FRAVER
InactiveFinancials · financial year 2023, abbreviated format
Equity
€293,471▼ 9.6%
2022 · €324,762
Total assets
€1.3m▼ 5.9%
2022 · €1.3m
Net result
-€31,291
2022 · €193,802
Working capital
-€157,646▼ 46.9%
2022 · -€107,309
Trend over the years
2019 to 2023, 5 financial years 2018 to 2023, 6 financial years
The operating result turns negative in 2023: a loss of €93,537 after €401,092 in 2022.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result-€0.09m
2023
Net result-€0.03m
2023
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€1.3m
2023
Equity€0.3m
2023
Debt€1.0m
2023
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€0.2m
2023
Average staff in full-time equivalents (FTE).
Staff (FTE)17.9
2023
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line201820192020202120222023
Operating result€0.1m--€0.1m€0.3m-€0.1m€0.4m-€0.09m
Net result€0.05m--€0.1m€0.2m-€0.1m€0.2m-€0.03m
Equity€0.2m-€0.06m▼ 66.8%€0.3m▲ 434%€0.2m▼ 46.9%€0.3m▲ 107%€0.3m▼ 9.6%
Total assets€0.7m-€0.8m▲ 7.9%€0.9m▲ 22.9%€0.8m▼ 9.3%€1.3m▲ 58.9%€1.3m▼ 5.9%
Debt€0.5m-€0.7m▲ 31.2%€0.6m▼ 9.5%€0.7m▲ 8.2%€1.0m▲ 48.0%€1.0m▼ 4.7%
Working capital€0.1m-€0.007m▼ 94.4%€0.09m▲ 1,068%-€0.1m-€0.1m▲ 20.6%-€0.2m▼ 46.9%
Staff (FTE)11.2-10.8▼ 3.6%14.3▲ 32.4%15.3▲ 7.0%15.7▲ 2.6%17.9▲ 14.0%
Turnover and EBIT margin not published: the abbreviated format does not require them.
Balance-sheet composition
2023 in colour, 2022 as the grey bar beneath
Assets €1.3m
Fixed assets
€679,011 ▲ 1.1%
Current assets
€584,808 ▼ 12.9%
Equity and liabilities €1.3m
Equity
€293,471 ▼ 9.6%
Debt
€970,347 ▼ 4.7%
Debt's share of the balance-sheet total rises from 75.8% to 76.8%. Equity and debt are lower.
Key figures and ratios
EBITDA
€58,000▼
2022 · €510,624
Cash flow
€120,247▼
2022 · €303,335
Current ratio
0.79▼
2022 · 0.86
Quick ratio
0.47▲
2022 · 0.40
Debt to equity
3.31▲
2022 · 3.14
ROE
-10.7%▼
2022 · 59.7%
ROA
-2.5%▼
2022 · 14.4%
Interest coverage
3.32▼
2022 · 6.42
Debt ≤ 1 year
€742,454▼
2022 · €778,490
Debt > 1 year
€224,928▼
2022 · €230,930
Income taxes
-€63,122▼
2022 · €128,000
Staff costs
€1.1m▲
2022 · €961,854
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 | Change |
|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | - | €0.04m | - |
| Remuneration, social security and pensions62 | - | - | - | €0.8m | €1.0m | €1.1m | ▲ 14.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.009m | €0.009m | €0.02m | €0.06m | €0.1m | €0.2m | ▲ 38.3% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | €0.002m | -€0.002m | - |
| Other operating charges640/8 | - | - | - | €0.01m | €0.06m | €0.03m | ▼ 54.7% |
| Gross operating margin9900 | €0.7m | €0.4m | €1.1m | €0.8m | €1.5m | €1.2m | ▼ 22.8% |
| Operating profit (loss)9901 | €0.1m | -€0.1m | €0.3m | -€0.1m | €0.4m | -€0.09m | - |
| Financial income75/76B | - | - | - | €0 | €227 | €0.02m | ▲ 7,223% |
| Recurring financial income75 | €21 | - | €187 | €0 | €227 | €428 | ▲ 88.7% |
| Non-recurring financial income76B | - | - | - | - | - | €0.02m | - |
| Financial charges65/66B | - | - | - | €0.04m | €0.08m | €0.02m | ▼ 78.0% |
| Recurring financial charges65 | €0.01m | €0.008m | €0.01m | €0.04m | €0.08m | €0.02m | ▼ 78.0% |
| Non-recurring financial charges66B | - | - | - | €250 | €0 | - | - |
| Profit (loss) for the period before taxes9903 | €0.07m | -€0.1m | €0.3m | -€0.1m | €0.3m | -€0.09m | - |
| Income taxes67/77 | €0.02m | €287 | €0.04m | €0.001m | €0.1m | -€0.06m | - |
| Profit (loss) for the period9904 | €0.05m | -€0.1m | €0.2m | -€0.1m | €0.2m | -€0.03m | - |
| Profit (loss) for the period to be appropriated9905 | €0.05m | -€0.1m | €0.2m | -€0.1m | €0.2m | -€0.03m | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Total assets20/58 | €0.7m | €0.8m | €0.9m | €0.8m | €1.3m | €1.3m | ▼ 5.9% |
| Fixed assets21/28 | €0.03m | €0.05m | €0.3m | €0.5m | €0.7m | €0.7m | ▲ 1.1% |
| Intangible fixed assets21 | - | - | - | €0.01m | €0.04m | €0.03m | ▼ 19.0% |
| Tangible fixed assets22/27 | €0.03m | €0.04m | €0.3m | €0.5m | €0.6m | €0.6m | ▲ 2.4% |
| Land and buildings22 | - | - | - | €0.3m | €0.3m | €0.3m | ▼ 9.4% |
| Plant, machinery and equipment23 | - | - | - | €0.1m | €0.2m | €0.2m | ▲ 2.5% |
| Furniture and vehicles24 | - | - | - | €0.02m | €0.005m | €0.003m | ▼ 38.3% |
| Leasing and similar rights25 | - | - | - | - | €0.08m | €0.1m | ▲ 54.4% |
| Financial fixed assets28 | €0.004m | €0.004m | €0.004m | €0.004m | €0.004m | €0.005m | ▲ 12.0% |
| Current assets29/58 | €0.7m | €0.7m | €0.7m | €0.4m | €0.7m | €0.6m | ▼ 12.9% |
| Stocks and contracts in progress3 | €0.2m | €0.2m | €0.2m | €0.2m | €0.4m | €0.2m | ▼ 34.9% |
| Stocks30/36 | - | - | - | €0.2m | €0.4m | €0.2m | ▼ 34.9% |
| Amounts receivable within one year40/41 | €0.4m | €0.5m | €0.4m | €0.08m | €0.2m | €0.2m | ▼ 26.7% |
| Trade receivables40 | - | - | - | €0.06m | €0.2m | €0.2m | ▼ 30.9% |
| Other amounts receivable41 | - | - | - | €0.02m | €0.01m | €0.02m | ▲ 50.4% |
| Cash at bank and in hand54/58 | €0.05m | €0.05m | €0.1m | €0.05m | €0.08m | €0.2m | ▲ 108% |
| Deferred charges and accrued income490/1 | - | - | - | €0.02m | €0 | €0.02m | - |
| Equity and liabilities | |||||||
| Total equity and liabilities10/49 | €0.7m | €0.8m | €0.9m | €0.8m | €1.3m | €1.3m | ▼ 5.9% |
| Equity10/15 | €0.2m | €0.06m | €0.3m | €0.2m | €0.3m | €0.3m | ▼ 9.6% |
| Contributions10/11 | €0.07m | €0.07m | €0.07m | €0.07m | €0.07m | €0.07m | = |
| Capital10 | - | - | - | €0.07m | €0.07m | €0.07m | = |
| Issued capital100 | - | - | - | €0.07m | €0.07m | €0.07m | = |
| Reserves13 | €0.1m | €0.1m | €0.1m | €0.1m | €0.3m | €0.2m | ▼ 12.2% |
| Non-distributable reserves130/1 | - | - | - | €0.007m | €0.007m | €0.007m | = |
| Legal reserve130 | - | - | - | €0.007m | €0.007m | €0.007m | = |
| Tax-exempt reserves132 | - | - | - | €0.008m | €0.007m | €0.007m | = |
| Distributable reserves133 | - | - | - | €0.1m | €0.2m | €0.2m | ▼ 12.8% |
| Profit (loss) carried forward14 | -€0.02m | -€0.1m | €0.1m | -€0.03m | €0 | - | - |
| Amounts payable17/49 | €0.5m | €0.7m | €0.6m | €0.7m | €1.0m | €1.0m | ▼ 4.7% |
| Amounts payable after more than one year17 | - | - | - | €0.2m | €0.2m | €0.2m | ▼ 2.6% |
| Financial debts170/4 | - | - | - | €0.2m | €0.2m | €0.2m | ▼ 2.6% |
| Amounts payable within one year42/48 | €0.5m | €0.7m | €0.6m | €0.5m | €0.8m | €0.7m | ▼ 4.6% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.07m | €0.02m | €0.04m | ▲ 68.5% |
| Trade debts44 | €0.2m | €0.2m | €0.3m | €0.2m | €0.4m | €0.4m | ▼ 10.6% |
| Suppliers440/4 | - | - | - | €0.2m | €0.4m | €0.4m | ▼ 10.6% |
| Taxes, remuneration and social security45 | - | - | - | €0.1m | €0.2m | €0.3m | ▲ 40.1% |
| Taxes450/3 | - | - | - | €0.04m | €0.1m | €0.09m | ▼ 26.3% |
| Remuneration and social security454/9 | - | - | - | €0.07m | €0.1m | €0.2m | ▲ 124% |
| Other amounts payable47/48 | - | - | - | €0.2m | €0.1m | €0.003m | ▼ 97.1% |
| Accrued charges and deferred income492/3 | - | - | - | €0.003m | €0.009m | €0.003m | ▼ 66.7% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €51,020 | -€111,661 | €240,476 | -€138,815 | €193,802 | -€31,291 | - |
| + Depreciation and write-downs630 | €9,024 | €8,714 | €19,826 | €60,898 | €109,532 | €151,538 | ▲ 38.3% |
| Operating cash flow (approximation) | €60,044 | -€102,947 | €260,301 | -€77,917 | €303,335 | €120,247 | ▼ 60.4% |
| Investment in fixed assets (approximation) | - | -€22,006 | -€234,566 | -€268,147 | -€311,531 | -€158,631 | ▲ 49.1% |
| Change in cash | - | €3,530 | €50,925 | -€49,451 | €22,395 | €83,429 | ▲ 273% |
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 |
|---|---|---|---|
| 31-12-2023 | abbreviated format | 29-04-2024 | 2024-00075373 |
| 31-12-2022 | abbreviated format | 03-08-2023 | 2023-00312636 |
| 31-12-2021 | abbreviated format | 29-06-2022 | 2022-20106877 |
| 31-12-2020 | abbreviated format | 11-08-2021 | 2021-47700135 |
| 31-12-2019 | abbreviated format | 09-07-2020 | 2020-29800522 |
| 31-12-2018 | abbreviated format | 27-06-2019 | 2019-27300074 |
| 31-12-2017 | abbreviated format | 28-06-2018 | 2018-24400383 |
| 31-12-2016 | abbreviated format | 02-08-2017 | 2017-41200348 |
| 31-12-2015 | abbreviated format | 05-07-2016 | 2016-28400205 |
| 31-12-2014 | abbreviated format | 01-07-2015 | 2015-24800274 |
Subsidies and aid
Flemish government
2023 · 1 entry · €870 awarded · €3,120 paidPublic contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.