INTERACTIF GUARDING
Open bankruptcyFinancials · financial year 2017, full format
2017 annual accounts filed late (49 days) Filed on 18 September 2018, deadline 31 July 2018 (7 months after the close on 31 December 2017, Companies Code art. 3:10). Source: NBB, 2018-64200107.
Turnover
€831,211▲ 14.9%
2016 · €723,210
EBIT margin
-26.9%▼ 2.3pp
2016 · -24.6%
Net result
-€262,426▼ 46.9%
2016 · -€178,660
Working capital
-€573,320▼ 85.4%
2016 · -€309,170
Trend over the years
2013 to 2017, 5 financial years 2013 to 2017, 5 financial years
The operating result stays negative: a loss of €223,194 in 2017 against €177,680 in 2016; the loss grows and 2017 has the lowest 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.
Turnover€831,211
2017
Operating result-€223,194
2017
Net result-€262,426
2017
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€337,815
2017
Equity-€509,560
2017
Debt€847,375
2017
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€573,320
2017
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
EBIT margin-26.9%
2017
Average staff in full-time equivalents (FTE).
Staff (FTE)14.5
2017
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line20132014201520162017
Turnover€203,553-€271,800▲ 33.5%€663,117▲ 144%€723,210▲ 9.1%€831,211▲ 14.9%
Operating result-€10,418--€33,564▼ 222%€25,128-€177,680-€223,194▼ 25.6%
Net result-€14,298--€35,337▼ 147%€19,545-€178,660-€262,426▼ 46.9%
EBIT margin-5.1%--12.3%▼ 7.2pp3.8%▲ 16.1pp-24.6%▼ 28.4pp-26.9%▼ 2.3pp
Equity-€52,682--€88,019▼ 67.1%-€68,474▲ 22.2%-€247,135▼ 261%-€509,560▼ 106%
Total assets€58,195-€134,409▲ 131%€297,164▲ 121%€422,420▲ 42.2%€337,815▼ 20.0%
Debt€110,877-€222,428▲ 101%€365,639▲ 64.4%€669,555▲ 83.1%€847,375▲ 26.6%
Working capital-€42,508--€80,302▼ 88.9%-€150,476▼ 87.4%-€309,170▼ 105%-€573,320▼ 85.4%
Staff (FTE)1.1-2.7▲ 145%9.8▲ 263%11.8▲ 20.4%14.5▲ 22.9%
Balance-sheet composition
2017 in colour, 2016 as the grey bar beneath
Assets €337,815
Fixed assets
€63,759 ▼ 23.9%
Current assets
€274,056 ▼ 19.1%
Equity and liabilities
Equity-€509,560
Debt€847,375
Equity is negative: debt (€847,375) exceeds the balance-sheet total (€337,815).
Key figures and ratios
EBITDA
-€195,378▼
2016 · -€151,534
Cash flow
-€234,609▼
2016 · -€152,514
Solvency
-150.8%▼
2016 · -58.5%
Current ratio
0.32▼
2016 · 0.52
Quick ratio
0.32▼
2016 · 0.51
ROA
-77.7%▼
2016 · -42.3%
Debt ≤ 1 year
€847,375▲
2016 · €647,784
Income taxes
€53▼
2016 · €61
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2013 | 2014 | 2015 | 2016 | 2017 | Change |
|---|---|---|---|---|---|---|
| Turnover70 | €203,553 | €271,800 | €663,117 | €723,210 | €831,211 | ▲ 14.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €4,225 | €9,986 | €25,682 | €26,147 | €27,817 | ▲ 6.4% |
| Gross operating margin9900 | €59,749 | €176,539 | €556,339 | €533,635 | €612,864 | ▲ 14.8% |
| Operating profit (loss)9901 | -€10,418 | -€33,564 | €25,128 | -€177,680 | -€223,194 | ▼ 25.6% |
| Recurring financial income75 | €0 | €10 | €1 | - | €1 | - |
| Recurring financial charges65 | €1,887 | €1,783 | €1,684 | €919 | €39,179 | ▲ 43× |
| Profit (loss) for the period before taxes9903 | -€12,305 | -€35,337 | €19,545 | -€178,600 | -€262,372 | ▼ 46.9% |
| Income taxes67/77 | €1,993 | - | - | €61 | €53 | ▼ 11.8% |
| Profit (loss) for the period9904 | -€14,298 | -€35,337 | €19,545 | -€178,660 | -€262,426 | ▼ 46.9% |
| Profit (loss) for the period to be appropriated9905 | -€14,298 | -€35,337 | €19,545 | -€178,660 | -€262,426 | ▼ 46.9% |
| Line | 2013 | 2014 | 2015 | 2016 | 2017 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €58,195 | €134,409 | €297,164 | €422,420 | €337,815 | ▼ 20.0% |
| Fixed assets21/28 | €17,426 | €37,090 | €103,772 | €83,806 | €63,759 | ▼ 23.9% |
| Intangible fixed assets21 | €3,992 | €3,992 | €82,200 | €64,289 | €46,379 | ▼ 27.9% |
| Tangible fixed assets22/27 | €8,446 | €27,309 | €20,503 | €18,447 | €16,311 | ▼ 11.6% |
| Financial fixed assets28 | €4,988 | €5,788 | €1,069 | €1,069 | €1,069 | = |
| Current assets29/58 | €40,768 | €97,319 | €193,392 | €338,614 | €274,056 | ▼ 19.1% |
| Stocks and contracts in progress3 | €6,224 | €6,224 | €6,224 | €6,224 | €6,224 | = |
| Amounts receivable within one year40/41 | €33,578 | €90,171 | €163,388 | €298,204 | €237,334 | ▼ 20.4% |
| Cash at bank and in hand54/58 | €966 | €924 | €23,780 | €18,749 | €30,497 | ▲ 62.7% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €58,195 | €134,409 | €297,164 | €422,420 | €337,815 | ▼ 20.0% |
| Equity10/15 | -€52,682 | -€88,019 | -€68,474 | -€247,135 | -€509,560 | ▼ 106% |
| Contributions10/11 | €18,600 | €18,600 | €18,600 | €18,600 | €18,600 | = |
| Profit (loss) carried forward14 | -€71,282 | -€106,619 | -€87,074 | -€265,735 | -€528,160 | ▼ 98.8% |
| Amounts payable17/49 | €110,877 | €222,428 | €365,639 | €669,555 | €847,375 | ▲ 26.6% |
| Amounts payable after more than one year17 | €27,600 | €44,807 | €21,770 | €21,770 | - | - |
| Amounts payable within one year42/48 | €83,277 | €177,621 | €343,868 | €647,784 | €847,375 | ▲ 30.8% |
| Trade debts44 | €59,535 | €38,382 | €70,625 | €413,667 | €129,105 | ▼ 68.8% |
| Line | 2013 | 2014 | 2015 | 2016 | 2017 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€14,298 | -€35,337 | €19,545 | -€178,660 | -€262,426 | ▼ 46.9% |
| + Depreciation and write-downs630 | €4,225 | €9,986 | €25,682 | €26,147 | €27,817 | ▲ 6.4% |
| Operating cash flow (approximation) | -€10,073 | -€25,351 | €45,226 | -€152,514 | -€234,609 | ▼ 53.8% |
| Investment in fixed assets (approximation) | - | -€29,649 | -€92,364 | -€6,180 | -€7,770 | ▼ 25.7% |
| Change in cash | - | -€42 | €22,855 | -€5,030 | €11,748 | - |
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 12 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2017 | full format | 18-09-2018 | 2018-64200107 |
| 31-12-2016 | full format | 23-08-2017 | 2017-46700053 |
| 31-12-2015 | full format | 01-04-2016 | 2016-09100071 |
| 31-12-2014 | full format | 15-06-2015 | 2015-16900266 |
| 31-12-2013 | full format | 27-05-2014 | 2014-14200358 |
| 31-12-2012 | full format | 16-07-2013 | 2013-31600009 |
| 31-12-2011 | full format | 06-08-2012 | 2012-40000325 |
| 31-12-2010 | full format | 30-08-2011 | 2011-51500069 |
| 31-12-2009 | full format | 07-07-2010 | 2010-27600315 |
| 31-12-2008 | full format | 03-07-2009 | 2009-36300121 |
Similar companies · same sector, comparable size
PANTHERS SECURITY
BE 0837.476.719
Charleroi · FTE 14
NOMOS
BE 0432.950.194
Anderlecht · FTE 13.9
VRANCKX SECURITY
BE 0479.200.091
Eghezée · FTE 13.9
AXESS GUARDING
BE 0666.888.955
Charleroi · FTE 12.9
ACTA SECURITY
BE 0817.463.342
Tournai · FTE 12.9
Of the 688 active companies whose main activity is investigation and private security services (NACE 80010), figures are known for 364. 96 are within a factor 10 of this headcount. These 5 are the closest to it. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.