IMMO BEAU CLAIR
Annual accounts 2016
micro format, filed on 30-08-2017, 30 days lateThe turnover shown is an estimate from the gross margin.
Turnover ≈ €260,000. Estimated: probably between €170,000 and €460,000.
Balance sheet
balance sheet total €223,968 on 31-12-2016in euro
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||
20/58 |
223,968 | 347,036 | 661,384 | 688,300 | 711,605 | 518,690 | 694 | 105 | 31,597 | |
21/28 |
218,811 | 337,376 | 648,654 | 677,621 | 703,793 | 483,072 | - | - | - | |
22/27 |
218,811 | 337,376 | 648,654 | 677,621 | 703,793 | 483,072 | - | - | - | |
22 |
208,110 | 290,140 | 576,629 | 593,502 | 610,376 | 426,302 | - | - | - | |
23 |
10,701 | 47,236 | 72,025 | 84,119 | 93,417 | 56,770 | - | - | - | |
29/58 |
5,157 | 9,660 | 12,730 | 10,679 | 7,812 | 35,618 | 694 | 105 | 31,597 | |
3 |
- | - | - | - | - | - | - | - | 29,908 | |
30/36 |
- | - | - | - | - | - | - | - | 29,908 | |
40/41 |
- | - | 1,750 | 1,750 | 2,000 | - | - | - | - | |
41 |
- | - | 1,750 | 1,750 | 2,000 | - | - | - | - | |
54/58 |
- | - | - | - | 1,472 | 7,900 | 694 | 105 | 1,689 | |
490/1 |
5,157 | 9,660 | 10,980 | 8,929 | 4,340 | 27,718 | - | - | - | |
| Balance sheet: equity and liabilities | ||||||||||
10/49 |
223,968 | 347,036 | 661,384 | 688,300 | 711,605 | 518,690 | 694 | 105 | 31,597 | |
10/15 |
-6,652 | -62,371 | -83,400 | -56,443 | -48,252 | -5,853 | 694 | -41,940 | -22,051 | |
10/11 |
18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | |
100 |
18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | 18,592 | |
14 |
-25,244 | -80,963 | -101,992 | -75,035 | -66,844 | -24,445 | -17,898 | -60,532 | -40,643 | |
16 |
4,207 | - | - | - | - | - | - | - | - | |
160/5 |
4,207 | - | - | - | - | - | - | - | - | |
164/5 |
4,207 | - | - | - | - | - | - | - | - | |
17/49 |
226,413 | 409,407 | 744,784 | 744,743 | 759,857 | 524,543 | - | 42,045 | 53,648 | |
17 |
203,797 | 378,821 | 594,497 | 611,265 | 632,066 | 462,899 | - | 42,045 | 51,636 | |
170/4 |
132,327 | 312,466 | 530,302 | 609,115 | 630,066 | 462,899 | - | 42,045 | 51,636 | |
178/9 |
71,470 | 66,355 | 64,195 | 2,150 | 2,000 | - | - | - | - | |
42/48 |
22,617 | 29,380 | 148,923 | 133,478 | 123,936 | 59,850 | - | - | 2,012 | |
42 |
5,946 | 17,029 | 127,038 | 125,046 | 123,936 | 15,192 | - | - | - | |
43 |
777 | 2,732 | 2,485 | 5,513 | - | - | - | - | - | |
430/8 |
777 | 2,732 | 2,485 | 5,513 | - | - | - | - | - | |
44 |
9,378 | 3,105 | 12,885 | 2,919 | - | 24,423 | - | - | 1,315 | |
440/4 |
9,378 | 3,105 | 12,885 | 2,919 | - | 24,423 | - | - | 1,315 | |
45 |
- | - | - | - | - | - | - | - | 697 | |
450/3 |
- | - | - | - | - | - | - | - | 697 | |
47/48 |
6,515 | 6,515 | 6,515 | - | - | 20,234 | - | - | - | |
492/3 |
- | 1,206 | 1,364 | - | 3,856 | 1,793 | - | - | - | |
| Income statement | ||||||||||
76A |
74,264 | 54,093 | - | - | - | - | - | - | - | |
9900 |
87,461 | 35,578 | 49,116 | 53,437 | 18,591 | 23,087 | 45,018 | -16,390 | 5,054 | |
630 |
7,828 | 17,242 | 28,967 | 28,967 | 28,408 | 18,349 | - | - | - | |
635/8 |
4,207 | - | - | - | - | - | - | - | - | |
640/8 |
1,706 | 4,983 | 11,030 | 1,824 | 5,894 | 217 | 138 | 118 | 161 | |
66A |
- | 18,733 | 1,961 | - | - | - | - | - | - | |
9901 |
73,719 | 13,353 | 9,119 | 22,645 | -15,710 | 4,521 | 44,880 | -16,508 | 4,893 | |
75/76B |
- | 669 | - | - | 201 | - | - | - | - | |
75 |
- | 669 | - | - | 201 | - | - | - | - | |
65/66B |
18,000 | 28,353 | 34,114 | 30,835 | 26,890 | 11,067 | 2,246 | 3,381 | 3,299 | |
65 |
18,000 | 28,353 | 34,114 | 30,835 | 26,890 | 11,067 | 2,246 | 3,381 | 3,299 | |
9903 |
55,719 | 21,028 | -26,957 | -8,190 | -42,400 | -6,547 | 42,634 | -19,889 | 1,594 | |
9904 |
55,719 | 21,028 | -26,957 | -8,190 | -42,400 | -6,547 | 42,634 | -19,889 | 1,594 | |
9905 |
55,719 | 21,028 | -26,957 | -8,190 | -42,400 | -6,547 | 42,634 | -19,889 | 1,594 | |
| Appropriation of the result | ||||||||||
9906 |
-25,244 | -80,963 | -101,992 | -75,035 | -66,844 | -24,445 | -17,898 | -60,532 | -40,643 | |
| Document | ||||||||||
The accounts for 15 older financial years (1993-2007) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2016 (PDF), filed on 30-08-2017.
Filings
each dot is a set of accounts, on the day it reached the National Bank2016 annual accounts filed 30 days after the deadline. Filed on 30 August 2017, deadline 31 July 2017 (7 months after the close on 31 December 2016, Companies Code art. 3:10). Source: NBB, 2017-53700537.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2016 | micro format | 30-08-2017 | 2017-53700537 | |
| 31-12-2015 | full format | 11-08-2016 | 2016-42500029 | |
| 31-12-2014 | full format | 07-08-2015 | 2015-40700056 | |
| 31-12-2013 | full format | 26-08-2014 | 2014-47700512 | |
| 31-12-2012 | full format | 26-08-2013 | 2013-46100544 | |
| 31-12-2011 | full format | 28-08-2012 | 2012-48700160 | |
| 31-12-2010 | full format | 30-06-2011 | 2011-23200374 | |
| 31-12-2009 | full format | 26-07-2010 | 2010-34200091 | |
| 31-12-2008 | full format | 31-08-2009 | 2009-71100393 | |
| 31-12-2007 | full format | 26-08-2008 | 2008-60900160 | |
| 31-12-2006 | full format | 23-08-2007 | 2007-58800212 | |
| 31-12-2005 | full format | 29-08-2006 | 2006-70500138 | |
| 31-12-2004 | full format | 16-08-2006 | 2006-63403437 | |
| 31-12-2003 | full format | 16-08-2006 | 2006-63403451 | |
| 31-12-2002 | full format | 16-08-2006 | 2006-63403465 | |
| 31-12-2001 | full format | 30-09-2002 | 2002-60102336 | |
| 31-12-2000 | full format | 17-12-2001 | 2001-76103529 | |
| 31-12-1999 | full format | 19-07-2000 | 2000-43701325 | |
| 31-12-1998 | full format | 11-10-1999 | 1999-52504504 | |
| 31-12-1997 | full format | 24-08-1998 | 1998-41701344 | |
| 31-12-1996 | full format | 18-09-1997 | 1997-44105235 | |
| 31-12-1995 | full format | 01-08-1996 | 1996-38404592 | |
| 31-12-1994 | full format | 28-07-1995 | 1995-42604823 | |
| 31-12-1993 | full format | 18-07-1994 | 1994-30602821 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|
| 81,547 | 30,595 | 38,086 | 51,612 | 12,698 | 22,870 | - | - | - | ||
| 63,547 | 38,270 | 2,010 | 20,777 | -13,991 | 11,802 | - | - | - | ||
| -110,736 | 1,870 | 0 | 2,796 | 249,129 | 471,426 | - | - | - | ||
| - | - | - | - | -6,427 | 7,206 | 589 | -1,584 | - | ||
| -17,459 | -19,720 | -136,193 | -122,799 | -116,124 | -24,232 | - | - | 29,585 | ||
| -3.0% | -18.0% | -12.6% | -8.2% | -6.8% | -1.1% | - | - | -69.8% | ||
| 0.23 | 0.33 | 0.09 | 0.08 | 0.06 | 0.60 | - | - | 15.70 | ||
| 0.23 | 0.33 | 0.09 | 0.08 | 0.06 | 0.60 | - | - | 0.84 | ||
| 24.9% | 6.1% | -4.1% | -1.2% | -6.0% | -1.3% | - | - | 5.0% |
EBIT margin: not included in this filing.
Debt to equity is not shown because equity is negative. Debt divided by negative equity means nothing.
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 IMMO BEAU CLAIR
The operating result for 2016 is 5.5 times that of 2015 and the highest since 2008. It is the second rise in a row, after the fall in 2014.
Equity is negative. Debt (€226,413) exceeds the balance-sheet total (€223,968).