Equity
Equity rose in 2022 from €55,569 to €308,916.
Equity rose in 2022 from €55,569 to €308,916.
12 profitable years in a row. Profit 2022: €253,348, mostly one-off.
Short-term debts rose from €132,101 to €359,813.
Absorbed by CPO MANAGEMENT in July 2023. The last annual accounts are for financial year 2022. The company was dissolved without liquidation.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €2.0m. Estimated: probably between €1.2m and €3.4m.
Staff costs divided by the average number of full-time equivalents.
In 2022, 2 people joined and 2 left.
| Line | Trend | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||||
20/58 |
684,493 | 412,119 | 446,588 | 465,206 | 482,400 | 499,759 | 482,173 | 492,775 | 459,905 | 462,674 | 465,965 | 555,359 | 520,740 | 467,112 | 128,440 | 81,058 | 78,824 | |
21/28 |
22,465 | 260,107 | 254,911 | 274,836 | 292,990 | 321,805 | 352,747 | 343,357 | 365,367 | 380,046 | 389,952 | 481,765 | 453,852 | 378,992 | 32,005 | 38,834 | 38,963 | |
21 |
- | - | - | 5,532 | 11,260 | 16,989 | 22,717 | 956 | 344 | 516 | 688 | - | - | - | - | - | - | |
22/27 |
22,465 | 259,828 | 254,632 | 269,024 | 281,451 | 304,538 | 329,836 | 342,386 | 365,008 | 379,515 | 389,249 | 481,755 | 453,842 | 378,992 | 32,005 | 38,834 | 35,213 | |
22 |
- | 224,897 | 236,212 | 252,779 | 270,044 | 288,054 | 306,855 | 326,740 | 347,973 | 368,997 | 379,593 | 404,038 | 401,580 | 40,000 | - | - | - | |
23 |
- | 2,000 | 165 | 331 | 496 | 661 | - | - | - | - | - | - | - | - | - | - | 838 | |
24 |
22,465 | 32,931 | 18,254 | 15,915 | 10,872 | 15,745 | 22,864 | 15,492 | 16,841 | 10,285 | 9,384 | 77,406 | 44,316 | 15,159 | 21,935 | 29,281 | 31,571 | |
26 |
- | - | - | - | 39 | 78 | 116 | 155 | 194 | 233 | 271 | 310 | 7,945 | 8,833 | 10,070 | 9,553 | 2,804 | |
27 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 315,000 | - | - | - | |
28 |
- | 279 | 279 | 279 | 279 | 279 | 195 | 15 | 15 | 15 | 15 | 10 | 10 | - | - | - | 3,750 | |
29/58 |
662,028 | 152,012 | 191,677 | 190,370 | 189,410 | 177,954 | 129,425 | 149,417 | 94,538 | 82,628 | 76,014 | 73,594 | 66,889 | 88,120 | 96,435 | 42,224 | 39,861 | |
40/41 |
655,024 | 98,603 | 100,832 | 173,540 | 164,367 | 113,042 | 87,294 | 72,625 | 57,063 | 77,170 | 55,553 | 68,730 | 60,765 | 82,552 | 91,971 | 34,302 | 32,119 | |
40 |
68,744 | 50,995 | 44,043 | 35,508 | 28,859 | 56,484 | 54,286 | 39,622 | 23,528 | 44,169 | 20,599 | 28,960 | 32,732 | 14,188 | 39,605 | 34,301 | 30,641 | |
41 |
586,281 | 47,608 | 56,789 | 138,031 | 135,508 | 56,558 | 33,008 | 33,003 | 33,535 | 33,002 | 34,954 | 39,770 | 28,033 | 68,364 | 52,366 | 1 | 1,478 | |
50/53 |
- | - | 20 | 20 | 20 | 20 | 20 | 20 | 74 | 74 | 73 | 72 | 72 | 3 | 2 | 2 | 2 | |
54/58 |
3,611 | 47,456 | 75,951 | 12,985 | 10,588 | 21,189 | 40,608 | 75,217 | 37,401 | 5,384 | 19,859 | 3,741 | 4,435 | 4,661 | 3,375 | 5,694 | 4,498 | |
490/1 |
3,393 | 5,953 | 14,874 | 3,826 | 14,435 | 43,702 | 1,503 | 1,555 | - | - | 528 | 1,051 | 1,617 | 903 | 1,087 | 2,226 | 3,242 | |
| Balance sheet: equity and liabilities | ||||||||||||||||||
10/49 |
684,493 | 412,119 | 446,588 | 465,206 | 482,400 | 499,759 | 482,173 | 492,775 | 459,905 | 462,674 | 465,965 | 555,359 | 520,740 | 467,112 | 128,440 | 81,058 | 78,824 | |
10/15 |
308,916 | 55,569 | 49,188 | 48,438 | 36,507 | 32,409 | 27,768 | 25,266 | 22,206 | 7,022 | -6,930 | -14,449 | -15,409 | -3,451 | 674 | -14,509 | 4,152 | |
10/11 |
18,592 | 18,592 | - | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | |
100 |
- | - | - | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | |
11 |
18,592 | 18,592 | 18,592 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
1100/10 |
- | - | 18,592 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
1109/19 |
18,592 | 18,592 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
13 |
1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | |
130/1 |
1,859 | 1,859 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
- | - | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | 1,859 | |
1311 |
1,859 | 1,859 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
14 |
288,465 | 35,117 | 28,737 | 27,987 | 16,056 | 11,958 | 7,317 | 4,815 | 1,755 | -13,429 | -27,382 | -34,900 | -35,861 | -23,902 | -19,777 | -34,960 | -16,299 | |
17/49 |
375,577 | 356,550 | 397,400 | 416,768 | 445,892 | 467,350 | 454,405 | 467,508 | 437,699 | 455,652 | 472,896 | 569,808 | 536,150 | 470,563 | 127,766 | 95,567 | 74,672 | |
17 |
15,764 | 224,449 | 233,279 | 263,607 | 289,282 | 319,280 | 337,908 | 344,385 | 355,560 | 374,325 | 407,421 | 442,346 | 439,621 | 407,407 | 27,432 | 37,042 | 23,805 | |
170/4 |
15,764 | 224,449 | 233,279 | 263,607 | 289,282 | 319,280 | 337,908 | 344,385 | 355,560 | 374,325 | 407,421 | 442,346 | 439,621 | 407,407 | 27,432 | 37,042 | 23,805 | |
42/48 |
359,813 | 132,101 | 164,120 | 153,161 | 156,611 | 148,070 | 108,872 | 119,373 | 82,138 | 81,326 | 65,143 | 127,462 | 96,529 | 63,156 | 100,334 | 58,525 | 47,227 | |
42 |
- | 31,344 | 38,366 | 67,071 | 55,603 | 42,029 | 40,016 | 45,797 | 29,655 | 33,095 | 35,585 | 33,259 | 29,241 | 10,025 | 9,610 | 9,213 | 5,784 | |
43 |
7,500 | 25,160 | 23,419 | - | - | - | - | - | - | - | - | 32,874 | 29,982 | 5,733 | 30,847 | 17,897 | - | |
430/8 |
7,500 | 2,500 | 7,500 | - | - | - | - | - | - | - | - | 32,874 | 29,982 | 5,733 | 30,847 | 17,897 | - | |
439 |
- | 22,660 | 15,919 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
44 |
285,971 | 39,058 | 51,810 | 40,434 | 42,013 | 53,757 | 32,551 | 31,732 | 28,597 | 31,875 | 7,494 | 11,307 | 14,513 | 3,572 | 20,873 | 7,032 | 18,561 | |
440/4 |
285,971 | 39,058 | 51,810 | 40,434 | 42,013 | 53,757 | 32,551 | 31,732 | 28,597 | 31,875 | 7,494 | 11,307 | 14,513 | 3,572 | 20,873 | 7,032 | 18,561 | |
45 |
66,342 | 36,539 | 50,525 | 45,656 | 58,995 | 52,284 | 36,305 | 41,844 | 23,886 | 16,356 | 22,064 | 50,022 | 18,457 | 41,988 | 37,165 | 22,544 | 18,695 | |
450/3 |
39,104 | 18,333 | 21,357 | 19,947 | 23,936 | 23,962 | 17,517 | 10,974 | 6,386 | 4,934 | 5,767 | 28,571 | 8,437 | 23,579 | 23,711 | 10,907 | 8,539 | |
454/9 |
27,238 | 18,207 | 29,168 | 25,709 | 35,059 | 28,322 | 18,788 | 30,870 | 17,501 | 11,422 | 16,298 | 21,451 | 10,020 | 18,409 | 13,454 | 11,637 | 10,156 | |
47/48 |
- | - | - | - | - | - | - | - | - | - | - | - | 4,335 | 1,839 | 1,839 | 1,839 | 4,187 | |
492/3 |
- | - | - | - | - | - | 7,625 | 3,750 | - | - | 332 | - | - | - | - | - | 3,640 | |
| Income statement | ||||||||||||||||||
76A |
414,787 | - | - | - | - | - | 7,620 | - | - | 1,000 | 231 | 39,506 | - | - | - | - | - | |
9900 |
848,564 | 310,046 | 309,356 | 278,784 | 308,417 | 240,598 | 222,907 | 232,060 | 204,916 | 174,970 | 203,992 | 205,889 | 154,120 | 140,702 | 127,980 | 92,811 | 112,234 | |
62 |
451,797 | 259,174 | 253,744 | 208,889 | 243,296 | 182,572 | 154,408 | 159,046 | 162,820 | 98,658 | 114,497 | 142,300 | 83,752 | 82,781 | 71,994 | 88,287 | 92,878 | |
630 |
10,466 | 26,040 | 31,312 | 31,195 | 30,811 | 31,853 | 33,417 | 26,602 | 27,304 | 28,173 | 30,579 | 50,571 | 60,279 | 46,391 | 11,710 | 15,908 | 15,647 | |
631/4 |
- | - | - | - | - | - | 3,818 | 2,538 | 5,096 | 2,531 | - | 4,068 | - | - | - | - | - | |
640/8 |
27,231 | 3,389 | 3,397 | 1,363 | 4,842 | 2,943 | 348 | 4,847 | 2,073 | 3,650 | 4,849 | 5,355 | 3,470 | 10,762 | 4,928 | 1,397 | 10,432 | |
66A |
- | - | 859 | - | - | - | - | - | 793 | - | 22,615 | 7,596 | - | - | - | 2,237 | - | |
9901 |
359,071 | 21,443 | 20,903 | 37,337 | 29,468 | 23,230 | 30,917 | 39,027 | 7,624 | 41,958 | 54,068 | 3,594 | 6,619 | 767 | 39,347 | -12,782 | -6,723 | |
75/76B |
149 | 98 | 171 | 90 | 9 | 5,072 | 384 | 1,279 | 37,407 | 558 | 1,866 | 3,090 | 2,429 | 1,201 | 259 | 324 | 598 | |
75 |
149 | 98 | 171 | 90 | 9 | 318 | 384 | 1,279 | 37,407 | 558 | 1,866 | 3,090 | 2,429 | 1,201 | 259 | 324 | 598 | |
76B |
- | - | - | - | - | 4,754 | - | - | - | - | - | - | - | - | - | - | - | |
65/66B |
14,885 | 10,808 | 14,114 | 16,157 | 16,067 | 14,488 | 15,359 | 15,509 | 19,173 | 21,386 | 26,005 | 28,744 | 21,007 | 4,965 | 6,991 | 4,056 | 943 | |
65 |
14,885 | 10,808 | 13,255 | 16,157 | 16,067 | 14,488 | 15,359 | 15,509 | 19,173 | 21,386 | 26,005 | 28,744 | 21,007 | 4,965 | 6,991 | 4,056 | 943 | |
66B |
- | - | 859 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
9903 |
344,335 | 10,732 | 6,960 | 21,270 | 13,410 | 13,814 | 23,562 | 24,798 | 25,065 | 22,131 | 7,544 | 9,849 | -11,959 | -2,997 | 32,616 | -18,750 | -7,068 | |
67/77 |
90,987 | 4,351 | 6,210 | 9,340 | 9,312 | 9,173 | 11,060 | 21,737 | 9,881 | 8,178 | 25 | 8,889 | - | 1,128 | 17,432 | -89 | 12,639 | |
9904 |
253,348 | 6,380 | 750 | 11,931 | 4,098 | 4,641 | 12,502 | 3,060 | 15,184 | 13,953 | 7,519 | 961 | -11,959 | -4,125 | 15,183 | -18,661 | -19,707 | |
9905 |
253,348 | 6,380 | 750 | 11,931 | 4,098 | 4,641 | 12,502 | 3,060 | 15,184 | 13,953 | 7,519 | 961 | -11,959 | -4,125 | 15,183 | -18,661 | -19,707 | |
| Appropriation of the result | ||||||||||||||||||
9906 |
288,465 | 35,117 | 28,737 | 27,987 | 16,056 | 11,958 | 17,317 | 4,815 | 1,755 | -13,429 | -27,382 | -34,900 | -35,861 | -23,902 | -19,777 | -34,960 | -16,299 | |
14P |
35,117 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
694/7 |
- | - | - | - | - | - | 10,000 | - | - | - | - | - | - | - | - | - | - | |
694 |
- | - | - | - | - | - | 10,000 | - | - | - | - | - | - | - | - | - | - | |
| Social balance sheet | ||||||||||||||||||
9087 |
4.6 | 4.6 | 4.5 | 3.5 | 4.5 | 4 | 3 | 2.8 | 3.1 | 2.1 | 2.1 | 3.1 | 1.8 | 1.8 | 1.7 | 1.8 | 2.2 | |
Hours worked1013 |
12,304 | 8,470 | 8,237 | 6,197 | 8,460 | 6,686 | 5,268 | 4,925 | 4,532 | 2,817 | 3,591 | 5,180 | 2,834 | 3,005 | 2,952 | 3,052 | 3,646 | |
| Document | ||||||||||||||||||
The accounts for 14 older financial years (1992-2005) were filed as documents without figures as data, scans for example.
The notes to these accounts have 11 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 14-07-2023.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2022 | abbreviated format | 14-07-2023 | 2023-00235853 | |
| 30-06-2021 | abbreviated format | 17-01-2022 | 2022-01000579 | |
| 30-06-2020 | abbreviated format | 29-01-2021 | 2021-04400205 | |
| 30-06-2019 | abbreviated format | 31-01-2020 | 2020-04400215 | |
| 30-06-2018 | micro format | 31-01-2019 | 2019-03900511 | |
| 30-06-2017 | micro format | 31-01-2018 | 2018-03500043 | |
| 30-06-2016 | abbreviated format | 26-01-2017 | 2017-02300207 | |
| 30-06-2015 | abbreviated format | 27-01-2016 | 2016-02800266 | |
| 30-06-2014 | abbreviated format | 30-01-2015 | 2015-03100113 | |
| 30-06-2013 | abbreviated format | 31-01-2014 | 2014-02400127 | |
| 30-06-2012 | abbreviated format | 12-02-2013 | 2013-03600165 | |
| 30-06-2011 | abbreviated format | 08-02-2012 | 2012-02900050 | |
| 30-06-2010 | abbreviated format | 14-02-2011 | 2011-03200082 | |
| 30-06-2009 | abbreviated format | 03-02-2010 | 2010-03600478 | |
| 30-06-2008 | abbreviated format | 10-02-2009 | 2009-04100176 | |
| 30-06-2007 | abbreviated format | 03-01-2008 | 2008-00300368 | |
| 30-06-2006 | abbreviated format | 13-06-2007 | 2007-22600369 | |
| 30-06-2005 | abbreviated format | 28-02-2006 | 2006-06003358 | |
| 30-06-2004 | abbreviated format | 31-01-2005 | 2005-03704634 | |
| 30-06-2003 | abbreviated format | 23-12-2003 | 2003-85104329 | |
| 30-06-2002 | abbreviated format | 09-01-2003 | 2003-00700611 | |
| 30-06-2001 | abbreviated format | 31-12-2001 | 2001-79205113 | |
| 30-06-2000 | abbreviated format | 27-12-2000 | 2000-77605279 | |
| 30-06-1999 | abbreviated format | 10-01-2000 | 2000-00700053 | |
| 30-06-1998 | abbreviated format | 12-01-1999 | 1999-00604975 | |
| 30-06-1997 | abbreviated format | 29-12-1997 | 1997-58602252 | |
| 30-06-1996 | abbreviated format | 31-12-1996 | 1996-55603792 | |
| 30-06-1995 | abbreviated format | 02-01-1996 | 1996-00200599 | |
| 30-04-1994 | abbreviated format | 04-11-1994 | 1994-46004146 | |
| 30-04-1993 | abbreviated format | 25-10-1993 | 1993-41104489 | |
| 30-04-1992 | abbreviated format | 30-10-1992 | 1992-36805186 |
| Line | Trend | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 369,537 | 47,483 | 52,215 | 68,532 | 60,279 | 55,083 | 64,334 | 65,629 | 34,928 | 70,131 | 84,646 | 54,165 | 66,898 | 47,159 | 51,058 | 3,127 | 8,924 | ||
| 263,814 | 32,421 | 32,062 | 43,125 | 34,909 | 36,494 | 45,918 | 29,662 | 42,488 | 42,126 | 38,097 | 51,532 | 48,320 | 42,266 | 26,894 | -2,752 | -4,060 | ||
| -227,176 | 31,236 | 11,387 | 13,040 | 1,996 | 910 | 42,807 | 4,593 | 12,625 | 18,267 | 5,323 | 59,918 | 135,139 | 393,379 | 4,882 | 22,799 | 32,842 | ||
| -43,845 | -28,495 | 62,966 | 2,397 | -10,601 | -19,419 | -34,609 | 37,817 | 32,017 | -14,475 | 16,117 | -694 | -226 | 1,287 | -2,320 | 1,196 | - | ||
| 302,215 | 19,911 | 27,557 | 37,209 | 32,799 | 29,884 | 20,554 | 30,045 | 12,400 | 1,302 | 10,870 | -53,868 | -29,640 | 24,964 | -3,899 | -16,301 | -7,366 | ||
| 45.1% | 13.5% | 11.0% | 10.4% | 7.6% | 6.5% | 5.8% | 5.1% | 4.8% | 1.5% | -1.5% | -2.6% | -3.0% | -0.7% | 0.5% | -17.9% | 5.3% | ||
| 1.84 | 1.15 | 1.17 | 1.24 | 1.21 | 1.20 | 1.19 | 1.25 | 1.15 | 1.02 | 1.17 | 0.58 | 0.69 | 1.40 | 0.96 | 0.72 | 0.84 | ||
| 1.22 | 6.42 | 8.08 | 8.60 | 12.21 | 14.42 | 16.36 | 18.50 | 19.71 | 64.89 | - | - | - | - | - | - | 17.98 | ||
| 82.0% | 11.5% | 1.5% | 24.6% | 11.2% | 14.3% | 45.0% | 12.1% | 68.4% | 198.7% | - | - | - | - | - | - | -474.6% | ||
| 37.0% | 1.5% | 0.2% | 2.6% | 0.8% | 0.9% | 2.6% | 0.6% | 3.3% | 3.0% | 1.6% | 0.2% | -2.3% | -0.9% | 11.8% | -23.0% | -25.0% | ||
| 24.83 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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.
| Item | 31-12-2022 |
|---|---|
| Employees at the balance-sheet date | 5 |
| full-time | 4 |
| part-time | 1 |
| in full-time equivalents | 4.8 |
| 4.6 | |
| On a permanent contract | 5 |
| Joined | 2 |
| Left | 2 |
Source: social balance sheet in the 2022 annual accounts
The operating result for 2022 is nearly 17 times that of 2021 and the highest since 2006. It is the second rise in a row, after the fall in 2020.
Debt's share of the balance-sheet total falls from 86.5% to 54.9%. Equity and debt are higher.
Source: lists of holdings in the owners' accounts
Source: list of holdings in the 2022 accounts of CPO MANAGEMENT. Every holding stands with its own latest accounts.
| EFIBO ANTWERPEN via WINAFISC (at EFIBO until 2022), Vanderstuyft Management (at EFIBO until 2022) and 2 others · Director · deed of 21-08-2020 No longer active |
total assets €48,423 (2022) |
The network starts from the earlier ties.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
EFIBO has filed 31 sets of annual accounts, the latest for financial year 2022.1 In 2023 the company was absorbed by merger into CPO MANAGEMENT.2
deed of 06-07-2022 (in Dutch)
EFIBO is no longer in the KBO register. CPO MANAGEMENT took it over in a merger by absorption, published in the Belgian Official Gazette on 1 August 2023.
If something looks wrong or is missing, please tell us.