FLAS
Annual accounts 2015
abbreviated format, filed on 31-03-2016, 30 days before the deadlineTurnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €160,000. Estimated: probably between €68,000 and €410,000.
Balance sheet
balance sheet total €462,055 on 30-09-2015in euro
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||
20/58 |
462,055 | 477,293 | 504,727 | 531,256 | 563,920 | 598,525 | 601,662 | 590,917 | 599,846 | |
21/28 |
297,200 | 304,656 | 312,111 | 319,567 | 330,353 | 341,139 | 342,089 | 349,700 | 357,348 | |
22/27 |
297,200 | 304,656 | 312,111 | 319,567 | 330,353 | 341,139 | 342,089 | 349,700 | 357,348 | |
22 |
297,200 | 304,656 | 312,111 | 319,567 | 327,023 | 334,478 | 342,089 | 349,700 | 357,348 | |
24 |
- | - | - | - | 3,330 | 6,661 | - | - | - | |
29/58 |
164,855 | 172,637 | 192,615 | 211,689 | 233,567 | 257,386 | 259,572 | 241,217 | 242,498 | |
40/41 |
164,855 | 172,637 | 192,615 | 211,571 | 233,449 | 257,267 | 259,454 | 241,099 | 242,380 | |
40 |
- | 4,587 | 4,587 | 3,197 | 12,622 | 79,091 | 75,341 | 57,841 | 56,591 | |
41 |
164,855 | 168,050 | 188,028 | 208,373 | 220,827 | 178,176 | 184,113 | 183,258 | 185,790 | |
54/58 |
- | - | - | 119 | 119 | 119 | 119 | 119 | 118 | |
| Balance sheet: equity and liabilities | ||||||||||
10/49 |
462,055 | 477,293 | 504,727 | 531,256 | 563,920 | 598,525 | 601,662 | 590,917 | 599,846 | |
10/15 |
364,665 | 357,506 | 346,403 | 345,826 | 347,713 | 353,932 | 353,091 | 355,906 | 359,169 | |
10/11 |
386,962 | 386,962 | 386,962 | 386,962 | 386,962 | 386,962 | 386,962 | 386,962 | 386,962 | |
100 |
386,962 | 386,962 | 386,962 | 386,962 | 386,962 | 386,962 | 386,962 | 386,962 | 386,962 | |
14 |
-22,296 | -29,455 | -40,558 | -41,136 | -39,249 | -33,029 | -33,871 | -31,056 | -27,793 | |
17/49 |
97,390 | 119,787 | 158,323 | 185,431 | 216,208 | 244,593 | 248,571 | 235,011 | 240,677 | |
17 |
- | 20,946 | 44,771 | 67,242 | 88,437 | 109,604 | 127,286 | 145,072 | 161,848 | |
170/4 |
- | 20,946 | 44,771 | 67,242 | 88,437 | 109,604 | 127,286 | 145,072 | 161,848 | |
42/48 |
97,390 | 98,841 | 113,553 | 118,189 | 126,786 | 132,991 | 121,285 | 89,939 | 78,829 | |
42 |
20,946 | 23,824 | 22,472 | 21,195 | 21,167 | 23,427 | 17,786 | 16,776 | 15,823 | |
43 |
18,460 | 5,042 | 19,736 | 39,074 | 34,628 | 32,806 | 31,113 | 12,261 | 30,892 | |
430/8 |
18,460 | 5,042 | 19,736 | 39,074 | 34,628 | 32,806 | 31,113 | 12,261 | 30,892 | |
44 |
4,053 | 731 | 902 | 5,828 | 9,985 | 5,568 | 2,172 | 1,875 | 258 | |
440/4 |
4,053 | 731 | 902 | 5,828 | 9,985 | 5,568 | 2,172 | 1,875 | 258 | |
45 |
4,135 | 6,452 | 1,906 | 2,237 | 1,531 | 2,820 | 1,518 | 1,555 | 1,379 | |
450/3 |
4,135 | 5,758 | 1,212 | 1,543 | 837 | 2,126 | 1,518 | 861 | 1,379 | |
454/9 |
- | 694 | 694 | 694 | 694 | 694 | - | 694 | - | |
47/48 |
49,796 | 62,791 | 68,537 | 49,855 | 59,476 | 68,371 | 68,696 | 57,472 | 30,478 | |
492/3 |
- | - | - | - | 984 | 1,997 | - | - | - | |
| Income statement | ||||||||||
9900 |
24,133 | 36,390 | 14,591 | 10,430 | 17,505 | 33,335 | 17,319 | 18,769 | 12,085 | |
630 |
7,456 | 7,456 | 7,456 | 7,456 | 10,786 | 10,941 | 7,611 | 7,648 | 7,648 | |
640/8 |
1,855 | 1,895 | 792 | 1,054 | 1,273 | 2,978 | 1,328 | 1,830 | 2,011 | |
66A |
- | - | - | 330 | - | - | - | - | - | |
9901 |
14,823 | 27,039 | 6,344 | 1,920 | 5,445 | 19,416 | 8,381 | 9,292 | 2,426 | |
75/76B |
- | - | 3,589 | 6,307 | 0 | 0 | 0 | 1 | 0 | |
75 |
- | - | 3,589 | 6,307 | 0 | 0 | 0 | 1 | 0 | |
65/66B |
3,529 | 4,995 | 9,356 | 9,784 | 11,687 | 18,217 | 11,193 | 12,555 | 13,796 | |
65 |
3,529 | 4,995 | 9,356 | 9,784 | 11,687 | 18,217 | 11,193 | 12,555 | 13,796 | |
9903 |
11,294 | 22,044 | 578 | -1,887 | -6,242 | 1,198 | -2,812 | -3,263 | -11,369 | |
67/77 |
4,135 | 4,941 | - | - | -23 | 357 | 3 | - | 34 | |
9904 |
7,159 | 17,103 | 578 | -1,887 | -6,220 | 842 | -2,815 | -3,263 | -11,403 | |
9905 |
7,159 | 17,103 | 578 | -1,887 | -6,220 | 842 | -2,815 | -3,263 | -11,403 | |
| Appropriation of the result | ||||||||||
9906 |
-22,296 | -23,455 | -40,558 | -41,136 | -39,249 | -33,029 | -33,871 | -31,056 | -27,793 | |
694/7 |
- | 6,000 | - | - | - | - | - | - | - | |
695 |
- | 6,000 | - | - | - | - | - | - | - | |
| Document | ||||||||||
The accounts for 15 older financial years (1992-2006) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2015 (PDF), filed on 31-03-2016.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-09-2015 | abbreviated format | 31-03-2016 | 2016-08700489 | |
| 30-09-2014 | abbreviated format | 31-03-2015 | 2015-08700176 | |
| 30-09-2013 | abbreviated format | 28-03-2014 | 2014-08000146 | |
| 30-09-2012 | abbreviated format | 12-04-2013 | 2013-08800554 | |
| 30-09-2011 | abbreviated format | 28-03-2012 | 2012-07400480 | |
| 30-09-2010 | abbreviated format | 28-03-2011 | 2011-06800180 | |
| 30-09-2009 | abbreviated format | 29-03-2010 | 2010-07800538 | |
| 30-09-2008 | abbreviated format | 30-03-2009 | 2009-09600149 | |
| 30-09-2007 | abbreviated format | 02-04-2008 | 2008-09700068 | |
| 30-09-2006 | abbreviated format | 28-03-2007 | 2007-10000511 | |
| 30-09-2005 | abbreviated format | 30-03-2006 | 2006-09401652 | |
| 30-09-2004 | abbreviated format | 30-03-2005 | 2005-09505208 | |
| 30-09-2003 | abbreviated format | 06-04-2004 | 2004-10404070 | |
| 30-09-2002 | abbreviated format | 31-03-2003 | 2003-09501425 | |
| 30-09-2001 | abbreviated format | 03-04-2002 | 2002-08603757 | |
| 30-09-2000 | abbreviated format | 30-03-2001 | 2001-08302931 | |
| 30-09-1999 | abbreviated format | 29-03-2000 | 2000-07804300 | |
| 30-09-1998 | abbreviated format | 31-03-1999 | 1999-06700819 | |
| 30-09-1997 | abbreviated format | 03-04-1998 | 1998-06101153 | |
| 30-09-1996 | abbreviated format | 28-03-1997 | 1997-04503445 | |
| 30-09-1995 | abbreviated format | 29-03-1996 | 1996-05000442 | |
| 30-09-1994 | abbreviated format | 30-03-1995 | 1995-04800639 | |
| 30-09-1993 | abbreviated format | 30-03-1994 | 1994-05502456 | |
| 30-09-1992 | abbreviated format | 30-03-1993 | 1993-04503637 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|
| 22,278 | 34,495 | 13,800 | 9,376 | 16,231 | 30,357 | 15,992 | 16,939 | 10,074 | ||
| 14,615 | 24,559 | 8,034 | 5,568 | 4,566 | 11,783 | 4,796 | 4,385 | -3,756 | ||
| 0 | 0 | 0 | -3,330 | 0 | 9,991 | 0 | 0 | - | ||
| - | - | - | -0 | 0 | 0 | 0 | 1 | - | ||
| 67,465 | 73,797 | 79,063 | 93,501 | 106,781 | 124,395 | 138,288 | 151,278 | 163,669 | ||
| 78.9% | 74.9% | 68.6% | 65.1% | 61.7% | 59.1% | 58.7% | 60.2% | 59.9% | ||
| 1.69 | 1.75 | 1.70 | 1.79 | 1.84 | 1.94 | 2.14 | 2.68 | 3.08 | ||
| 0.27 | 0.34 | 0.46 | 0.54 | 0.62 | 0.69 | 0.70 | 0.66 | 0.67 | ||
| 2.0% | 4.8% | 0.2% | -0.5% | -1.8% | 0.2% | -0.8% | -0.9% | -3.2% | ||
| 1.5% | 3.6% | 0.1% | -0.4% | -1.1% | 0.1% | -0.5% | -0.6% | -1.9% |
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.
Insights on FLAS
The operating result for 2015 is 45% lower than in 2014.
Debt's share of the balance-sheet total falls from 25.1% to 21.1%. Equity is higher and debt is lower.