INTER'ACTI
Annual accounts 2018
micro format, filed on 01-02-2019, 1 day lateThe turnover shown is an estimate from the gross margin.
Turnover ≈ €120,000. Estimated: probably between €75,000 and €220,000.
Balance sheet
balance sheet total €254,166 on 30-06-2018in euro
in euro
Staff
€6,837
Staff costs divided by the average number of full-time equivalents.
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||
20/58 |
254,166 | 191,603 | 162,978 | 321,873 | 389,076 | 55,196 | 27,681 | |
20 |
- | - | - | - | - | - | 800 | |
21/28 |
2,064 | 6,384 | 12,609 | 163,743 | 219,962 | 4,883 | 7,485 | |
22/27 |
1,812 | 6,384 | 12,609 | 163,743 | 219,962 | 4,883 | 6,685 | |
23 |
192 | - | - | 1,380 | 2,760 | 397 | 559 | |
24 |
1,620 | 6,384 | 12,609 | 41,387 | 55,902 | 4,485 | 6,125 | |
28 |
252 | - | - | - | - | - | - | |
29/58 |
252,102 | 185,220 | 150,369 | 158,131 | 169,114 | 50,313 | 20,196 | |
3 |
12,500 | - | - | - | - | - | - | |
30/36 |
12,500 | - | - | - | - | - | - | |
40/41 |
196,815 | 170,460 | 149,040 | 149,648 | 144,892 | 46,982 | 9,065 | |
40 |
182,836 | 165,405 | 143,853 | 145,140 | 131,049 | 46,567 | 8,219 | |
41 |
13,978 | 5,054 | 5,188 | 4,508 | 13,843 | 415 | 846 | |
54/58 |
42,787 | 14,760 | 1,329 | 8,483 | 24,222 | 3,331 | 11,131 | |
| Balance sheet: equity and liabilities | ||||||||
10/49 |
254,166 | 191,603 | 162,978 | 321,873 | 389,076 | 55,196 | 27,681 | |
10/15 |
88,664 | 78,579 | 74,647 | 97,124 | 84,059 | 15,020 | 8,469 | |
10/11 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
100 |
18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 6,200 | |
101 |
12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | - | |
13 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 113 | |
130 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 113 | |
14 |
80,604 | 70,519 | 66,587 | 89,064 | 75,999 | 6,960 | 2,155 | |
17/49 |
165,501 | 113,025 | 88,331 | 224,750 | 305,017 | 40,176 | 19,212 | |
17 |
50,000 | 5,400 | 11,005 | 98,537 | 124,853 | - | - | |
170/4 |
50,000 | 5,400 | 11,005 | 98,537 | 124,853 | - | - | |
42/48 |
115,501 | 107,625 | 77,327 | 126,212 | 180,164 | 40,176 | 19,212 | |
42 |
5,400 | 6,972 | 7,091 | 52,740 | 68,111 | 3,884 | 3,801 | |
43 |
12,000 | 2,000 | 2,923 | - | - | - | - | |
430/8 |
12,000 | 2,000 | 2,923 | - | - | - | - | |
44 |
84,204 | 71,818 | 24,475 | 21,545 | 71,547 | 2,123 | 345 | |
440/4 |
84,204 | 71,818 | 24,475 | 21,545 | 71,547 | 2,123 | 345 | |
45 |
11,982 | 22,139 | 34,718 | 51,927 | 35,982 | 33,018 | 8,100 | |
450/3 |
158 | 11,990 | 25,116 | 47,485 | 35,282 | 11,618 | 1,150 | |
454/9 |
11,824 | 10,149 | 9,602 | 4,442 | 700 | 21,400 | 6,950 | |
47/48 |
1,915 | 4,697 | 8,120 | - | 4,523 | 1,151 | 6,966 | |
| Income statement | ||||||||
76A |
- | - | 16,525 | - | - | 300 | - | |
9900 |
31,020 | 28,841 | 7,787 | 114,401 | 164,868 | 31,364 | 6,874 | |
62 |
13,675 | 224 | 26,760 | 20,922 | - | - | - | |
630 |
4,860 | 8,919 | 9,990 | 57,256 | 57,372 | 2,557 | 2,925 | |
631/4 |
- | 9,196 | - | 15,455 | - | - | - | |
640/8 |
730 | 1,509 | 924 | 3,005 | 3,209 | 215 | 278 | |
66A |
- | 2,269 | 880 | - | - | - | - | |
9901 |
11,756 | 6,724 | -29,888 | 17,763 | 104,287 | 28,592 | 3,671 | |
75/76B |
- | 1 | 36 | 2 | - | 0 | 2 | |
75 |
- | 1 | 36 | 2 | - | 0 | 2 | |
65/66B |
1,420 | 2,793 | 8,271 | 459 | 2,891 | 173 | 254 | |
65 |
1,420 | 2,793 | 8,271 | 459 | 2,891 | 173 | 254 | |
9903 |
10,336 | 3,932 | -22,477 | 17,306 | 101,396 | 28,719 | 3,419 | |
67/77 |
250 | - | - | 4,241 | 32,357 | 2,168 | 1,150 | |
9904 |
10,086 | 3,932 | -22,477 | 13,065 | 69,039 | 26,551 | 2,269 | |
9905 |
10,086 | 3,932 | -22,477 | 13,065 | 69,039 | 26,551 | 2,269 | |
| Appropriation of the result | ||||||||
9906 |
80,604 | 70,519 | 66,587 | 89,064 | 75,999 | 28,706 | 2,269 | |
691/2 |
- | - | - | - | - | 1,747 | 113 | |
6920 |
- | - | - | - | - | 1,747 | 113 | |
694/7 |
- | - | - | - | - | 20,000 | - | |
695 |
- | - | - | - | - | 20,000 | - | |
| Social balance sheet | ||||||||
9087 |
2 | - | 1 | - | - | - | - | |
Hours worked1013 |
464 | - | 821 | - | - | - | - | |
| Document | ||||||||
Source: Annual accounts 2018 (PDF), filed on 01-02-2019.
Filings
each dot is a set of accounts, on the day it reached the National Bank2018 annual accounts filed 1 day after the deadline. Filed on 1 February 2019, deadline 31 January 2019 (7 months after the close on 30 June 2018, Companies Code art. 3:10). Source: NBB, 2019-04000123.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2018 | micro format | 01-02-2019 | 2019-04000123 | |
| 30-06-2017 | micro format | 27-02-2018 | 2018-05600214 | |
| 30-06-2016 | full format | 27-02-2017 | 2017-05200157 | |
| 30-06-2015 | full format | 09-02-2016 | 2016-04100419 | |
| 30-06-2014 | full format | 27-02-2015 | 2015-05100361 | |
| 30-06-2013 | full format | 28-02-2014 | 2014-05900101 | |
| 30-06-2012 | full format | 28-02-2013 | 2013-05300446 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|---|---|---|---|
| 16,616 | 15,642 | -19,898 | 75,020 | 161,659 | 31,149 | 6,596 | ||
| 14,946 | 12,850 | -12,487 | 70,321 | 126,411 | 29,108 | 5,194 | ||
| 540 | 2,700 | 712 | 1,037 | 276,439 | 655 | 9,410 | ||
| 28,027 | 13,432 | -7,154 | -15,739 | 20,891 | -7,800 | - | ||
| 136,600 | 77,595 | 73,043 | 31,919 | -11,050 | 10,137 | 984 | ||
| 34.9% | 41.0% | 45.8% | 30.2% | 21.6% | 27.2% | 30.6% | ||
| 2.18 | 1.72 | 1.94 | 1.25 | 0.94 | 1.25 | 1.05 | ||
| 2.07 | 1.72 | 1.94 | 1.25 | 0.94 | 1.25 | 1.05 | ||
| 1.87 | 1.44 | 1.18 | 2.31 | 3.63 | 2.67 | 2.27 | ||
| 11.4% | 5.0% | -30.1% | 13.5% | 82.1% | 176.8% | 26.8% | ||
| 4.0% | 2.1% | -13.8% | 4.1% | 17.7% | 48.1% | 8.2% |
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 INTER'ACTI
The operating result for 2018 is 75% higher than in 2017 and the highest since 2015. It is the second rise in a row, after the fall in 2016.
Debt's share of the balance-sheet total rises from 59.0% to 65.1%. Equity and debt are higher.