HAUTEUR & SOLUTION
Annual accounts 2013
full format, filed on 01-08-2014, 1 day lateThe turnover shown is an estimate from the gross margin.
Turnover ≈ €190,000. Estimated: probably between €120,000 and €370,000.
Balance sheet
balance sheet total €193,986 on 31-12-2013in euro
in euro
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||
20/58 |
193,986 | 317,398 | 240,948 | 265,619 | 174,818 | 111,281 | 174,303 | 167,010 | |
21/28 |
40,657 | 51,413 | 62,406 | 48,266 | 67,062 | 68,915 | 80,463 | 97,192 | |
22/27 |
22,846 | 32,442 | 45,935 | 31,245 | 49,363 | 59,945 | 71,384 | 91,243 | |
23 |
8,205 | 5,179 | 5,408 | 899 | 2,814 | 10,973 | 19,511 | 18,390 | |
24 |
600 | 9,060 | 16,725 | 25,515 | 39,630 | 39,963 | 40,774 | 64,224 | |
26 |
14,041 | 18,203 | 23,802 | 4,830 | 6,920 | 9,009 | 11,099 | 8,629 | |
28 |
17,811 | 18,971 | 16,471 | 17,021 | 17,699 | 8,970 | 9,079 | 5,949 | |
29/58 |
153,330 | 265,985 | 178,543 | 217,353 | 107,755 | 42,366 | 93,840 | 69,818 | |
40/41 |
121,607 | 185,971 | 142,819 | 207,366 | 86,088 | 11,202 | 80,625 | 59,231 | |
40 |
121,607 | 185,971 | 121,651 | 91,031 | 24,964 | 8,280 | 77,864 | 59,222 | |
41 |
- | - | 21,168 | 116,335 | 61,124 | 2,922 | 2,762 | 8 | |
54/58 |
28,557 | 76,485 | 29,660 | 7,012 | 20,158 | 27,077 | 7,174 | 5,026 | |
490/1 |
3,166 | 3,528 | 6,063 | 2,976 | 1,510 | 4,087 | 6,041 | 5,562 | |
| Balance sheet: equity and liabilities | |||||||||
10/49 |
193,986 | 317,398 | 240,948 | 265,619 | 174,818 | 111,281 | 174,303 | 167,010 | |
10/15 |
138,711 | 100,261 | 63,097 | 165,399 | 41,305 | 18,965 | 2,305 | -560 | |
10/11 |
18,550 | 18,550 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
100 |
18,550 | 18,550 | 18,550 | 18,550 | 18,550 | 18,550 | 18,550 | 18,550 | |
101 |
- | - | 12,350 | 12,350 | 12,350 | 12,350 | 12,350 | 12,350 | |
13 |
1,855 | 1,855 | 1,855 | 1,855 | 1,855 | 1,855 | - | - | |
130 |
1,855 | 1,855 | 1,855 | 1,855 | 1,855 | 1,855 | - | - | |
14 |
118,306 | 79,856 | 55,042 | 157,344 | 33,250 | 10,910 | -3,895 | -6,760 | |
17/49 |
55,276 | 217,137 | 177,852 | 100,220 | 133,512 | 92,316 | 171,998 | 167,570 | |
17 |
- | - | 5,583 | 13,691 | 21,488 | 3,703 | 25,245 | 45,673 | |
170/4 |
- | - | 5,583 | 13,691 | 21,488 | 3,703 | 25,245 | 45,673 | |
42/48 |
55,133 | 217,041 | 172,269 | 86,529 | 110,098 | 79,653 | 146,753 | 121,297 | |
42 |
- | 5,583 | 8,108 | 7,798 | 11,202 | 21,542 | 20,429 | 24,147 | |
44 |
32,433 | 89,134 | 104,680 | 37,902 | 89,567 | 18,780 | 41,522 | 13,736 | |
440/4 |
32,433 | 89,134 | 104,680 | 37,902 | 89,567 | 18,780 | 41,522 | 13,736 | |
45 |
22,700 | 22,324 | 21,675 | 31,830 | 311 | 10,932 | 4,743 | 12,776 | |
450/3 |
22,700 | 22,324 | 21,675 | 31,830 | 311 | 10,932 | 4,743 | 12,776 | |
47/48 |
- | 100,000 | 37,806 | 9,000 | 9,017 | 28,399 | 80,059 | 70,638 | |
492/3 |
143 | 96 | - | - | 1,927 | 8,960 | - | 600 | |
| Income statement | |||||||||
76A |
- | 900 | - | - | - | - | - | - | |
9900 |
69,467 | 61,461 | 106,534 | 216,572 | 83,447 | 84,990 | 53,759 | 71,793 | |
630 |
9,166 | 20,967 | 26,137 | 18,918 | 49,091 | 58,176 | 47,521 | 48,775 | |
631/4 |
- | - | 825 | - | - | - | - | - | |
640/8 |
598 | 1,043 | 1,268 | 2,185 | 1,593 | 1,304 | 777 | 686 | |
66A |
104 | 350 | - | - | - | - | - | - | |
9901 |
59,702 | 39,451 | 78,305 | 195,470 | 32,762 | 25,510 | 5,462 | 22,332 | |
75/76B |
95 | 371 | 3,070 | 1,377 | 1,481 | 550 | 1,130 | 117 | |
75 |
95 | 371 | 3,070 | 1,377 | 1,481 | 550 | 1,130 | 117 | |
65/66B |
2,387 | 2,080 | 854 | 1,426 | 1,826 | 2,742 | 3,829 | 5,407 | |
65 |
2,387 | 2,080 | 854 | 1,426 | 1,826 | 2,742 | 3,829 | 5,407 | |
9903 |
57,305 | 38,292 | 80,521 | 195,420 | 32,417 | 23,319 | 2,763 | 17,043 | |
67/77 |
18,855 | 13,478 | 21,571 | 62,327 | 10,076 | 6,659 | -102 | - | |
9904 |
38,450 | 24,814 | 58,949 | 133,094 | 22,341 | 16,660 | 2,865 | 17,043 | |
9905 |
38,450 | 24,814 | 58,949 | 133,094 | 22,341 | 16,660 | 2,865 | 17,043 | |
| Appropriation of the result | |||||||||
9906 |
118,306 | 79,856 | 90,042 | 166,344 | 33,250 | 12,765 | -3,895 | -6,760 | |
691/2 |
- | - | - | - | - | 1,855 | - | - | |
6920 |
- | - | - | - | - | 1,855 | - | - | |
694/7 |
- | - | 35,000 | 9,000 | - | - | - | - | |
694 |
- | - | 15,000 | - | - | - | - | - | |
695 |
- | - | 20,000 | 9,000 | - | - | - | - | |
| Document | |||||||||
The accounts for financial year 2005 were filed as a document without figures as data, a scan for example.
Source: Annual accounts 2013 (PDF), filed on 01-08-2014.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2013 | full format | 01-08-2014 | 2014-38900514 | |
| 31-12-2012 | full format | 01-08-2013 | 2013-38700561 | |
| 31-12-2011 | full format | 20-08-2012 | 2012-41600048 | |
| 31-12-2010 | full format | 09-06-2011 | 2011-16100245 | |
| 31-12-2009 | full format | 10-06-2010 | 2010-16700149 | |
| 31-12-2008 | full format | 26-05-2009 | 2009-16300192 | |
| 31-12-2007 | full format | 13-05-2008 | 2008-13400401 | |
| 31-12-2006 | full format | 15-06-2007 | 2007-24100288 | |
| 31-12-2005 | full format | 08-06-2006 | 2006-21303780 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|
| 68,868 | 60,418 | 104,441 | 214,387 | 81,853 | 83,686 | 52,983 | 71,107 | ||
| 47,616 | 45,781 | 85,086 | 152,012 | 71,432 | 74,835 | 50,386 | 65,818 | ||
| 5,400 | 13,084 | 40,827 | 799 | 47,239 | 46,737 | 30,791 | 40,991 | ||
| -47,929 | 46,825 | 22,649 | -13,146 | -6,919 | 19,903 | 2,148 | - | ||
| 98,197 | 48,944 | 6,274 | 130,824 | -2,342 | -37,287 | -52,913 | -51,479 | ||
| 71.5% | 31.6% | 26.2% | 62.3% | 23.6% | 17.0% | 1.3% | -0.3% | ||
| 2.78 | 1.23 | 1.04 | 2.51 | 0.98 | 0.53 | 0.64 | 0.58 | ||
| 0.40 | 2.17 | 2.82 | 0.61 | 3.23 | 4.87 | 74.61 | - | ||
| 27.7% | 24.7% | 93.4% | 80.5% | 54.1% | 87.8% | 124.3% | - | ||
| 19.8% | 7.8% | 24.5% | 50.1% | 12.8% | 15.0% | 1.6% | 10.2% |
EBIT margin: not included in this filing.
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 HAUTEUR & SOLUTION
The operating result for 2013 is 51% higher than in 2012. It is a recovery after the fall in 2012.
Debt's share of the balance-sheet total falls from 68.4% to 28.5%. Equity is higher and debt is lower.