GRID
Open bankruptcyFinancials · financial year 2018, abbreviated format
Source amounts without an identifiable currency are assumed to be EUR.
Turnover
€0
2017 · €0
Total assets
€6.1m▲ 13.4%
2017 · €5.4m
Net result
€48,625▼ 5.2%
2017 · €51,280
Working capital
€863,437▲ 1.9%
2017 · €847,705
Trend over the years
2014 to 2018, 5 financial years 2014 to 2018, 5 financial years
The operating result stays at €72,034 in 2018, level with 2017.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Turnover€0
2018
Operating result€0.07m
2018
Net result€0.05m
2018
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€6.1m
2018
Equity€0.4m
2018
Debt€5.7m
2018
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€0.9m
2018
Average staff in full-time equivalents (FTE).
Staff (FTE)23.4
2018
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line20142015201620172018
Turnover€0€0€0€0
Operating result€0.07m-€0.07m=€0.05m▼ 36.5%€0.07m▲ 51.9%€0.07m=
Net result€0.05m-€0.05m=€0.05m▲ 2.2%€0.05m=€0.05m▼ 5.2%
Equity€0.2m-€0.3m▲ 11.3%€0.3m▲ 18.7%€0.4m▲ 15.0%€0.4m▲ 10.5%
Total assets€1.0m-€1.3m▲ 24.4%€4.2m▲ 222%€5.4m▲ 28.3%€6.1m▲ 13.4%
Debt€0.8m-€1.0m▲ 28.5%€3.9m▲ 277%€5.0m▲ 29.4%€5.7m▲ 13.6%
Working capital€0.1m-€0.2m▲ 18.9%€0.001m▼ 99.6%€0.8m▲ 137,497%€0.9m▲ 1.9%
Staff (FTE)12.7-13▲ 2.4%13=18.9▲ 45.4%23.4▲ 23.8%
Balance-sheet composition
2018 in colour, 2017 as the grey bar beneath
Assets €6.1m
Fixed assets
€604,643 ▲ 39.1%
Current assets
€5.5m ▲ 11.2%
Equity and liabilities €6.1m
Equity
€412,511 ▲ 10.5%
Debt
€5.7m ▲ 13.6%
Debt's share of the balance-sheet total rises from 93.1% to 93.2%. Equity and debt are higher.
Key figures and ratios
EBITDA
€402,621▲
2017 · €299,397
Cash flow
€379,212▲
2017 · €278,643
Current ratio
1.19▼
2017 · 1.21
Debt to equity
2.56▲
2017 · 2.38
ROE
11.8%▼
2017 · 13.7%
ROA
0.8%▼
2017 · 1.0%
Debt ≤ 1 year
€4.6m▲
2017 · €4.1m
Debt > 1 year
€1.1m▲
2017 · €887,647
Income taxes
€10,519=
2017 · €10,519
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2014 | 2015 | 2016 | 2017 | 2018 | Change |
|---|---|---|---|---|---|---|
| Turnover70 | - | €0 | €0 | €0 | €0 | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.1m | €0.1m | €0.2m | €0.2m | €0.3m | ▲ 45.4% |
| Gross operating margin9900 | €1.1m | €1.1m | €1.3m | €1.4m | €1.8m | ▲ 26.4% |
| Operating profit (loss)9901 | €0.07m | €0.07m | €0.05m | €0.07m | €0.07m | = |
| Recurring financial income75 | €124 | €124 | €0.04m | €0.04m | €0.04m | = |
| Recurring financial charges65 | €0.02m | €0.02m | €0.03m | €0.05m | €0.05m | = |
| Profit (loss) for the period before taxes9903 | €0.05m | €0.05m | €0.05m | €0.06m | €0.06m | = |
| Income taxes67/77 | €0.002m | €0.002m | €0.001m | €0.01m | €0.01m | = |
| Profit (loss) for the period9904 | €0.05m | €0.05m | €0.05m | €0.05m | €0.05m | ▼ 5.2% |
| Profit (loss) for the period to be appropriated9905 | €0.05m | €0.05m | €0.05m | €0.05m | €0.05m | ▼ 5.2% |
| Line | 2014 | 2015 | 2016 | 2017 | 2018 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €1.0m | €1.3m | €4.2m | €5.4m | €6.1m | ▲ 13.4% |
| Formation expenses20 | - | €0 | €0 | €0 | €0 | - |
| Fixed assets21/28 | €0.1m | €0.1m | €0.4m | €0.4m | €0.6m | ▲ 39.1% |
| Intangible fixed assets21 | €0.02m | €0.02m | €0.07m | €0.07m | €0.06m | ▼ 14.7% |
| Tangible fixed assets22/27 | €0.1m | €0.1m | €0.3m | €0.4m | €0.5m | ▲ 33.7% |
| Financial fixed assets28 | €68 | €182 | €182 | €182 | €0.001m | ▲ 519% |
| Current assets29/58 | €0.9m | €1.2m | €3.8m | €4.9m | €5.5m | ▲ 11.2% |
| Stocks and contracts in progress3 | - | €0 | €0 | €0 | €0 | - |
| Amounts receivable within one year40/41 | €0.5m | €0.5m | €2.5m | €4.9m | €4.9m | = |
| Current investments50/53 | - | €0 | €0 | €0 | €0 | - |
| Cash at bank and in hand54/58 | €0.4m | €0.4m | €0.5m | €0.5m | €0.06m | ▼ 87.9% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €1.0m | €1.3m | €4.2m | €5.4m | €6.1m | ▲ 13.4% |
| Equity10/15 | €0.2m | €0.3m | €0.3m | €0.4m | €0.4m | ▲ 10.5% |
| Contributions10/11 | €0.02m | €0.02m | €0.02m | €0.02m | €0.02m | = |
| Reserves13 | €0.007m | €0.007m | €0.3m | €0.4m | €0.4m | ▲ 11.0% |
| Profit (loss) carried forward14 | €0.2m | €0.2m | €0.2m | €0.2m | €0 | ▼ 100% |
| Amounts payable17/49 | €0.8m | €1.0m | €3.9m | €5.0m | €5.7m | ▲ 13.6% |
| Amounts payable after more than one year17 | €0.02m | €0.04m | €0.06m | €0.9m | €1.1m | ▲ 18.9% |
| Amounts payable within one year42/48 | €0.8m | €1.0m | €3.8m | €4.1m | €4.6m | ▲ 13.1% |
| Trade debts44 | €0.3m | €0.6m | €3.6m | €3.6m | €3.9m | ▲ 9.3% |
| Line | 2014 | 2015 | 2016 | 2017 | 2018 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €50,171 | €50,171 | €51,280 | €51,280 | €48,625 | ▼ 5.2% |
| + Depreciation and write-downs630 | €136,828 | €136,828 | €169,445 | €227,363 | €330,588 | ▲ 45.4% |
| Operating cash flow (approximation) | €186,999 | €186,999 | €220,725 | €278,643 | €379,212 | ▲ 36.1% |
| Investment in fixed assets (approximation) | - | -€153,358 | -€417,311 | -€279,751 | -€500,641 | ▼ 79.0% |
| Change in cash | - | €0 | €115,143 | €0 | -€449,337 | - |
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 22 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 30-06-2018 | abbreviated format | 31-01-2019 | 2019-03900451 |
| 30-06-2017 | abbreviated format | 31-01-2018 | 2018-03800449 |
| 30-06-2016 | abbreviated format | 31-01-2017 | 2017-03500549 |
| 30-06-2015 | abbreviated format | 26-01-2016 | 2016-03000021 |
| 30-06-2014 | abbreviated format | 15-12-2014 | 2014-69100597 |
| 30-06-2013 | abbreviated format | 31-01-2014 | 2014-02400157 |
| 30-06-2012 | abbreviated format | 04-03-2013 | 2013-05900015 |
| 30-06-2011 | abbreviated format | 10-01-2012 | 2012-00900065 |
| 30-06-2010 | abbreviated format | 09-02-2011 | 2011-03000293 |
| 30-06-2009 | abbreviated format | 15-01-2010 | 2010-01600380 |
Similar companies · same sector, comparable size
BART WINCKERS
BE 0844.672.436
Riemst · equity €244,531
BLUE CRY
BE 0456.786.064
Schaarbeek · equity €247,385
MATCHPOINT PRODUCTIONS
BE 0808.299.218
Ukkel · equity €242,407
TotalEU Production
BE 0744.612.580
Vorst · equity €240,377
ESTRUS
BE 0640.911.365
Aarschot · equity €239,206
Of the 2,578 active companies whose main activity is video and film production, excluding cinema and television films (NACE 59113), figures are known for 707. 493 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.