Financials · financial year 2022, micro format
Annual accounts 2022 filed on 27-07-2023 PDF
Turnover
≈ €120,000
Estimated: probably between €91,000 and €150,000
Total assets
€69,675
Net result
€45,005
Working capital
€62,205
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
Assets €69,675
Fixed assets
€1,275
Current assets
€68,399
Equity and liabilities €69,675
Equity
€55,230
Debt
€14,444
Debt's share of the balance-sheet total is 20.7%.
Key figures and ratios
EBITDA
€58,709
Cash flow
€45,608
Current ratio
11.04
Debt to equity
0.26
ROE
81.5%
ROA
64.6%
Interest coverage
49.84
Debt ≤ 1 year
€6,194
Income taxes
€11,926
Investments
| Item | 2022 |
|---|---|
| Tangible fixed assets | €860 |
| Depreciation and write-downs of the year | €603 |
Source: notes to the 2022 annual accounts (statement of fixed assets)
Subsidies and aid
Flemish government
2022 · 1 entry · €2,700 awarded · €2,700 paidAnnual accounts
| Line | 2022 |
|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €603 |
| Other operating charges640/8 | €50 |
| Gross operating margin9900 | €58,759 |
| Operating profit (loss)9901 | €58,105 |
| Financial income75/76B | €3 |
| Recurring financial income75 | €3 |
| Financial charges65/66B | €1,178 |
| Recurring financial charges65 | €1,178 |
| Profit (loss) for the period before taxes9903 | €56,931 |
| Income taxes67/77 | €11,926 |
| Profit (loss) for the period9904 | €45,005 |
| Profit (loss) for the period to be appropriated9905 | €45,005 |
| Line | 2022 | |
|---|---|---|
| Assets | ||
| Total assets20/58 | €69,675 | |
| Fixed assets21/28 | €1,275 | |
| Tangible fixed assets22/27 | €1,275 | |
| Plant, machinery and equipment23 | €642 | |
| Furniture and vehicles24 | €633 | |
| Current assets29/58 | €68,399 | |
| Amounts receivable after more than one year29 | €10,000 | |
| Trade receivables290 | €10,000 | |
| Amounts receivable within one year40/41 | €30,465 | |
| Trade receivables40 | €29,147 | |
| Other amounts receivable41 | €1,318 | |
| Current investments50/53 | €2,500 | |
| Cash at bank and in hand54/58 | €24,581 | |
| Deferred charges and accrued income490/1 | €853 | |
| Equity and liabilities | ||
| Total equity and liabilities10/49 | €69,675 | |
| Equity10/15 | €55,230 | |
| Profit (loss) carried forward14 | €55,230 | |
| Amounts payable17/49 | €14,444 | |
| Amounts payable within one year42/48 | €6,194 | |
| Financial debts43 | €2,676 | |
| Credit institutions430/8 | €2,676 | |
| Trade debts44 | €761 | |
| Suppliers440/4 | €761 | |
| Taxes, remuneration and social security45 | €1,823 | |
| Taxes450/3 | €1,823 | |
| Other amounts payable47/48 | €934 | |
| Accrued charges and deferred income492/3 | €8,250 | |
| Line | 2022 |
|---|---|
| Profit (loss) for the period9904 | €45,005 |
| + Depreciation and write-downs630 | €603 |
| Operating cash flow (approximation) | €45,608 |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.
Filings with the National Bank (1)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2022 | micro format | 27-07-2023 | 2023-00277399 |