Equity
Equity fell by 100% in 1 year.
Equity fell by 100% in 1 year.
Short-term debts rose from €24,491 to €1.8m.
Inactive. The last annual accounts are for financial year 2023. The company was dissolved and wound up in a single deed on 16-06-2023. The books and records are kept for 5 years by VANDERSMISSEN Gert in Antwerpen-Berchem.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €95,000. Estimated: probably between €44,000 and €230,000.
Staff costs divided by the average number of full-time equivalents.
| Line | Trend | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||
Total assets20/58 |
1.8m | 2.3m | 2.4m | 932,156 | 924,445 | 569,547 | 194,133 | 140,431 | 147,386 | 111,164 | 159,293 | 148,266 | 57,350 | 38,959 | |
Formation expenses20 |
- | - | - | - | - | - | - | - | - | - | - | 180 | 360 | 540 | |
Fixed assets21/28 |
- | 428,775 | 421,957 | 804,088 | 804,219 | 385,014 | 3,145 | 3,526 | 5,642 | 8,202 | 6,357 | 7,256 | 976 | 1,168 | |
Tangible fixed assets22/27 |
- | 428,775 | 421,957 | 422,088 | 422,219 | 3,014 | 3,145 | 3,526 | 5,642 | 8,202 | 6,357 | 7,036 | 616 | 628 | |
Land and buildings22 |
- | 419,336 | 419,336 | 419,336 | 419,336 | - | - | - | - | - | - | - | - | - | |
Plant, machinery and equipment23 |
- | - | - | - | - | - | - | 250 | 499 | 749 | 999 | - | - | - | |
Furniture and vehicles24 |
- | 6,949 | - | - | - | - | - | - | 1,736 | 3,915 | 1,690 | 3,236 | 616 | 628 | |
Other tangible fixed assets26 |
- | 2,490 | 2,621 | 2,752 | 2,883 | 3,014 | 3,145 | 3,276 | 3,407 | 3,538 | 3,669 | 3,800 | - | - | |
Financial fixed assets28 |
- | - | - | 382,000 | 382,000 | 382,000 | - | - | - | - | - | 40 | - | - | |
Current assets29/58 |
1.8m | 1.8m | 2.0m | 128,068 | 120,226 | 184,533 | 190,988 | 136,905 | 141,744 | 102,962 | 152,935 | 141,010 | 56,374 | 37,791 | |
Stocks and contracts in progress3 |
- | - | - | - | - | - | - | - | - | - | - | - | 7,438 | - | |
Contracts in progress37 |
- | - | - | - | - | - | - | - | - | - | - | - | 7,438 | - | |
Amounts receivable within one year40/41 |
2,882 | 424 | 66,875 | 23,791 | 23,353 | 25,735 | 54,901 | 37,578 | 37,550 | 14,392 | 54,954 | 99,688 | 46,639 | 34,731 | |
Trade receivables40 |
- | - | 39,930 | 23,353 | 23,353 | 25,168 | 54,901 | 37,578 | 37,550 | 14,157 | 54,625 | 99,688 | 45,451 | 34,695 | |
Other amounts receivable41 |
2,882 | 424 | 26,945 | 438 | - | 567 | - | - | - | 235 | 329 | - | 1,189 | 36 | |
Cash at bank and in hand54/58 |
1.8m | 1.8m | 1.9m | 103,378 | 95,973 | 158,798 | 136,087 | 99,328 | 104,194 | 88,569 | 97,982 | 41,322 | 2,296 | 3,060 | |
Deferred charges and accrued income490/1 |
- | 1,771 | 900 | 900 | 900 | - | - | - | - | - | - | - | - | - | |
| Balance sheet: equity and liabilities | |||||||||||||||
Total equity and liabilities10/49 |
1.8m | 2.3m | 2.4m | 932,156 | 924,445 | 569,547 | 194,133 | 140,431 | 147,386 | 111,164 | 159,293 | 148,266 | 57,350 | 38,959 | |
Equity10/15 |
6,200 | 2.3m | 2.0m | 422,602 | 342,976 | 266,036 | 149,498 | 105,725 | 118,309 | 82,458 | 74,048 | 59,342 | 14,215 | -2,944 | |
Contributions10/11 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
Issued capital100 |
- | - | - | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
Uncalled capital101 |
- | - | - | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | |
Reserves13 |
- | 2.2m | 2.0m | 416,402 | 336,776 | 259,836 | 143,298 | 39,631 | 22,224 | 2,110 | 2,016 | 1,957 | 1,860 | - | |
Non-distributable reserves130/1 |
- | 1,860 | 1,860 | - | - | - | - | - | - | - | - | - | - | - | |
Legal reserve130 |
- | - | - | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | - | |
Reserves not available under the articles1311 |
- | 1,860 | 1,860 | - | - | - | - | - | - | - | - | - | - | - | |
Tax-exempt reserves132 |
- | 479 | 479 | 479 | 479 | 479 | 479 | 421 | 364 | 250 | 156 | 97 | - | - | |
Distributable reserves133 |
- | 2.2m | 2.0m | 414,064 | 334,437 | 257,497 | 140,960 | 37,350 | 20,000 | - | - | - | - | - | |
Profit (loss) carried forward14 |
- | - | - | - | - | - | - | 59,894 | 89,885 | 74,148 | 65,832 | 51,185 | 6,155 | -9,144 | |
Amounts payable17/49 |
1.8m | 24,491 | 383,942 | 509,553 | 581,469 | 303,511 | 44,635 | 34,706 | 29,076 | 28,706 | 85,245 | 88,924 | 43,135 | 41,903 | |
Amounts payable after more than one year17 |
- | - | 197,421 | 396,382 | 478,232 | 224,600 | - | - | - | - | - | - | - | - | |
Financial debts170/4 |
- | - | 197,421 | 396,382 | 478,232 | 224,600 | - | - | - | - | - | - | - | - | |
Amounts payable within one year42/48 |
1.8m | 24,491 | 186,520 | 112,130 | 101,417 | 78,911 | 44,635 | 34,706 | 29,076 | 28,706 | 85,245 | 88,924 | 43,135 | 41,903 | |
Current portion of amounts payable after more than one year42 |
- | - | 15,354 | 62,971 | 64,387 | 41,006 | - | - | - | - | - | - | - | - | |
Trade debts44 |
- | 2,023 | 1,338 | 100 | 1,145 | 10,726 | 9,357 | 16,752 | 1,188 | 715 | 9,792 | 20,510 | 6,679 | 12,974 | |
Suppliers440/4 |
- | 2,023 | 1,338 | 100 | 1,145 | 10,726 | 9,357 | 16,752 | 1,188 | 715 | 9,792 | 20,510 | 6,679 | 12,974 | |
Advances received on contracts in progress46 |
- | - | - | - | - | - | 146 | 323 | - | - | 42,797 | 42,797 | 29,000 | 26,300 | |
Taxes, remuneration and social security45 |
- | 21,576 | 169,828 | 28,890 | 35,818 | 27,033 | 34,826 | 17,536 | 27,812 | 17,991 | 19,004 | 18,549 | 7,187 | 2,227 | |
Taxes450/3 |
- | 21,576 | 169,828 | 28,890 | 35,818 | 27,033 | 34,826 | 17,536 | 27,812 | 17,991 | 19,004 | 18,549 | 7,187 | 2,227 | |
Other amounts payable47/48 |
1.8m | 892 | - | 20,169 | 67 | 146 | 305 | 96 | 77 | 10,000 | 13,653 | 7,069 | 270 | 402 | |
Accrued charges and deferred income492/3 |
- | - | - | 1,041 | 1,820 | - | - | - | - | - | - | - | - | - | |
| Income statement | |||||||||||||||
Non-recurring operating income76A |
58,174 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross operating margin9900 |
12,494 | 199,330 | -48,251 | 112,588 | 102,990 | 88,237 | 69,961 | 33,749 | 57,954 | 25,766 | 37,654 | 86,164 | 68,655 | 184,290 | |
Remuneration, social security and pensions62 |
- | - | - | - | - | - | - | - | - | - | 289 | 17,736 | 44,207 | 190,386 | |
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 |
- | 1,498 | 131 | 131 | 131 | 131 | 381 | 2,116 | 2,560 | 3,361 | 2,114 | 2,083 | 1,116 | 1,617 | |
Other operating charges640/8 |
11,623 | 3,881 | 4,004 | 975 | 1,923 | 2,296 | 878 | 1,395 | 1,060 | 1,095 | 1,820 | 564 | 602 | 748 | |
Operating profit (loss)9901 |
872 | 193,951 | -52,386 | 111,482 | 100,936 | 85,810 | 68,702 | 30,237 | 54,333 | 21,310 | 33,432 | 65,782 | 22,729 | -8,461 | |
Financial income75/76B |
1,785 | 86,850 | 1.9m | 40,021 | 25,069 | 71,835 | 236 | 458 | 683 | 1,374 | 337 | 11 | 32 | 247 | |
Recurring financial income75 |
1,785 | 86,850 | 1.9m | 40,021 | 25,069 | 71,835 | 236 | 458 | 683 | 1,374 | 337 | 11 | 32 | 247 | |
Financial charges65/66B |
713 | 7,036 | 14,835 | 10,019 | 12,180 | 4,064 | 274 | 153 | 258 | 412 | 1,296 | 473 | 720 | 929 | |
Recurring financial charges65 |
713 | 7,036 | 14,835 | 10,019 | 12,180 | 4,064 | 274 | 153 | 258 | 412 | 1,296 | 473 | 720 | 929 | |
Profit (loss) for the period before taxes9903 |
1,944 | 273,765 | 1.8m | 141,484 | 113,825 | 153,581 | 68,663 | 30,542 | 54,758 | 22,273 | 32,473 | 65,320 | 22,041 | -9,144 | |
Income taxes67/77 |
10,546 | 71,146 | 187,373 | 41,858 | 36,884 | 37,043 | 24,890 | 13,126 | 18,907 | 3,863 | 7,767 | 20,193 | 4,883 | - | |
Profit (loss) for the period9904 |
-8,603 | 202,619 | 1.6m | 99,626 | 76,940 | 116,538 | 43,773 | 17,415 | 35,851 | 18,410 | 24,706 | 45,127 | 17,159 | -9,144 | |
Transfer from tax-exempt reserves789 |
479 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Transfer to tax-exempt reserves689 |
- | - | - | - | - | - | 58 | 57 | 114 | 94 | 59 | 97 | - | - | |
Profit (loss) for the period to be appropriated9905 |
-8,124 | 202,619 | 1.6m | 99,626 | 76,940 | 116,538 | 43,716 | 17,358 | 35,737 | 18,317 | 24,647 | 45,031 | 17,159 | -9,144 | |
| Appropriation of the result | |||||||||||||||
Profit (loss) to be appropriated9906 |
-8,124 | 202,619 | 1.6m | 99,626 | 76,940 | 116,538 | 103,610 | 107,244 | 109,885 | 84,148 | 75,832 | 51,185 | 8,015 | -9,144 | |
Transfer from equity791/2 |
2.2m | - | - | 20,000 | - | - | - | - | - | - | - | - | - | - | |
Transfer to equity691/2 |
- | 202,619 | 1.6m | 99,626 | 76,940 | 116,538 | 103,610 | 17,350 | 20,000 | - | - | - | 1,860 | - | |
To the legal reserve6920 |
- | - | - | - | - | - | - | - | - | - | - | - | 1,860 | - | |
To other reserves6921 |
- | 202,619 | 1.6m | 99,626 | 76,940 | 116,538 | 103,610 | 17,350 | 20,000 | - | - | - | - | - | |
Profit to be distributed694/7 |
2.2m | - | - | 20,000 | - | - | - | 30,000 | - | 10,000 | 10,000 | - | - | - | |
Return on contributions (dividend)694 |
2.2m | - | - | 20,000 | - | - | - | 30,000 | - | - | - | - | - | - | |
Directors or managers695 |
- | - | - | - | - | - | - | - | - | 10,000 | 10,000 | - | - | - | |
| Social balance sheet | |||||||||||||||
Average staff (FTE)9087 |
- | - | - | - | - | - | - | - | - | - | - | 0.3 | 1 | 2.8 | |
Hours worked1013 |
- | - | - | - | - | - | - | - | - | - | - | 357 | 1,724 | 8,675 | |
| Document | |||||||||||||||
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 2023 (PDF), filed on 22-08-2023.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 16-06-2023 | micro format | 22-08-2023 | 2023-00340076 | |
| 30-06-2022 | micro format | 19-12-2022 | 2022-20539345 | |
| 30-06-2021 | micro format | 21-12-2021 | 2021-81000130 | |
| 30-06-2020 | micro format | 21-12-2020 | 2020-76300563 | |
| 30-06-2019 | micro format | 26-12-2019 | 2019-77600035 | |
| 30-06-2018 | micro format | 21-12-2018 | 2018-75300285 | |
| 30-06-2017 | micro format | 15-12-2017 | 2017-72000575 | |
| 30-06-2016 | abbreviated format | 21-12-2016 | 2016-71000062 | |
| 30-06-2015 | abbreviated format | 23-12-2015 | 2015-70300040 | |
| 30-06-2014 | abbreviated format | 19-12-2014 | 2014-70100317 | |
| 30-06-2013 | abbreviated format | 24-12-2013 | 2013-69800577 | |
| 30-06-2012 | abbreviated format | 21-12-2012 | 2012-67100179 | |
| 30-06-2011 | abbreviated format | 20-12-2011 | 2011-64300146 | |
| 30-06-2010 | abbreviated format | 20-12-2010 | 2010-63300400 |
| Line | Trend | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | - | 195,449 | -52,255 | 111,613 | 101,067 | 85,941 | 69,083 | 32,353 | 56,893 | 24,671 | 35,545 | 67,864 | 23,845 | -6,845 | |
| Cash flow | - | 204,118 | 1.6m | 99,757 | 77,071 | 116,669 | 44,154 | 19,532 | 38,412 | 21,771 | 26,820 | 47,210 | 18,275 | -7,527 | |
| Investment in fixed assets (approximation) | - | 8,316 | -382,000 | 0 | 419,336 | 382,000 | 5,835 | 0 | 0 | 5,206 | 2,582 | 8,363 | 924 | 1,885 | |
| Change in cash | -85,007 | -98,069 | 1.8m | 7,404 | -62,825 | 22,711 | 36,760 | -4,866 | 15,625 | -9,412 | 56,659 | 39,026 | -763 | - | |
| Working capital | 6,200 | 1.8m | 1.8m | 15,938 | 18,810 | 105,622 | 146,353 | 102,199 | 112,668 | 74,256 | 67,691 | 52,086 | 13,239 | -4,112 | |
| Solvency | 0.4% | 98.9% | 84.2% | 45.3% | 37.1% | 46.7% | 77.0% | 75.3% | 80.3% | 74.2% | 46.5% | 40.0% | 24.8% | -7.6% | |
| Current ratio | 1.00 | 75.43 | 10.78 | 1.14 | 1.19 | 2.34 | 4.28 | 3.94 | 4.87 | 3.59 | 1.79 | 1.59 | 1.31 | 0.90 | |
| Quick ratio | 1.00 | 75.43 | 10.78 | 1.14 | 1.19 | 2.34 | 4.28 | 3.94 | 4.87 | 3.59 | 1.79 | 1.59 | 1.13 | 0.90 | |
| Debt to equity | - | 0.01 | 0.19 | 1.21 | 1.70 | 1.14 | 0.30 | 0.33 | 0.25 | 0.35 | 1.15 | 1.50 | 3.03 | - | |
| ROE | -138.8% | 9.0% | 79.4% | 23.6% | 22.4% | 43.8% | 29.3% | 16.5% | 30.3% | 22.3% | 33.4% | 76.0% | 120.7% | - | |
| ROA | -0.5% | 8.9% | 66.8% | 10.7% | 8.3% | 20.5% | 22.5% | 12.4% | 24.3% | 16.6% | 15.5% | 30.4% | 29.9% | -23.5% | |
| Interest coverage | - | 27.78 | - | - | - | - | - | - | - | - | - | - | - | - |
A ratio outside any meaningful range has been withheld (balance sheet total €1.8m, equity €6,200).
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 | 16-06-2023 | 30-06-2022 |
|---|---|---|
| Tangible fixed assets | - | €8,316 |
| Depreciation and write-downs of the year | - | €1,498 |
Source: notes to the 2022 to 2023 annual accounts (statement of fixed assets)
The operating result for 2023 is 100% lower than in 2022.
Debt's share of the balance-sheet total rises from 1.1% to 99.6%. Equity is lower and debt is higher.
Source: list of holdings in its own 30-06-2020 accounts. Every holding stands with its own latest accounts.
| Name | 2018 | 2019 | 2020 |
|---|---|---|---|
| MOBILITYPOWER | 100% | ||
| Muto Belgium | 100% | ||
Source: list of holdings in its own accounts
See the function holders in the KBO register.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
EXPOSE IT is no longer in the KBO register.
If something looks wrong or is missing, please tell us.