HESTIA
InactiveInactive; last annual accounts for fiscal year 2023.
Signals
Two signals. The signal on the left, the evidence on the right.
+raises risk○neutral
raises risk · Two or more financial years not filed
Since the financial year that closed on 30-09-2024, 2 financial years are missing at the National Bank. A company this far behind goes bankrupt within the year nineteen times as often as a punctual filer.
NBB · 10 filingsPosition against the passed deadline
30-09-2024 close30-04-2025 deadline29-09-2026 today
neutral · Latest accounts filed on time
The financial year that closed on 30-09-2023 was due by 30-04-2024 and was filed on 08-04-2024, 22 days ahead of the deadline.
NBB · 10 filingsDeviation from the deadline
2025
not filed
2024
not filed
2023
22 d early
2022
37 d early
2021
16 d early
2020
31 d early
2019
38 d early
← before the deadline
after the deadline →
tick = median of all Belgian filings
This company filed its last 5 accounts on average 29 days before the deadline; the Belgian median for financial year 2024 is 4 days before the deadline, and 38% of all filings were late.
Checked, nothing found (1)
Financials · fiscal year 2023, abbreviated schema
Equity
€2.2m▼ 2.4%
2022 · €2.2m
Total assets
€2.6m▼ 3.0%
2022 · €2.7m
Net result
-€52,668▲ 52.0%
2022 · -€109,720
Working capital
-€22,108▼ 179%
2022 · -€7,911
Trend over the years
Click a name to add, emphasise or remove a line.
Every figure with its change against the fiscal year before
favourable
unfavourable
Line20192020202120222023
Operating result-€52,688▼ 1.6%-€42,910▲ 18.6%-€110,086▼ 157%-€102,827▲ 6.6%-€49,090▲ 52.3%
Net result-€56,685▲ 0.1%-€46,004▲ 18.8%-€114,923▼ 150%-€109,720▲ 4.5%-€52,668▲ 52.0%
Equity€1.7m▼ 3.2%€1.7m▲ 0.2%€2.3m▲ 33.7%€2.2m▼ 4.7%€2.2m▼ 2.4%
Total assets€2.0m▼ 4.1%€1.9m▼ 2.7%€2.9m▲ 48.9%€2.7m▼ 6.1%€2.6m▼ 3.0%
Debt€256,300▼ 10.2%€198,641▼ 22.5%€558,157▲ 181%€491,987▼ 11.9%€463,680▼ 5.8%
Working capital-€38,292▼ 20.7%-€45,337▼ 18.4%€64,521-€7,911-€22,108▼ 179%
Turnover and EBIT margin not published: the abbreviated schema does not require them.
Result per fiscal year
Operating resultNet result
The operating result stays negative: a loss of €49,090 in 2023 against €102,827 in 2022; the loss shrinks.
Balance-sheet composition
2023 in colour, 2022 as the grey bar beneath
Assets €2.6m
Fixed assets
€2.6m ▼ 1.5%
Current assets
€19,329 ▼ 68.7%
Equity and liabilities €2.6m
Equity
€2.2m ▼ 2.4%
Debt
€463,680 ▼ 5.8%
Debt's share of the balance-sheet total falls from 18.2% to 17.7%. Equity and debt are lower.
Key figures and ratios
EBITDA
€23,949▼
2022 · €39,381
Cash flow
€20,370▼
2022 · €32,489
Current ratio
0.47▼
2022 · 0.89
Debt to equity
0.22▼
2022 · 0.22
ROE
-2.4%▲
2022 · -5.0%
ROA
-2.0%▲
2022 · -4.1%
Interest coverage
7.01▲
2022 · 6.25
Debt ≤ 1 year
€41,438▼
2022 · €69,744
Debt > 1 year
€422,243=
2022 · €422,243
Income taxes
€164▼
2022 · €595
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €103,653 | €102,341 | €154,462 | €142,209 | €73,038 | ▼ 48.6% |
| Other operating charges640/8 | - | - | €8,779 | €8,382 | €918 | ▼ 89.0% |
| Gross operating margin9900 | €58,122 | €67,647 | €53,155 | €47,763 | €24,867 | ▼ 47.9% |
| Operating profit (loss)9901 | -€52,688 | -€42,910 | -€110,086 | -€102,827 | -€49,090 | ▲ 52.3% |
| Financial income75/76B | - | - | €0 | €0 | €0 | - |
| Recurring financial income75 | - | - | €0 | €0 | €0 | - |
| Financial charges65/66B | - | - | €4,837 | €6,297 | €3,414 | ▼ 45.8% |
| Recurring financial charges65 | €3,982 | €3,094 | €4,837 | €6,297 | €3,414 | ▼ 45.8% |
| Profit (loss) for the period before taxes9903 | -€56,670 | -€46,004 | -€114,923 | -€109,125 | -€52,504 | ▲ 51.9% |
| Income taxes67/77 | €15 | €0 | - | €595 | €164 | ▼ 72.4% |
| Profit (loss) for the period9904 | -€56,685 | -€46,004 | -€114,923 | -€109,720 | -€52,668 | ▲ 52.0% |
| Profit (loss) for the period to be appropriated9905 | -€56,685 | -€46,004 | -€114,923 | -€109,720 | -€52,668 | ▲ 52.0% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €2.0m | €1.9m | €2.9m | €2.7m | €2.6m | ▼ 3.0% |
| Fixed assets21/28 | €2.0m | €1.9m | €2.7m | €2.6m | €2.6m | ▼ 1.5% |
| Tangible fixed assets22/27 | €2.0m | €1.9m | €2.7m | €2.6m | €2.6m | ▼ 1.5% |
| Land and buildings22 | - | - | €2.6m | €2.5m | €2.4m | ▼ 2.3% |
| Plant, machinery and equipment23 | - | - | €70,975 | €96,138 | €121,091 | ▲ 26.0% |
| Furniture and vehicles24 | - | - | €55,222 | €41,315 | €34,362 | ▼ 16.8% |
| Current assets29/58 | €31,288 | €12,816 | €139,390 | €61,833 | €19,329 | ▼ 68.7% |
| Amounts receivable within one year40/41 | - | - | - | - | €11 | - |
| Trade receivables40 | - | - | - | - | €11 | - |
| Cash at bank and in hand54/58 | €30,060 | €10,672 | €137,245 | €59,509 | €17,685 | ▼ 70.3% |
| Deferred charges and accrued income490/1 | - | - | €2,145 | €2,324 | €1,633 | ▼ 29.7% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €2.0m | €1.9m | €2.9m | €2.7m | €2.6m | ▼ 3.0% |
| Equity10/15 | €1.7m | €1.7m | €2.3m | €2.2m | €2.2m | ▼ 2.4% |
| Contributions10/11 | €2.3m | - | €3.0m | €3.0m | €3.0m | = |
| Profit (loss) carried forward14 | -€520,285 | -€566,290 | -€681,212 | -€790,932 | -€843,601 | ▼ 6.7% |
| Amounts payable17/49 | €256,300 | €198,641 | €558,157 | €491,987 | €463,680 | ▼ 5.8% |
| Amounts payable after more than one year17 | €185,845 | €139,604 | €482,859 | €422,243 | €422,243 | = |
| Financial debts170/4 | - | - | €482,859 | €422,243 | €422,243 | = |
| Amounts payable within one year42/48 | €69,580 | €58,153 | €74,868 | €69,744 | €41,438 | ▼ 40.6% |
| Current portion of amounts payable after more than one year42 | - | - | €60,048 | €60,640 | €30,401 | ▼ 49.9% |
| Financial debts43 | - | - | €1,422 | €0 | - | - |
| Credit institutions430/8 | - | - | €1,422 | €0 | - | - |
| Trade debts44 | €2,055 | €4,713 | €5,988 | €1,195 | €2,963 | ▲ 148% |
| Suppliers440/4 | - | - | €5,988 | €1,195 | €2,963 | ▲ 148% |
| Taxes, remuneration and social security45 | - | - | - | €400 | €564 | ▲ 41.1% |
| Taxes450/3 | - | - | - | €400 | €564 | ▲ 41.1% |
| Other amounts payable47/48 | - | - | €7,410 | €7,510 | €7,510 | = |
| Accrued charges and deferred income492/3 | - | - | €430 | €0 | - | - |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€56,685 | -€46,004 | -€114,923 | -€109,720 | -€52,668 | ▲ 52.0% |
| + Depreciation and write-downs630 | €103,653 | €102,341 | €154,462 | €142,209 | €73,038 | ▼ 48.6% |
| Operating cash flow (approximation) | €46,968 | €56,337 | €39,539 | €32,489 | €20,370 | ▼ 37.3% |
| Investment in fixed assets (approximation) | - | -€67,150 | -€972,483 | -€43,875 | -€34,567 | ▲ 21.2% |
| Change in cash | - | -€19,387 | €126,572 | -€77,735 | -€41,824 | ▲ 46.2% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Timeline · acts, filings and financial milestones
2024
08-04
NBB filing
Annual accounts filed
fiscal year 2023 · abbreviated schema
2023
24-03
NBB filing
Annual accounts filed
fiscal year 2022 · abbreviated schema
2022
14-04
NBB filing
Annual accounts filed
fiscal year 2021 · abbreviated schema
2021
30-09
Financial
Weakest financial yearnet -€114,923
Net result drops to -€114,923, the lowest in the series.
30-09
Financial
Liquidity times 8current ratio 1.86
Current ratio from 0.22 to 1.86.
30-09
Financial
Equity above €2mEq €2.3m ▲33.7%
Equity rises from €1.7m to €2.3m.
30-03
NBB filing
Annual accounts filed
fiscal year 2020 · abbreviated schema
2020
23-03
NBB filing
Annual accounts filed
fiscal year 2019 · abbreviated schema
2019
11-03
NBB filing
Annual accounts filed
fiscal year 2018 · abbreviated schema
2018
20-03
NBB filing
Annual accounts filed
fiscal year 2017 · abbreviated schema
2017
22-03
NBB filing
Annual accounts filed
fiscal year 2016 · abbreviated schema
2016
04-04
NBB filing
Annual accounts filed
fiscal year 2015 · abbreviated schema
2015
16-03
NBB filing
Annual accounts filed
fiscal year 2014 · abbreviated schema
Financial milestoneNBB filingFinancial milestones sit on the fiscal year-end date, not the filing date.
0 of 7 acts read
About the unread acts
We know of 7 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
Have them read with priority
Sign in to place this company at the front of the reading queue.
Structure & network
Owners and holdings
1 ownerChain of control
- HESTIA
- HESTIA
Highest known parent: HESTIA. The sources do not say who stands above it.
Owners 1
- HESTIAparent99.99%
Holdings 0
No holding stated in the accounts, acts or LEI register we read.
According to the annual accounts of the other companies, the acts in the Belgian Gazette and the LEI register. The register of ultimate beneficial owners (UBO) is not public: who ultimately stands behind a natural person or a foreign parent is not stated here. A company that does not fill in these statements, or need not, is missing.
Connections & network
No current directors or connected companies found in the register.