251▲
Contributions10/11€1,000€1,000=
Profit (loss) carried forward14-€18,034-€16,251▲
Amounts payable17/49€53,130€41,093▼
Amounts payable after more than one year17€22,599€16,773▼
Amounts payable within one year42/48€30,531€24,320▼
Trade debts44€3,375€967▼
Income statement Code20102011
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630-€4,395
Gross operating margin9900-€3,972€23,631▲
Operating profit (loss)9901-€15,412€8,373▲
Recurring financial income75€2-
Recurring financial charges65€2,624€6,590▲
Profit (loss) for the period before taxes9903-€18,034€1,783▲
Profit (loss) for the period9904-€18,034€1,783▲
Profit (loss) for the period to be appropriated9905-€18,034€1,783▲
Line20102011Change
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630-€4,395-
Gross operating margin9900-€3,972€23,631-
Operating profit (loss)9901-€15,412€8,373-
Recurring financial income75€2--
Recurring financial charges65€2,624€6,590▲ 151%
Profit (loss) for the period before taxes9903-€18,034€1,783-
Profit (loss) for the period9904-€18,034€1,783-
Profit (loss) for the period to be appropriated9905-€18,034€1,783-
Line20102011Change
Assets
Total assets20/58€36,096€25,842▼ 28.4%
Fixed assets21/28€20,801€18,698▼ 10.1%
Tangible fixed assets22/27€20,801€18,698▼ 10.1%
Current assets29/58€15,295€7,144▼ 53.3%
Amounts receivable within one year40/41€8,075€5,116▼ 36.6%
Cash at bank and in hand54/58€548€548=
Equity and liabilities
Total equity and liabilities10/49€36,096€25,842▼ 28.4%
Equity10/15-€17,034-€15,251▲ 10.5%
Contributions10/11€1,000€1,000=
Profit (loss) carried forward14-€18,034-€16,251▲ 9.9%
Amounts payable17/49€53,130€41,093▼ 22.7%
Amounts payable after more than one year17€22,599€16,773▼ 25.8%
Amounts payable within one year42/48€30,531€24,320▼ 20.3%
Trade debts44€3,375€967▼ 71.3%
Line20102011Change
Profit (loss) for the period9904-€18,034€1,783-
+ Depreciation and write-downs630-€4,395-
Operating cash flow (approximation)-€18,034€6,178-
Investment in fixed assets (approximation)--€2,292-
Change in cash-€0-

A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.

Download as CSV

Filings with the National Bank (2)
Financial year Type Filed Reference Document
31-12-2011 abbreviated format 02-11-2012 2012-63300485 PDF
31-12-2010 abbreviated format 23-08-2011 2011-46200174 PDF

Next steps