INSIDE DESIGN
Open bankruptcyFinancials · financial year 2023, micro format
2023 annual accounts filed late (229 days) Filed on 17 March 2025, deadline 31 July 2024 (7 months after the close on 31 December 2023, Companies Code art. 3:10). Source: NBB, 2025-00048872.
Turnover
≈ €480,000
Estimated: probably between €320,000 and €600,000
Total assets
€67,399▲ 24.4%
2022 · €54,165
Net result
€41,327
2022 · -€93,798
Working capital
-€12,867▲ 82.3%
2022 · -€72,780
Trend over the years
2019 to 2023, 5 financial years 2018 to 2023, 6 financial years
The operating result returns to profit in 2023: €46,344 after a loss of €82,855 in 2022, the highest result in the available series.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€46,344
2023
Net result€41,327
2023
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€67,399
2023
Equity-€22,406
2023
Debt€89,805
2023
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€12,867
2023
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
Return on assets (ROA)61.3%
2023
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency-33.2%
2023
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio0.82
2023
Average staff in full-time equivalents (FTE).
Staff (FTE)1
2023
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 43, Specialised construction activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
Every figure with its change against the financial year before
favourable
unfavourable
Line201820192020202120222023
Operating result€9,081-€14,326▲ 57.8%-€5,634€23,688-€82,855€46,344
Net result€2,259-€6,262▲ 177%-€9,839below the sector's middle half€13,156within the sector's middle half-€93,798below the sector's middle half€41,327above the sector's middle half
Equity€21,299-€26,749▲ 25.6%€16,909below the sector's middle half▼ 36.8%€30,065within the sector's middle half▲ 77.8%-€63,733below the sector's middle half-€22,406below the sector's middle half▲ 64.8%
Total assets€134,388-€108,901▼ 19.0%€131,163within the sector's middle half▲ 20.4%€121,137within the sector's middle half▼ 7.6%€54,165below the sector's middle half▼ 55.3%€67,399within the sector's middle half▲ 24.4%
Debt€113,089-€82,152▼ 27.4%€114,254▲ 39.1%€91,072▼ 20.3%€117,898▲ 29.5%€89,805▼ 23.8%
Working capital€61,202-€10,141▼ 83.4%€20,877within the sector's middle half▲ 106%€32,436within the sector's middle half▲ 55.4%-€72,780below the sector's middle half-€12,867below the sector's middle half▲ 82.3%
Solvency15.8%-24.6%▲ 8.7pp12.9%below the sector's middle half▼ 11.7pp24.8%within the sector's middle half▲ 11.9pp-117.7%below the sector's middle half▼ 142.5pp-33.2%below the sector's middle half▲ 84.4pp
Current ratio2.55-1.17▼ 1.381.21within the sector's middle half▲ 0.041.40within the sector's middle half▲ 0.190.36below the sector's middle half▼ 1.040.82below the sector's middle half▲ 0.46
Return on assets (ROA)1.7%-5.7%▲ 4.1pp-7.5%below the sector's middle half▼ 13.3pp10.9%within the sector's middle half▲ 18.4pp-173.2%below the sector's middle half▼ 184.0pp61.3%above the sector's middle half▲ 234.5pp
Staff (FTE)0.81▲ 25.0%
above
within
below
the middle half of NACE 43, Specialised construction activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30.
Turnover and EBIT margin not published: the micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2023 in colour, 2022 as the grey bar beneath
Assets €67,399
Fixed assets
€7,404 ▼ 41.9%
Current assets
€59,995 ▲ 44.8%
Equity and liabilities
Equity-€22,406
Debt€89,805
Equity is negative: debt (€89,805) exceeds the balance-sheet total (€67,399).
Key figures and ratios
EBITDA
€51,711▲
2022 · -€77,627
Cash flow
€46,693▲
2022 · -€88,570
Quick ratio
0.75▲
2022 · 0.32
Interest coverage
10.59▲
2022 · -7.67
Debt ≤ 1 year
€72,861▼
2022 · €114,199
Debt > 1 year
€16,944▲
2022 · €2,580
Income taxes
€196▼
2022 · €838
Staff costs
€66,381▲
2022 · €48,512
No debt to equity: equity is negative, so debt divided by equity means nothing.
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | - | €48,512 | €66,381 | ▲ 36.8% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €6,427 | €8,688 | €6,400 | €5,948 | €5,228 | €5,366 | ▲ 2.6% |
| Other operating charges640/8 | - | - | - | €3,933 | €6,304 | €1,691 | ▼ 73.2% |
| Gross operating margin9900 | €19,697 | €25,553 | €4,179 | €33,568 | -€22,811 | €119,782 | - |
| Operating profit (loss)9901 | €9,081 | €14,326 | -€5,634 | €23,688 | -€82,855 | €46,344 | - |
| Financial income75/76B | - | - | - | €0 | €20 | €63 | ▲ 215% |
| Recurring financial income75 | €27 | €119 | €112 | €0 | €20 | €63 | ▲ 215% |
| Financial charges65/66B | - | - | - | €2,539 | €10,124 | €4,884 | ▼ 51.8% |
| Recurring financial charges65 | €2,137 | €2,457 | €2,939 | €2,539 | €10,124 | €4,884 | ▼ 51.8% |
| Profit (loss) for the period before taxes9903 | €6,970 | €11,988 | -€8,461 | €21,149 | -€92,960 | €41,523 | - |
| Income taxes67/77 | €4,711 | €5,726 | €1,378 | €7,994 | €838 | €196 | ▼ 76.6% |
| Profit (loss) for the period9904 | €2,259 | €6,262 | -€9,839 | €13,156 | -€93,798 | €41,327 | - |
| Profit (loss) for the period to be appropriated9905 | €2,259 | €6,262 | -€9,839 | €13,156 | -€93,798 | €41,327 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Total assets20/58 | €134,388 | €108,901 | €131,163 | €121,137 | €54,165 | €67,399 | ▲ 24.4% |
| Fixed assets21/28 | €33,597 | €38,903 | €11,272 | €7,867 | €12,746 | €7,404 | ▼ 41.9% |
| Tangible fixed assets22/27 | €33,597 | €38,903 | €11,272 | €7,867 | €12,746 | €7,404 | ▼ 41.9% |
| Plant, machinery and equipment23 | - | - | - | €1,910 | €9,730 | €6,383 | ▼ 34.4% |
| Furniture and vehicles24 | - | - | - | €5,956 | €3,015 | €1,021 | ▼ 66.1% |
| Current assets29/58 | €100,791 | €69,998 | €119,891 | €113,270 | €41,419 | €59,995 | ▲ 44.8% |
| Stocks and contracts in progress3 | €4,420 | €3,671 | €5,412 | €4,887 | €4,454 | €5,265 | ▲ 18.2% |
| Stocks30/36 | - | - | - | €4,887 | €4,454 | €5,265 | ▲ 18.2% |
| Amounts receivable within one year40/41 | €36,862 | €61,187 | €20,972 | €76,305 | €29,400 | €54,360 | ▲ 84.9% |
| Trade receivables40 | - | - | - | €62,492 | €29,247 | €46,243 | ▲ 58.1% |
| Other amounts receivable41 | - | - | - | €13,813 | €153 | €8,117 | ▲ 53× |
| Cash at bank and in hand54/58 | €58,597 | €4,916 | €93,490 | €32,078 | €7,391 | €370 | ▼ 95.0% |
| Deferred charges and accrued income490/1 | - | - | - | - | €174 | - | - |
| Equity and liabilities | |||||||
| Total equity and liabilities10/49 | €134,388 | €108,901 | €131,163 | €121,137 | €54,165 | €67,399 | ▲ 24.4% |
| Equity10/15 | €21,299 | €26,749 | €16,909 | €30,065 | -€63,733 | -€22,406 | ▲ 64.8% |
| Contributions10/11 | €18,600 | €18,600 | - | €18,600 | €18,600 | €18,600 | = |
| Reserves13 | €2,699 | €8,149 | €8,149 | €8,149 | €8,149 | €8,149 | = |
| Non-distributable reserves130/1 | - | - | - | €1,860 | €1,860 | €1,860 | = |
| Reserves not available under the articles1311 | - | - | - | €1,860 | €1,860 | €1,860 | = |
| Distributable reserves133 | - | - | - | €6,289 | €6,289 | €6,289 | = |
| Profit (loss) carried forward14 | - | - | -€9,839 | €3,316 | -€90,482 | -€49,155 | ▲ 45.7% |
| Amounts payable17/49 | €113,089 | €82,152 | €114,254 | €91,072 | €117,898 | €89,805 | ▼ 23.8% |
| Amounts payable after more than one year17 | €29,194 | €22,296 | €15,240 | €8,665 | €2,580 | €16,944 | ▲ 557% |
| Financial debts170/4 | - | - | - | €8,665 | €2,580 | €16,944 | ▲ 557% |
| Amounts payable within one year42/48 | €39,590 | €59,857 | €99,014 | €80,835 | €114,199 | €72,861 | ▼ 36.2% |
| Current portion of amounts payable after more than one year42 | - | - | - | €31,525 | €31,035 | €7,647 | ▼ 75.4% |
| Financial debts43 | - | - | - | - | - | €114 | - |
| Credit institutions430/8 | - | - | - | - | - | €114 | - |
| Trade debts44 | €2,419 | €9,009 | €6,998 | €5,178 | €22,442 | €14,924 | ▼ 33.5% |
| Suppliers440/4 | - | - | - | €5,178 | €22,442 | €14,924 | ▼ 33.5% |
| Taxes, remuneration and social security45 | - | - | - | €37,581 | €42,766 | €50,176 | ▲ 17.3% |
| Taxes450/3 | - | - | - | €37,581 | €29,876 | €42,300 | ▲ 41.6% |
| Remuneration and social security454/9 | - | - | - | - | €12,890 | €7,876 | ▼ 38.9% |
| Other amounts payable47/48 | - | - | - | €6,552 | €17,956 | - | - |
| Accrued charges and deferred income492/3 | - | - | - | €1,572 | €1,119 | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €2,259 | €6,262 | -€9,839 | €13,156 | -€93,798 | €41,327 | - |
| + Depreciation and write-downs630 | €6,427 | €8,688 | €6,400 | €5,948 | €5,228 | €5,366 | ▲ 2.6% |
| Operating cash flow (approximation) | €8,686 | €14,949 | -€3,439 | €19,103 | -€88,570 | €46,693 | - |
| Investment in fixed assets (approximation) | - | -€13,995 | €21,231 | -€2,542 | -€10,108 | -€25 | ▲ 99.8% |
| Change in cash | - | -€53,682 | €88,574 | -€61,411 | -€24,688 | -€7,021 | ▲ 71.6% |
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 14 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2023 | micro format | 17-03-2025 | 2025-00048872 |
| 31-12-2022 | micro format | 05-02-2025 | 2025-00030244 |
| 31-12-2021 | micro format | 31-08-2022 | 2022-20425235 |
| 31-12-2020 | micro format | 31-08-2021 | 2021-66600141 |
| 31-12-2019 | micro format | 02-12-2020 | 2020-74000001 |
| 31-12-2018 | micro format | 30-08-2019 | 2019-60200133 |
| 31-12-2017 | micro format | 31-08-2018 | 2018-62200274 |
| 31-12-2016 | micro format | 31-08-2017 | 2017-58000098 |
| 31-12-2015 | abbreviated format | 31-08-2016 | 2016-57000580 |
| 31-12-2014 | abbreviated format | 25-08-2015 | 2015-48000582 |
Similar companies · same sector
7AVHR
BE 0402.030.158
Ukkel
ALGEMENE SCHRIJNWERKERIJ CORNELIS
BE 0405.248.182
Veurne
Algemene Schrijnwerkerij De Groot Gebroeders
BE 0400.205.568
Erpe-Mere
Allmetal
BE 0403.661.144
Willebroek
Anciens Etablissements Michel Rasseneur
BE 0402.511.693
Péruwelz
This company's figures show no positive equity and no headcount, so a size comparison is not possible. These companies share only the sector. Of the 19,855 active companies whose main activity is joinery installation (NACE 43320), figures are known for 9,302. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.