La Source - micro scierie locale
The computed 12-month bankruptcy probability of La Source - micro scierie locale is 1.3% (low). The 2024 annual accounts show negative equity (€-14k) and a net result of €-80k. Its solvency ranks better than 8% of 77 sector peers (fiscal year 2024). The company has been active since 2023 and the Belgian State Gazette contains no insolvency or warning signals.
| Equity | €-14k |
| Net result | €-80k |
| Better than sector | 8% |
| Active | 3 yrs |
Strong profile, led by profitability.
Computed on 4 of 5 axes. Not measured: growth. An unmeasured axis is not a zero: no data was read for it.
Statistical estimate based on public sources, not credit advice nor a finding of fact. How do we compute this?
The full score breakdown, per-year score history and the indicative credit limit are in Kantoor S.
See plans →| Metric | This company | Sector median | Position in the sector |
|---|---|---|---|
| Solvency | -7.9% | 26.1% | |
| Net result | €-80k | €10k | |
| Equity | €-14k | €41k | |
| Gross operating margin | €-65k | €42k | |
| Total assets | €174k | €232k |
| Fiscal year | 2024 |
|---|---|
| Deposit | micro |
| Revenue | - |
| EBITDA | €-65k |
| Net profit | €-80k |
| Cash flow | €-68k |
| Staff costs | - |
| Income taxes | - |
| Dividends | - |
| Total assets | €174k |
| Equity | €-14k |
| Debt | €188k |
| of which ≤ 1y | €134k |
| of which > 1y | €53k |
| Working capital | €6k |
| Employees (FTE) | - |
| 2024 | |
|---|---|
| Current ratio | 1.04 |
| Quick ratio | 0.51 |
| Working capital ratio | 3.3% |
| Solvency | -7.9% |
| Debt / equity | -13.63 |
| Long-term debt ratio | -3.85 |
| Interest coverage | -18.60 |
| Gross margin | - |
| Net margin | - |
| ROA | -45.7% |
| ROE | 577.7% |
| EBITDA margin | - |
| Days sales outstanding | - |
| Days payable outstanding | - |
| Inventory turnover | - |
| Days inventory (DSI) | - |
Full annual accounts (22 line items)
| Line item | Code | 2024 |
|---|---|---|
| Balance sheet, Assets | ||
| TOTAL ASSETS | 20/58 | €174k |
| Fixed assets | 21/28 | €34k |
| Tangible fixed assets | 22/27 | €34k |
| Current assets | 29/58 | €140k |
| Stocks & contracts in progress | 3 | €71k |
| Amounts receivable within one year | 40/41 | €18k |
| Cash & bank | 54/58 | €47k |
| Balance sheet, Equity & liabilities | ||
| TOTAL EQUITY & LIABILITIES | 10/49 | €174k |
| Equity | 10/15 | €-14k |
| Contributions / capital | 10/11 | €82k |
| Accumulated profits (losses) | 14 | €-95k |
| Amounts payable | 17/49 | €188k |
| Amounts payable after one year | 17 | €53k |
| Amounts payable within one year | 42/48 | €134k |
| Trade debts payable within one year | 44 | €17k |
| Income statement | ||
| Gross operating margin | 9900 | €-65k |
| Operating result | 9901 | €-76k |
| Financial income | 75 | €23 |
| Financial charges | 65 | €3k |
| Result before taxes | 9903 | €-80k |
| Net result for the period | 9904 | €-80k |
| Result to be appropriated | 9905 | €-80k |
| NACE primary | Exploitatie van bossen(02200) |
| Legal form | Private limited company(610) |
| Incorporation | 24-02-2023 |
| Status | Active |
| Postal code | 1470 |
Parcels linked to this company through its CBE addresses (seat, establishment units, branches), cross-referenced with the cadastral parcel plan. This shows where the company operates, not a deeds register.
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 25013C0119/00N002 | Wallonia | 2,318 m² | 1 · 983 m² | - |
A single timeline of everything that happened to this company, publications, insolvency and lifecycle events, administrative changes and filed annual accounts.
We know of 2 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
28-10-2024 Articles of association amended, translation of the articles, coordination of the articles and amendment of specific articles
Technical details
{
"notary": {
"name": "Sarah DE SPIEGELEIRE",
"firm_city": null,
"firm_name": "WATHELET \u0026 NAVEZ, Notaires Associ\u00E9s",
"office_city": "Wavre",
"is_associated": true
},
"act_meta": {
"language": "fr",
"pub_date": "2024-10-28",
"filing_date": "2024-10-24",
"act_kind_objet": "STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS)"
},
"decision": {
"body": "buitengewone_algemene_vergadering",
"act_date": "2024-10-16",
"unanimous": true
},
"statute_change": {
"kinds": [
"translation",
"coordination",
"targeted_amendment",
"share_class_creation",
"capital_increase_cash",
"governance_restructure",
"liquidation_preference_introduction"
],
"scope": "full_restatement",
"trigger": "wvv_adaptation",
"language_after": "fr",
"language_before": "fr"
},
"bedrijfsrevisor": {
"firm_kbo": null,
"firm_name": "SG Audit Solutions",
"ibr_number": null,
"individual_name": "GU\u00C9VAR St\u00E9phanie"
},
"subject_company": {
"kbo": "0798.845.379",
"name_full_after": "La Source - micro scierie locale",
"legal_form_after": "Soci\u00E9t\u00E9 \u00E0 responsabilit\u00E9 limit\u00E9e",
"name_full_before": "La Source - micro scierie locale",
"current_zetel_raw": "Avenue des Combattants 175, 1470 Genappe",
"legal_form_before": "Soci\u00E9t\u00E9 \u00E0 responsabilit\u00E9 limit\u00E9e"
},
"special_mandates": [
{
"holder_kbo": null,
"holder_name": "Jacques WATHELET",
"scope_categories": [
"kbo"
],
"with_substitution": true
}
],
"articles_modified": [
{
"summary": "Remplacement du texte de l\u0027article 5 pour d\u00E9finir la r\u00E9partition des actions en deux classes (A et B) avec des droits de vote et de liquidation diff\u00E9rents.",
"new_text": "Article 5. Apports \u2013 patrimoine social\n5.1 La part du patrimoine social de la soci\u00E9t\u00E9 d\u00E9tenu par chaque actionnaire est fonction du nombre d\u2019actions que chacun d\u2019eux d\u00E9tient dans la soci\u00E9t\u00E9, et non, pour \u00E9viter tout doute, fonction du pouvoir votal de chacun d\u2019eux au sein de la soci\u00E9t\u00E9.\nEn r\u00E9mun\u00E9ration des apports, deux cent cinquante-sept (257) actions ont \u00E9t\u00E9 \u00E9mises.\nLes actions sont r\u00E9parties e",
"change_kind": "replaced",
"article_title": "Apports \u2013 patrimoine social",
"article_number": "5"
},
{
"summary": "Remplacement du texte de l\u0027article 18 pour d\u00E9finir les droits de vote par classe d\u0027action, les pouvoirs d\u0027un seul actionnaire, les procurations et les r\u00E8gles de majorit\u00E9.",
"new_text": "Article 18. D\u00E9lib\u00E9rations\n\u00A7 1. A l\u2019assembl\u00E9e g\u00E9n\u00E9rale, chaque action de classe A donne droit \u00E0 trois voix, et chaque action de classe B donne droit \u00E0 une voix, sous r\u00E9serve des dispositions l\u00E9gales r\u00E9gissant les actions sans droit de vote.\n\u00A72. Au cas o\u00F9 la soci\u00E9t\u00E9 ne comporterait plus qu\u2019un actionnaire, celui-ci exercera seul les pouvoirs d\u00E9volus \u00E0 l\u2019assembl\u00E9e g\u00E9n\u00E9rale.\n\u00A73. Tout actionnaire peut d",
"change_kind": "replaced",
"article_title": "D\u00E9lib\u00E9rations",
"article_number": "18"
},
{
"summary": "Remplacement du texte de l\u0027article 28 pour d\u00E9finir la r\u00E9partition des b\u00E9n\u00E9fices et des produits de la liquidation entre les classes d\u0027actions A et B.",
"new_text": "Article 21. R\u00E9partition - r\u00E9serves\nLe b\u00E9n\u00E9fice annuel net recevra l\u2019affectation que lui donnera l\u2019assembl\u00E9e g\u00E9n\u00E9rale, statuant sur proposition de l\u2019organe d\u2019administration, \u00E9tant toutefois fait observer que chaque action de classe A donne un droit \u00E9gal dans la r\u00E9partition des trois quarts (3/4) des b\u00E9n\u00E9fices et des produits de la liquidation et que chaque action de classe B donne un droit \u00E9gal dan",
"change_kind": "replaced",
"article_title": "R\u00E9partition - r\u00E9serves",
"article_number": "28"
}
],
"governance_change": {
"organ_kind_after": null,
"organ_kind_before": null,
"admin_delegated_added": [
{
"name": "Jacques WATHELET",
"excluded_powers": []
}
],
"representation_rule_after": null,
"co_signature_threshold_eur": null,
"representation_rule_before": null
},
"publication_proxy": {
"kind": "person",
"org_kbo": null,
"org_name": null,
"person_name": "Sarah DE SPIEGELEIRE",
"org_rep_person_name": null
},
"co_filed_documents": [
"exp\u00E9dition de l\u2019acte",
"statuts coordonn\u00E9s"
],
"shareholder_rights": {
"quorum_rules_changed": true,
"liquidation_preference_text": "Article 21. R\u00E9partition - r\u00E9serves",
"voorkeurrecht_rules_changed": true,
"aandelenoverdracht_restrictions_changed": false
},
"voorwerp_change_summary": null,
"capital_structure_change": {
"operations": [
"share_class_creation",
"capital_increase_cash",
"eigen_aandelen_vernietigen"
],
"split_ratio": null,
"shares_after": 257,
"shares_before": 100,
"capital_after_eur": 81500.0,
"capital_before_eur": 3000.0,
"share_classes_after": [
{
"count": 100,
"label": "classe A",
"rights_summary": "3/4 des b\u00E9n\u00E9fices et des produits de la liquidation",
"voting_per_share": 3.0
},
{
"count": 157,
"label": "classe B",
"rights_summary": "1/4 restant des b\u00E9n\u00E9fices et des produits de la liquidation",
"voting_per_share": 1.0
}
]
},
"coordinated_text_lineage": {
"previous_ag_date": null,
"previous_mb_reference": "23317711"
}
}| Legal nameFR | La Source - micro scierie locale |