Equity
Equity fell by 86% in 12 years.
Equity fell by 86% in 12 years.
Of this, €89,557 falls due within a year.
Four of the last ten came late. The 2014 accounts came latest: 27 days after the end of the period.
Absorbed by TC MAT in January 2022. The last annual accounts are for financial year 2020. 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 micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €120,000. Estimated: probably between €75,000 and €220,000.
Staff costs divided by the average number of full-time equivalents.
| Line | Trend | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||
Total assets20/58 |
282,313 | 165,905 | 101,078 | 69,575 | 49,613 | 55,240 | 66,862 | 333,986 | 343,098 | 423,809 | 472,542 | 481,573 | 503,557 | 504,716 | 459,936 | |
Fixed assets21/28 |
253,888 | 125,229 | 89,655 | 46,212 | 40,530 | 49,928 | 60,321 | 69,474 | 68,908 | 76,480 | 88,426 | 100,614 | 106,197 | 128,301 | 157,902 | |
Tangible fixed assets22/27 |
253,888 | 125,229 | 89,655 | 46,212 | 40,530 | 49,928 | 60,321 | 69,474 | 68,908 | 76,480 | 88,426 | 100,610 | 106,192 | 128,296 | 157,898 | |
Land and buildings22 |
97,204 | 35,806 | 37,059 | 38,257 | 39,625 | 48,820 | 58,170 | 67,525 | 66,030 | 72,673 | 79,315 | 85,958 | 97,256 | 110,472 | 124,269 | |
Plant, machinery and equipment23 |
87,790 | 85,318 | 52,597 | 7,955 | 905 | 1,108 | 2,150 | 1,948 | 2,878 | 3,807 | 4,759 | 5,949 | 7,436 | - | - | |
Furniture and vehicles24 |
- | - | - | - | - | - | - | - | - | - | 500 | 1,000 | 1,500 | 9,920 | 17,820 | |
Other tangible fixed assets26 |
68,894 | - | - | - | - | - | - | - | - | - | 3,852 | 7,703 | - | - | - | |
Assets under construction and advance payments27 |
- | 4,106 | - | - | - | - | - | - | - | - | - | - | - | 7,905 | 15,809 | |
Financial fixed assets28 |
- | - | - | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | |
Current assets29/58 |
28,425 | 40,676 | 11,423 | 23,362 | 9,083 | 5,311 | 6,541 | 264,512 | 274,190 | 347,329 | 384,117 | 380,959 | 397,360 | 376,415 | 302,034 | |
Stocks and contracts in progress3 |
- | - | - | - | - | - | - | - | 153,085 | 104,641 | 85,245 | 105,698 | 96,125 | 102,930 | 68,961 | |
Stocks30/36 |
- | - | - | - | - | - | - | - | 153,085 | 104,641 | 85,245 | 105,698 | 96,125 | 102,930 | 68,961 | |
Raw materials and consumables30/31 |
- | - | - | - | - | - | - | - | 153,085 | 104,641 | - | - | - | - | - | |
Amounts receivable within one year40/41 |
27,050 | 39,041 | 9,039 | 2,323 | 3,056 | 2,462 | 4,366 | 230,715 | 84,302 | 152,460 | 273,838 | 226,507 | 261,725 | 245,420 | 153,478 | |
Trade receivables40 |
27,050 | 31,363 | 6,590 | 2,323 | - | 28 | 3,016 | 230,699 | 73,897 | 148,188 | 263,472 | 222,611 | 259,720 | 237,013 | 148,769 | |
Other amounts receivable41 |
- | 7,679 | 2,449 | - | 3,056 | 2,435 | 1,350 | 16 | 10,405 | 4,272 | 10,366 | 3,895 | 2,005 | 8,407 | 4,709 | |
Cash at bank and in hand54/58 |
1,375 | 995 | 1,883 | 20,415 | 314 | 2,232 | 2,175 | 33,797 | 34,096 | 89,176 | 24,763 | 48,698 | 39,461 | 27,967 | 79,449 | |
Deferred charges and accrued income490/1 |
- | 639 | 501 | 624 | 5,713 | 617 | - | - | 2,708 | 1,051 | 271 | 57 | 49 | 98 | 147 | |
| Balance sheet: equity and liabilities | ||||||||||||||||
Total equity and liabilities10/49 |
282,313 | 165,905 | 101,078 | 69,575 | 49,613 | 55,240 | 66,862 | 333,986 | 343,098 | 423,809 | 472,542 | 481,573 | 503,557 | 504,716 | 459,936 | |
Equity10/15 |
61,974 | 64,552 | 34,987 | 15,220 | -3,347 | 27,227 | 55,884 | 81,809 | 181,148 | 253,789 | 306,775 | 315,204 | 445,890 | 434,071 | 399,722 | |
Contributions10/11 |
74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | |
Issued capital100 |
74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | 74,368 | |
Reserves13 |
7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 106,780 | 179,421 | 371,522 | 371,522 | 371,522 | 359,703 | 332,454 | |
Non-distributable reserves130/1 |
7,437 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Legal reserve130 |
7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | 7,437 | |
Tax-exempt reserves132 |
- | - | - | - | - | - | - | - | 16,806 | 16,806 | 16,806 | 16,806 | 16,806 | 16,806 | 16,806 | |
Distributable reserves133 |
- | - | - | - | - | - | - | - | 82,538 | 155,179 | 347,280 | 347,280 | 347,280 | 335,460 | 308,211 | |
Profit (loss) carried forward14 |
-19,830 | -17,253 | -46,818 | -66,585 | -85,152 | -54,578 | -25,921 | 4 | - | - | -139,115 | -130,686 | - | - | -7,100 | |
Provisions and deferred taxes16 |
- | - | - | - | - | - | - | 3,430 | 119,000 | 119,000 | 119,000 | 119,000 | - | - | - | |
Provisions for liabilities and charges160/5 |
- | - | - | - | - | - | - | 3,430 | 119,000 | 119,000 | 119,000 | 119,000 | - | - | - | |
Pensions and similar obligations160 |
- | - | - | - | - | - | - | 3,430 | - | - | - | - | - | - | - | |
Major repairs and maintenance162 |
- | - | - | - | - | - | - | - | 119,000 | 119,000 | - | - | - | - | - | |
Amounts payable17/49 |
220,339 | 101,353 | 66,091 | 54,355 | 52,960 | 28,012 | 10,978 | 248,747 | 42,950 | 51,019 | 46,767 | 47,369 | 57,666 | 70,645 | 60,214 | |
Amounts payable after more than one year17 |
130,782 | 34,545 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Financial debts170/4 |
130,782 | 34,545 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Amounts payable within one year42/48 |
89,557 | 66,808 | 66,091 | 54,355 | 52,960 | 28,012 | 10,978 | 248,747 | 42,922 | 50,993 | 46,754 | 47,320 | 57,659 | 70,632 | 60,181 | |
Current portion of amounts payable after more than one year42 |
14,436 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Trade debts44 |
23,939 | 15,060 | 11,198 | 2,300 | 4,396 | 1,688 | 4,775 | 9,828 | 30,284 | 37,805 | 34,946 | 37,154 | 47,082 | 58,189 | 47,941 | |
Suppliers440/4 |
23,939 | 15,060 | 11,198 | 2,300 | 4,396 | 1,688 | 4,775 | 9,828 | 30,284 | 37,805 | 34,946 | 37,154 | 47,082 | 58,189 | 47,941 | |
Advances received on contracts in progress46 |
6,695 | 6,695 | 6,695 | 6,695 | - | - | - | - | - | - | - | - | - | - | - | |
Taxes, remuneration and social security45 |
334 | - | 2,987 | 1,208 | - | - | - | 25,918 | 12,638 | 13,188 | 11,807 | 10,166 | 10,577 | 12,443 | 12,240 | |
Taxes450/3 |
334 | - | 2,987 | 1,208 | - | - | - | 20,818 | 1,364 | 1,375 | 1,637 | 901 | 907 | 908 | 915 | |
Remuneration and social security454/9 |
- | - | - | - | - | - | - | 5,100 | 11,274 | 11,813 | 10,170 | 9,265 | 9,669 | 11,536 | 11,325 | |
Other amounts payable47/48 |
44,153 | 45,053 | 45,211 | 44,153 | 48,564 | 26,324 | 6,203 | 213,000 | - | - | - | - | - | - | - | |
Accrued charges and deferred income492/3 |
- | - | - | - | - | - | - | - | 28 | 26 | 14 | 49 | 8 | 13 | 33 | |
| Income statement | ||||||||||||||||
Operating income70/76A |
- | - | - | - | - | - | - | 285,136 | 338,095 | 377,927 | - | - | - | - | - | |
Turnover70 |
- | - | - | - | - | - | - | 283,294 | 337,451 | 377,295 | - | - | - | - | - | |
Non-recurring operating income76A |
- | - | - | - | - | - | - | 121,000 | - | - | - | - | - | - | 3,000 | |
Gross operating margin9900 |
30,886 | 46,383 | 36,008 | 27,675 | -6,412 | -7,306 | -13,531 | - | - | - | 97,468 | 112,933 | 146,910 | 169,908 | 130,906 | |
Operating charges60/66A |
- | - | - | - | - | - | - | 292,042 | 410,282 | 426,646 | - | - | - | - | - | |
Goods for resale, raw materials and consumables60 |
- | - | - | - | - | - | - | 223,817 | 138,164 | 132,882 | - | - | - | - | - | |
Purchases600/8 |
- | - | - | - | - | - | - | 70,732 | 186,607 | 152,278 | - | - | - | - | - | |
Change in stocks: decrease (increase)609 |
- | - | - | - | - | - | - | 153,085 | -48,444 | -19,396 | - | - | - | - | - | |
Services and other goods61 |
- | - | - | - | - | - | - | 92,423 | 160,504 | 167,408 | - | - | - | - | - | |
Remuneration, social security and pensions62 |
- | - | - | - | - | - | 3,376 | 67,569 | 87,566 | 97,628 | 81,130 | 89,599 | 87,693 | 84,333 | 85,705 | |
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 |
22,888 | 7,975 | 7,591 | 2,339 | 9,399 | 10,392 | 10,284 | 7,572 | 7,572 | 11,946 | 12,184 | 17,138 | 31,399 | 32,102 | 33,582 | |
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 |
- | - | - | - | - | - | - | - | - | - | - | - | - | -6,652 | - | |
Provisions for liabilities and charges: additions (uses and reversals)635/8 |
- | - | - | - | - | - | -3,430 | -115,570 | - | - | - | - | - | - | - | |
Other operating charges640/8 |
8,712 | 8,643 | 8,577 | 6,644 | 13,540 | 10,201 | 1,727 | 16,232 | 16,477 | 16,782 | 16,615 | 17,750 | 17,264 | 24,730 | 19,780 | |
Non-recurring operating charges66A |
- | - | - | - | - | - | - | - | - | - | - | 119,000 | - | - | - | |
Operating profit (loss)9901 |
-714 | 29,764 | 19,840 | 18,692 | -29,351 | -27,899 | -25,488 | -6,906 | -72,187 | -48,719 | -12,461 | -11,554 | 10,554 | 35,395 | -8,161 | |
Financial income75/76B |
- | 159 | 0 | 0 | - | - | - | 24 | 76 | 205 | 26 | 135 | 2,169 | 389 | 261 | |
Recurring financial income75 |
- | 159 | 0 | 0 | - | - | - | 24 | 76 | 205 | 26 | 135 | 2,169 | 389 | 261 | |
Other financial income752/9 |
- | - | - | - | - | - | - | 24 | 76 | 205 | - | - | - | - | - | |
Financial charges65/66B |
1,863 | 358 | 72 | 125 | 1,224 | 173 | 437 | 451 | 561 | 245 | 190 | 267 | 903 | 1,436 | 1,550 | |
Recurring financial charges65 |
1,863 | 358 | 72 | 125 | 1,224 | 173 | 437 | 451 | 561 | 245 | 190 | 267 | 903 | 1,436 | 1,550 | |
Debt charges650 |
- | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | |
Other financial charges652/9 |
- | - | - | - | - | - | - | 451 | 561 | 245 | - | - | - | - | - | |
Profit (loss) for the period before taxes9903 |
-2,578 | 29,565 | 19,767 | 18,567 | -30,575 | -28,072 | -25,925 | 113,667 | -72,672 | -48,759 | -12,625 | -130,686 | 11,820 | 34,349 | -6,449 | |
Income taxes67/77 |
- | - | - | - | - | 584 | - | 6 | -31 | 4,227 | -4,196 | - | - | - | -32 | |
Taxes670/3 |
- | - | - | - | - | - | - | 6 | - | 4,251 | - | - | - | - | - | |
Tax adjustments and reversals of tax provisions77 |
- | - | - | - | - | - | - | - | 31 | 24 | - | - | - | - | - | |
Profit (loss) for the period9904 |
-2,578 | 29,565 | 19,767 | 18,567 | -30,575 | -28,656 | -25,925 | 113,661 | -72,641 | -52,986 | -8,429 | -130,686 | 11,820 | 34,349 | -6,417 | |
Transfer from tax-exempt reserves789 |
- | - | - | - | - | - | - | 16,806 | - | - | - | - | - | - | - | |
Profit (loss) for the period to be appropriated9905 |
-2,578 | 29,565 | 19,767 | 18,567 | -30,575 | -28,656 | -25,925 | 130,467 | -72,641 | -52,986 | -8,429 | -130,686 | 11,820 | 34,349 | -6,417 | |
| Appropriation of the result | ||||||||||||||||
Profit (loss) to be appropriated9906 |
-19,830 | -17,253 | -46,818 | -66,585 | -85,152 | -54,578 | -25,921 | 130,467 | -72,641 | -192,101 | -139,115 | -130,686 | 11,820 | 27,249 | -7,100 | |
Transfer from equity791/2 |
- | - | - | - | - | - | - | 82,538 | 72,641 | 192,101 | - | - | - | - | - | |
From reserves792 |
- | - | - | - | - | - | - | 82,538 | 72,641 | 192,101 | - | - | - | - | - | |
Transfer to equity691/2 |
- | - | - | - | - | - | - | - | - | - | - | - | 11,820 | 27,249 | - | |
To other reserves6921 |
- | - | - | - | - | - | - | - | - | - | - | - | 11,820 | 27,249 | - | |
Profit to be distributed694/7 |
- | - | - | - | - | - | - | 213,000 | - | - | - | - | - | - | - | |
Return on contributions (dividend)694 |
- | - | - | - | - | - | - | 213,000 | - | - | - | - | - | - | - | |
| Social balance sheet | ||||||||||||||||
Average staff (FTE)9087 |
- | - | - | - | - | - | - | 1.3 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | |
Men (FTE)1003 |
- | - | - | - | - | - | - | 1.3 | 2.1 | - | - | - | - | - | - | |
Hours worked1013 |
- | - | - | - | - | - | - | 1,921 | 3,496 | 3,878 | 3,441 | 3,891 | 3,946 | 3,869 | 3,832 | |
| Document | ||||||||||||||||
The accounts for 21 older financial years (1985-2005) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2020 (PDF), filed on 21-06-2021.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2020 | micro format | 21-06-2021 | 2021-22400198 | |
| 31-12-2019 | micro format | 17-07-2020 | 2020-33300017 | |
| 31-12-2018 | micro format | 27-08-2019 | 2019-51600206 | |
| 31-12-2017 | micro format | 27-08-2018 | 2018-51300109 | |
| 31-12-2016 | micro format | 26-06-2017 | 2017-22400397 | |
| 31-12-2015 | full format | 26-08-2016 | 2016-48900014 | |
| 31-12-2014 | full format | 27-08-2015 | 2015-51100347 | |
| 31-12-2013 | full format | 12-06-2014 | 2014-16900072 | |
| 31-12-2012 | full format | 18-06-2013 | 2013-18500127 | |
| 31-12-2011 | full format | 25-06-2012 | 2012-22700302 | |
| 31-12-2010 | full format | 08-07-2011 | 2011-27600565 | |
| 31-12-2009 | full format | 08-07-2010 | 2010-28900136 | |
| 31-12-2008 | full format | 26-06-2009 | 2009-30500311 | |
| 31-12-2007 | full format | 02-06-2008 | 2008-18300015 | |
| 31-12-2006 | full format | 18-06-2007 | 2007-24600043 | |
| 31-12-2005 | full format | 02-06-2006 | 2006-19403328 | |
| 31-12-2004 | full format | 01-06-2005 | 2005-19302805 | |
| 31-12-2003 | full format | 01-06-2004 | 2004-18205179 | |
| 31-12-2002 | full format | 11-06-2003 | 2003-21802043 | |
| 31-12-2001 | full format | 05-06-2002 | 2002-17301484 | |
| 31-12-2000 | full format | 27-06-2001 | 2001-27804363 | |
| 31-12-1999 | full format | 14-06-2000 | 2000-20200296 | |
| 31-12-1998 | full format | 18-06-1999 | 1999-20204497 | |
| 31-12-1997 | full format | 19-06-1998 | 1998-19700898 | |
| 31-12-1996 | full format | 27-06-1997 | 1997-23403392 | |
| 31-12-1995 | full format | 24-06-1996 | 1996-20200774 | |
| 31-12-1994 | full format | 14-06-1995 | 1995-23303769 | |
| 31-12-1993 | full format | 16-06-1994 | 1994-15303957 | |
| 31-12-1992 | abbreviated format | 28-06-1993 | 1993-18204592 | |
| 31-12-1991 | full format | 22-06-1992 | 1992-13302054 | |
| 31-12-1990 | full format | 27-06-1991 | 1991-13003152 | |
| 31-12-1989 | full format | 12-06-1990 | 1990-08004999 | |
| 31-12-1988 | full format | 14-06-1989 | 1989-08304349 | |
| 31-12-1987 | full format | 29-06-1988 | 1988-11604697 | |
| 31-12-1986 | full format | 24-06-1987 | 1987-11604992 | |
| 31-12-1985 | full format | 25-06-1986 | 1986-18700906 |
| Line | Trend | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 22,174 | 37,739 | 27,431 | 21,031 | -19,952 | -17,506 | -15,204 | 666 | -64,615 | -36,773 | -277 | 5,584 | 41,953 | 67,497 | 25,421 | |
| Cash flow | 20,311 | 37,540 | 27,359 | 20,906 | -21,176 | -18,264 | -15,641 | 121,233 | -65,069 | -41,040 | 3,755 | -113,549 | 43,219 | 66,450 | 27,165 | |
| Investment in fixed assets (approximation) | 151,547 | 43,549 | 51,034 | 8,022 | 0 | 0 | 9,269 | 8,138 | 0 | 0 | -4 | 11,555 | 9,295 | 2,500 | 23,714 | |
| Change in cash | 380 | -888 | -18,532 | 20,101 | -1,918 | 57 | -31,622 | -298 | -55,081 | 64,413 | -23,935 | 9,237 | 11,494 | -51,481 | - | |
| Working capital | -61,132 | -26,132 | -54,668 | -30,993 | -43,877 | -22,701 | -4,437 | 15,766 | 231,268 | 296,336 | 337,363 | 333,639 | 339,702 | 305,783 | 241,853 | |
| EBIT margin | - | - | - | - | - | - | - | -2.4% | -21.4% | -12.9% | - | - | - | - | - | |
| Solvency | 22.0% | 38.9% | 34.6% | 21.9% | -6.7% | 49.3% | 83.6% | 24.5% | 52.8% | 59.9% | 64.9% | 65.5% | 88.5% | 86.0% | 86.9% | |
| Current ratio | 0.32 | 0.61 | 0.17 | 0.43 | 0.17 | 0.19 | 0.60 | 1.06 | 6.39 | 6.81 | 8.22 | 8.05 | 6.89 | 5.33 | 5.02 | |
| Quick ratio | 0.32 | 0.61 | 0.17 | 0.43 | 0.17 | 0.19 | 0.60 | 1.06 | 2.82 | 4.76 | 6.39 | 5.82 | 5.22 | 3.87 | 3.87 | |
| Debt to equity | 3.56 | 1.57 | 1.89 | 3.57 | - | 1.03 | 0.20 | 3.04 | 0.24 | 0.20 | 0.15 | 0.15 | 0.13 | 0.16 | 0.15 | |
| ROE | -4.2% | 45.8% | 56.5% | 122.0% | - | -105.2% | -46.4% | 138.9% | -40.1% | -20.9% | -2.7% | -41.5% | 2.7% | 7.9% | -1.6% | |
| ROA | -0.9% | 17.8% | 19.6% | 26.7% | -61.6% | -51.9% | -38.8% | 34.0% | -21.2% | -12.5% | -1.8% | -27.1% | 2.3% | 6.8% | -1.4% | |
| Interest coverage | - | - | - | - | - | - | - | over 100 | - | - | - | - | - | - | - | |
| Customer credit | - | - | - | - | - | - | - | 297 days | 80 days | 143 days | - | - | - | - | - | |
| Supplier credit | - | - | - | - | - | - | - | 11 days | 37 days | 46 days | - | - | - | - | - |
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.
The operating result for 2020 is a loss of €714, after a profit of €29,764 in 2019. It is the lowest result since 2016.
Debt's share of the balance-sheet total rises from 61.1% to 78.0%. Equity is lower and debt is higher.
Further up the chainGroup De Ceuster consolidates
Source: lists of holdings in the owners' accounts
Source: list of holdings in the 2020 accounts of TC MAT. Every holding stands with its own latest accounts.
The network starts from the directors of FUMISEC. Every other company they 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 12-11-2021 (in French)
FUMISEC is no longer in the KBO register. TC MAT took it over in a merger by absorption, published in the Belgian Official Gazette on 18 January 2022.
If something looks wrong or is missing, please tell us.