Result
The result fell in 2023 from €72,372 to €7,380.
The result fell in 2023 from €72,372 to €7,380.
€209,485 of the debts are secured on the company's own assets. In 2022 that was €554,953.
Seven of the last ten came late. The 2023 accounts came latest: 20 days after the end of the period.
Absorbed by AUDENAERT LUC EN DIRK in May 2023. The last annual accounts are for financial year 2023. The company was dissolved without liquidation on 26-07-2023.
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 ≈ €610,000. Estimated: probably between €370,000 and €1.0m.
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||
Total assets20/58 |
2.8m | 2.5m | 3.9m | 2.7m | 2.0m | 1.8m | 2.2m | 2.2m | 2.3m | 2.1m | 2.1m | 2.1m | 1.7m | 1.5m | 1.5m | |
Fixed assets21/28 |
237,226 | 240,776 | 252,528 | 278,000 | 58,583 | 18,609 | 27,070 | 30,770 | 15,284 | 12,779 | 13,827 | 12,080 | 21,992 | 25,529 | 34,733 | |
Intangible fixed assets21 |
- | - | - | - | 4,000 | 8,000 | 12,000 | 16,000 | 316 | 930 | 1,844 | 2,771 | 2,899 | 2,803 | 2,398 | |
Tangible fixed assets22/27 |
234,588 | 238,138 | 249,890 | 277,880 | 54,463 | 10,489 | 14,950 | 14,650 | 14,848 | 11,729 | 11,863 | 9,189 | 18,973 | 22,646 | 32,254 | |
Land and buildings22 |
224,930 | 225,186 | 217,520 | 217,520 | - | - | - | - | - | - | - | - | - | - | - | |
Plant, machinery and equipment23 |
4,600 | 2,976 | 4,805 | 4,974 | 7,778 | 4,997 | 8,065 | 6,272 | 6,576 | 9,756 | 7,095 | 6,143 | 5,913 | 2,059 | 1,911 | |
Furniture and vehicles24 |
5,058 | 9,975 | 19,661 | 37,602 | 17,046 | 5,492 | 6,885 | 8,378 | 8,272 | 1,973 | 4,768 | 2,976 | 8,734 | 12,004 | 17,505 | |
Financial fixed assets28 |
2,638 | 2,638 | 2,638 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 80 | 80 | |
Current assets29/58 |
2.5m | 2.3m | 3.7m | 2.5m | 1.9m | 1.8m | 2.2m | 2.2m | 2.3m | 2.0m | 2.0m | 2.1m | 1.7m | 1.5m | 1.4m | |
Stocks and contracts in progress3 |
850,198 | 998,845 | 1.4m | 962,391 | 826,914 | 803,426 | 791,682 | 731,969 | 922,919 | 791,867 | 756,620 | 876,603 | 791,465 | 755,352 | 603,248 | |
Stocks30/36 |
850,198 | 998,845 | 1.4m | 962,391 | 826,914 | 803,426 | 791,682 | 725,143 | 922,919 | 786,468 | 749,799 | 861,855 | 751,677 | 718,337 | 603,248 | |
Contracts in progress37 |
- | - | - | - | - | - | - | 6,826 | - | 5,398 | 6,821 | 14,748 | 39,788 | 37,015 | - | |
Amounts receivable within one year40/41 |
1.6m | 1.2m | 2.2m | 1.4m | 1.0m | 972,983 | 1.3m | 1.4m | 1.3m | 1.0m | 1.2m | 1.1m | 796,664 | 692,602 | 723,864 | |
Trade receivables40 |
1.6m | 1.2m | 2.2m | 1.4m | 1.0m | 972,061 | 1.3m | 1.4m | 1.3m | 1.0m | 1.2m | 1.1m | 796,664 | 668,289 | 723,864 | |
Other amounts receivable41 |
12,019 | 16,054 | 1,743 | 3,150 | 1,147 | 922 | 933 | - | - | - | - | - | - | 24,313 | - | |
Cash at bank and in hand54/58 |
77,655 | 51,782 | 33,373 | 120,571 | 43,226 | 21,370 | 73,371 | 35,788 | 141,038 | 198,905 | 85,301 | 156,438 | 64,676 | 65,529 | 114,816 | |
Deferred charges and accrued income490/1 |
4,052 | 15,199 | 9,869 | 8,809 | 16,411 | 8,671 | 11,420 | 5,076 | 4,610 | 4,191 | 12,694 | 6,457 | 8,291 | 7,222 | 3,668 | |
| Balance sheet: equity and liabilities | ||||||||||||||||
Total equity and liabilities10/49 |
2.8m | 2.5m | 3.9m | 2.7m | 2.0m | 1.8m | 2.2m | 2.2m | 2.3m | 2.1m | 2.1m | 2.1m | 1.7m | 1.5m | 1.5m | |
Equity10/15 |
682,173 | 674,792 | 602,420 | 509,086 | 475,046 | 432,360 | 395,326 | 381,761 | 334,318 | 306,105 | 298,319 | 235,106 | 178,096 | 157,319 | 113,499 | |
Contributions10/11 |
62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |
Capital10 |
62,000 | 62,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Issued capital100 |
62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |
Reserves13 |
620,000 | 612,000 | 540,000 | 447,000 | 413,000 | 370,000 | 333,000 | 319,000 | 272,000 | 244,000 | 236,000 | 173,000 | 116,000 | 95,000 | 51,000 | |
Non-distributable reserves130/1 |
6,200 | 6,200 | 6,200 | - | - | - | - | - | - | - | - | - | - | - | - | |
Legal reserve130 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 5,805 | 4,766 | 2,575 | |
Tax-exempt reserves132 |
116 | 116 | 116 | 116 | 52 | - | - | - | - | - | - | - | - | - | - | |
Distributable reserves133 |
613,684 | 605,684 | 533,684 | 440,684 | 406,748 | 363,800 | 326,800 | 312,800 | 265,800 | 237,800 | 229,800 | 166,800 | 110,195 | 90,234 | 48,425 | |
Profit (loss) carried forward14 |
173 | 792 | 420 | 86 | 46 | 360 | 326 | 761 | 318 | 105 | 319 | 106 | 96 | 319 | 499 | |
Amounts payable17/49 |
2.1m | 1.9m | 3.3m | 2.2m | 1.5m | 1.4m | 1.8m | 1.8m | 2.0m | 1.8m | 1.8m | 1.9m | 1.5m | 1.4m | 1.4m | |
Amounts payable after more than one year17 |
179,912 | 195,387 | 224,999 | 258,023 | 42,950 | - | - | - | - | - | 3,571 | 46,428 | 94,786 | 143,643 | 192,500 | |
Financial debts170/4 |
179,912 | 195,387 | 224,999 | 258,023 | 42,950 | - | - | - | - | - | 3,571 | 46,428 | 94,786 | 143,643 | 192,500 | |
Amounts payable within one year42/48 |
1.9m | 1.7m | 3.1m | 2.0m | 1.5m | 1.4m | 1.8m | 1.8m | 2.0m | 1.7m | 1.7m | 1.8m | 1.3m | 1.2m | 1.2m | |
Current portion of amounts payable after more than one year42 |
29,573 | 29,612 | 33,025 | 28,180 | 15,269 | - | - | - | - | 3,571 | 42,857 | 48,357 | 48,857 | 48,857 | 56,218 | |
Financial debts43 |
350,000 | 350,000 | 350,000 | 350,000 | 350,000 | 350,000 | 350,000 | 350,000 | 390,000 | 420,000 | 425,000 | 425,000 | 275,000 | 200,000 | 200,000 | |
Credit institutions430/8 |
350,000 | 350,000 | 350,000 | 350,000 | 350,000 | 350,000 | 350,000 | 350,000 | 390,000 | 420,000 | 425,000 | 425,000 | 275,000 | 200,000 | 200,000 | |
Trade debts44 |
716,738 | 1.0m | 1.6m | 1.3m | 1.0m | 838,444 | 1.0m | 1.1m | 1.5m | 1.1m | 1.2m | 1.3m | 922,837 | 939,479 | 795,838 | |
Suppliers440/4 |
716,738 | 1.0m | 1.6m | 1.3m | 1.0m | 838,444 | 1.0m | 1.1m | 1.5m | 1.1m | 1.2m | 1.3m | 922,837 | 939,479 | 795,838 | |
Advances received on contracts in progress46 |
596,522 | 170,000 | 829,000 | 140,750 | - | 121,303 | 380,686 | 297,000 | - | 147,569 | - | - | - | - | - | |
Taxes, remuneration and social security45 |
218,999 | 85,813 | 247,908 | 92,135 | 81,812 | 72,300 | 73,721 | 105,376 | 60,686 | 94,974 | 80,204 | 91,877 | 97,713 | 55,716 | 117,496 | |
Taxes450/3 |
184,564 | 58,120 | 210,844 | 35,589 | 32,861 | 28,898 | 39,194 | 55,427 | 22,315 | 61,321 | 43,002 | 61,880 | 59,527 | 21,460 | 78,404 | |
Remuneration and social security454/9 |
34,435 | 27,693 | 37,064 | 56,546 | 48,951 | 43,402 | 34,527 | 49,949 | 38,371 | 33,653 | 37,202 | 29,997 | 38,186 | 34,256 | 39,092 | |
Accrued charges and deferred income492/3 |
- | 7,438 | 12,893 | 10,114 | 11,519 | 10,654 | 11,678 | 15,714 | 15,224 | 11,056 | 13,412 | 44,099 | 65,799 | 1,219 | 4,778 | |
| Income statement | ||||||||||||||||
Non-recurring operating income76A |
- | - | - | - | 3,500 | - | - | - | - | - | - | - | - | - | - | |
Gross operating margin9900 |
259,725 | 525,283 | 702,146 | 651,492 | 592,163 | 585,153 | 468,192 | 580,303 | 472,005 | 426,332 | 470,207 | 471,799 | 412,384 | 471,937 | 870,877 | |
Remuneration, social security and pensions62 |
146,225 | 374,586 | 544,247 | 498,034 | 449,110 | 445,379 | 418,989 | 468,817 | 401,200 | 384,073 | 343,802 | 345,779 | 343,342 | 364,106 | 705,664 | |
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 |
6,210 | 20,829 | 31,310 | 38,578 | 38,597 | 11,441 | 14,222 | 13,615 | 10,496 | 7,992 | 7,779 | 16,117 | 14,999 | 13,487 | 24,853 | |
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 |
-58,172 | 6,500 | -20,634 | 23,267 | 32,177 | 58,200 | -2,984 | 11,645 | - | - | - | - | - | - | - | |
Other operating charges640/8 |
145,698 | 2,897 | 3,447 | 2,713 | 2,632 | 3,698 | 6,370 | 3,552 | 2,113 | 2,653 | 1,922 | 1,616 | 1,685 | 1,334 | 3,065 | |
Non-recurring operating charges66A |
2,000 | 7,789 | 1,694 | 30,558 | 1,312 | 1,745 | 514 | 2,051 | 1,353 | 1,766 | 1,884 | 2,543 | 1,231 | 2,512 | 825 | |
Operating profit (loss)9901 |
17,764 | 112,683 | 142,081 | 58,342 | 68,336 | 64,689 | 31,082 | 82,674 | 58,196 | 31,615 | 116,704 | 108,287 | 52,358 | 93,011 | 137,295 | |
Financial income75/76B |
5 | 974 | 6 | 49 | 341 | 2,213 | 42 | 3,595 | 1,186 | 1,296 | 3,653 | 5,197 | 3,066 | 2,620 | 3,600 | |
Recurring financial income75 |
5 | 974 | 6 | 49 | 341 | 2,213 | 42 | 3,595 | 1,186 | 1,296 | 3,653 | 5,197 | 3,066 | 2,620 | 3,600 | |
Financial charges65/66B |
6,830 | 11,333 | 12,156 | 10,872 | 9,419 | 7,720 | 11,175 | 12,580 | 14,460 | 19,600 | 22,119 | 23,419 | 22,564 | 24,031 | 52,445 | |
Recurring financial charges65 |
6,830 | 11,333 | 12,156 | 10,872 | 8,419 | 7,720 | 11,175 | 12,580 | 14,460 | 19,600 | 22,119 | 23,419 | 22,564 | 24,031 | 52,445 | |
Non-recurring financial charges66B |
- | - | - | - | 1,000 | - | - | - | - | - | - | - | - | - | - | |
Profit (loss) for the period before taxes9903 |
10,939 | 102,323 | 129,931 | 47,518 | 59,258 | 59,182 | 19,950 | 71,638 | 43,569 | 11,545 | 96,354 | 87,522 | 31,629 | 69,088 | 87,625 | |
Income taxes67/77 |
3,559 | 29,951 | 36,598 | 13,478 | 16,572 | 22,149 | 6,384 | 24,195 | 15,355 | 3,759 | 33,141 | 30,512 | 10,852 | 25,268 | 36,127 | |
Profit (loss) for the period9904 |
7,380 | 72,372 | 93,334 | 34,040 | 42,687 | 37,033 | 13,565 | 47,443 | 28,213 | 7,786 | 63,212 | 57,010 | 20,777 | 43,820 | 51,499 | |
Transfer to tax-exempt reserves689 |
- | - | - | 64 | 52 | - | - | - | - | - | - | - | - | - | - | |
Profit (loss) for the period to be appropriated9905 |
7,380 | 72,372 | 93,334 | 33,976 | 42,635 | 37,033 | 13,565 | 47,443 | 28,213 | 7,786 | 63,212 | 57,010 | 20,777 | 43,820 | 51,499 | |
| Appropriation of the result | ||||||||||||||||
Profit (loss) to be appropriated9906 |
8,173 | 72,792 | 93,420 | 34,022 | 42,995 | 37,360 | 14,326 | 47,761 | 28,318 | 8,105 | 63,319 | 57,106 | 21,096 | 44,319 | 51,499 | |
Profit (loss) brought forward from the previous period14P |
792 | 420 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Transfer to equity691/2 |
8,000 | 72,000 | 93,000 | 33,936 | 42,948 | 37,000 | 14,000 | 47,000 | 28,000 | 8,000 | 63,000 | 57,000 | 21,000 | 44,000 | 51,000 | |
To the legal reserve6920 |
- | - | - | - | - | - | - | - | - | - | - | 395 | 1,039 | 2,191 | 2,575 | |
To other reserves6921 |
8,000 | 72,000 | 93,000 | 33,936 | 42,948 | 37,000 | 14,000 | 47,000 | 28,000 | 8,000 | 63,000 | 56,605 | 19,961 | 41,809 | 48,425 | |
| Social balance sheet | ||||||||||||||||
Average staff (FTE)9087 |
6 | 6 | 7.6 | 7.4 | 7.1 | 7.1 | 7.2 | 7.8 | 7.3 | 7.2 | 6.6 | 6.8 | 6.8 | 7.3 | 7.4 | |
Hours worked1013 |
4,921 | 9,842 | 13,249 | 13,033 | 12,668 | 12,279 | 11,992 | 13,484 | 12,994 | 12,177 | 10,819 | 11,221 | 11,934 | 12,425 | 23,823 | |
| Document | ||||||||||||||||
The notes to these accounts have 19 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 20-02-2024.
2023 annual accounts filed 20 days after the deadline. Filed on 20 February 2024, deadline 31 January 2024 (7 months after the close on 30 June 2023, Companies Code art. 3:10). Source: NBB, 2024-00032095.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2023 | abbreviated format | 20-02-2024 | 2024-00032095 | |
| 30-06-2022 | abbreviated format | 23-01-2023 | 2023-00002754 | |
| 30-06-2021 | abbreviated format | 31-01-2022 | 2022-03400173 | |
| 30-06-2020 | abbreviated format | 02-02-2021 | 2021-04500427 | |
| 30-06-2019 | abbreviated format | 12-02-2020 | 2020-04900015 | |
| 30-06-2018 | abbreviated format | 13-02-2019 | 2019-05100028 | |
| 30-06-2017 | abbreviated format | 07-02-2018 | 2018-04700063 | |
| 30-06-2016 | abbreviated format | 08-02-2017 | 2017-04300058 | |
| 30-06-2015 | abbreviated format | 04-02-2016 | 2016-04000384 | |
| 30-06-2014 | abbreviated format | 16-01-2015 | 2015-01900132 | |
| 30-06-2013 | abbreviated format | 07-03-2014 | 2014-06000562 | |
| 30-06-2012 | abbreviated format | 01-03-2013 | 2013-05600157 | |
| 30-06-2011 | abbreviated format | 14-02-2012 | 2012-03900389 | |
| 30-06-2010 | abbreviated format | 11-02-2011 | 2011-03100554 | |
| 30-06-2009 | abbreviated format | 26-02-2010 | 2010-05600214 |
| Line | Trend | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 23,974 | 133,512 | 173,392 | 96,920 | 106,933 | 76,130 | 45,304 | 96,289 | 68,692 | 39,607 | 124,483 | 124,404 | 67,357 | 106,498 | 162,149 | |
| Cash flow | 13,590 | 93,201 | 124,644 | 72,618 | 81,284 | 48,475 | 27,787 | 61,058 | 38,710 | 15,778 | 70,992 | 73,127 | 35,776 | 57,308 | 76,352 | |
| Investment in fixed assets | 2,660 | 9,077 | 5,838 | 288,048 | 78,571 | 2,980 | 10,523 | 29,100 | 13,001 | 6,944 | 9,527 | 6,205 | 11,462 | 4,284 | 59,586 | |
| Change in cash | 25,873 | 18,409 | -87,197 | 77,344 | 21,856 | -52,000 | 37,583 | -105,250 | -57,867 | 113,604 | -71,137 | 91,762 | -853 | -49,287 | - | |
| Working capital | 624,859 | 636,842 | 587,784 | 499,224 | 470,933 | 424,404 | 379,934 | 366,705 | 334,258 | 304,382 | 301,475 | 313,554 | 316,689 | 276,652 | 276,044 | |
| Solvency | 24.6% | 26.5% | 15.3% | 18.7% | 23.8% | 23.7% | 17.8% | 17.2% | 14.3% | 14.9% | 14.5% | 10.9% | 10.6% | 10.2% | 7.7% | |
| Current ratio | 1.33 | 1.38 | 1.19 | 1.26 | 1.32 | 1.31 | 1.21 | 1.20 | 1.17 | 1.17 | 1.17 | 1.17 | 1.24 | 1.22 | 1.24 | |
| Quick ratio | 0.88 | 0.78 | 0.73 | 0.76 | 0.76 | 0.73 | 0.77 | 0.80 | 0.70 | 0.72 | 0.74 | 0.69 | 0.65 | 0.62 | 0.72 | |
| Debt to equity | 3.07 | 2.78 | 5.55 | 4.36 | 3.20 | 3.22 | 4.61 | 4.81 | 6.01 | 5.72 | 5.89 | 8.14 | 8.45 | 8.83 | 12.04 | |
| ROE | 1.1% | 10.7% | 15.5% | 6.7% | 9.0% | 8.6% | 3.4% | 12.4% | 8.4% | 2.5% | 21.2% | 24.2% | 11.7% | 27.9% | 45.4% | |
| ROA | 0.3% | 2.8% | 2.4% | 1.2% | 2.1% | 2.0% | 0.6% | 2.1% | 1.2% | 0.4% | 3.1% | 2.7% | 1.2% | 2.8% | 3.5% | |
| Interest coverage | 3.51 | 11.78 | - | - | - | - | - | - | - | - | - | - | - | - | - |
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 | 30-06-2023 | 30-06-2022 |
|---|---|---|
| Employees at the balance-sheet date | 5 | 5 |
| full-time | 4 | 4 |
| part-time | 1 | 1 |
| in full-time equivalents | 4.3 | 4.3 |
| Average over the year, in full-time equivalents | 6 | 6 |
| On a permanent contract | 5 | 5 |
| Joined | - | 3 |
| Left | - | 5 |
Source: social balance sheet in the 2022 to 2023 annual accounts
| Item | 30-06-2023 | 30-06-2022 |
|---|---|---|
| Debts secured on the company's own assets | €209,485 | €554,953 |
| Mortgages, amount registered | €25,000 | €25,000 |
| Mortgage mandates | €175,000 | €175,000 |
| Carrying value of the mortgaged assets | €224,930 | €225,186 |
Source: notes to the 2022 to 2023 annual accounts (statement of debts and off-balance-sheet rights and commitments)
| Item | 30-06-2023 | 30-06-2022 |
|---|---|---|
| Tangible fixed assets | €2,660 | €9,077 |
| Depreciation and write-downs of the year | €6,210 | €20,829 |
Source: notes to the 2022 to 2023 annual accounts (statement of fixed assets)
The operating result for 2023 is 84% lower than in 2022 and the lowest since 2009. It is the second fall in a row.
Debt's share of the balance-sheet total rises from 73.5% to 75.4%. Equity and debt are higher.
Source: lists of holdings in the owners' accounts
FULL-TECHNICS has no parent and no holdings in its annual accounts.
The network starts from the shareholders of FULL-TECHNICS. Every company they also own or run is a node.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
Articles of association, deed of 13-06-2023 (in Dutch)
| 18-03-2021 | Granted | Bouwen of herbouwen submitted 30-11-2020 · project 2020096925 | Hoogstraten |
Source: Omgevingsloket Vlaanderen.
FULL-TECHNICS is no longer in the KBO register. AUDENAERT LUC EN DIRK took it over in a merger by absorption, published in the Belgian Official Gazette on 18 August 2023.
If something looks wrong or is missing, please tell us.