Magic Loom
Open bankruptcyFrom the official registers: KBO 3 annual accounts at the National Bank publications in the Belgian Official Gazette
Financials · financial year 2023, full format
2023 annual accounts filed late (49 days) Filed on 18 September 2024, deadline 31 July 2024 (7 months after the close on 31 December 2023, Companies Code art. 3:10). Source: NBB, 2024-00463999.
Annual accounts 2023
- Financial year ended
- 31-12-2023
- Filed on
- 18-09-2024
- Format
- full format
- Reference
- 2024-00463999
2021 to 2023, 3 financial years
The operating result stays negative: a loss of €179,996 in 2023 against €238,705 in 2022; the loss shrinks.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 59, Motion picture, video and television programme production, sound recording and music publishing 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).
| Line | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €26,827 | €118,287 | €127,564 | ▲ 7.8% |
| Other operating charges640/8 | €805 | €356 | €470 | ▲ 31.7% |
| Gross operating margin9900 | -€117,542 | -€120,062 | -€51,963 | ▲ 56.7% |
| Operating profit (loss)9901 | -€145,174 | -€238,705 | -€179,996 | ▲ 24.6% |
| Financial charges65/66B | €18,201 | €16,320 | €11,764 | ▼ 27.9% |
| Recurring financial charges65 | €18,201 | €16,320 | €11,764 | ▼ 27.9% |
| Profit (loss) for the period before taxes9903 | -€163,375 | -€255,025 | -€191,760 | ▲ 24.8% |
| Profit (loss) for the period9904 | -€163,375 | -€255,025 | -€191,760 | ▲ 24.8% |
| Profit (loss) for the period to be appropriated9905 | -€163,375 | -€255,025 | -€191,760 | ▲ 24.8% |
| Line | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|
| Assets | ||||
| Total assets20/58 | €700,820 | €636,430 | €454,386 | ▼ 28.6% |
| Fixed assets21/28 | €456,912 | €490,787 | €363,613 | ▼ 25.9% |
| Intangible fixed assets21 | €7,336 | €5,836 | €4,336 | ▼ 25.7% |
| Tangible fixed assets22/27 | €449,576 | €484,951 | €359,278 | ▼ 25.9% |
| Plant, machinery and equipment23 | €86,644 | €182,783 | €138,928 | ▼ 24.0% |
| Furniture and vehicles24 | €362,932 | €302,168 | €220,349 | ▼ 27.1% |
| Current assets29/58 | €243,908 | €145,643 | €90,772 | ▼ 37.7% |
| Amounts receivable within one year40/41 | €81,764 | €49,211 | €24,650 | ▼ 49.9% |
| Trade receivables40 | €24,543 | €49,211 | €12,409 | ▼ 74.8% |
| Other amounts receivable41 | €57,221 | - | €12,241 | - |
| Cash at bank and in hand54/58 | €114,728 | €88,603 | €56,095 | ▼ 36.7% |
| Deferred charges and accrued income490/1 | €47,416 | €7,829 | €10,027 | ▲ 28.1% |
| Equity and liabilities | ||||
| Total equity and liabilities10/49 | €700,820 | €636,430 | €454,386 | ▼ 28.6% |
| Equity10/15 | €286,625 | €49,100 | -€50,159 | - |
| Contributions10/11 | €450,000 | €467,500 | €560,000 | ▲ 19.8% |
| Capital10 | €450,000 | €467,500 | €560,000 | ▲ 19.8% |
| Issued capital100 | €600,000 | €600,000 | €600,000 | = |
| Uncalled capital101 | €150,000 | €132,500 | €40,000 | ▼ 69.8% |
| Profit (loss) carried forward14 | -€163,375 | -€418,400 | -€610,159 | ▼ 45.8% |
| Amounts payable17/49 | €414,194 | €587,330 | €504,545 | ▼ 14.1% |
| Amounts payable after more than one year17 | €375,892 | €452,957 | €372,982 | ▼ 17.7% |
| Financial debts170/4 | €375,892 | €452,957 | €372,982 | ▼ 17.7% |
| Amounts payable within one year42/48 | €37,741 | €134,372 | €131,563 | ▼ 2.1% |
| Current portion of amounts payable after more than one year42 | €19,320 | €48,977 | €79,975 | ▲ 63.3% |
| Financial debts43 | €3 | €0 | €4 | ▲ 26× |
| Credit institutions430/8 | €3 | €0 | €4 | ▲ 26× |
| Trade debts44 | €17,368 | €57,138 | €51,584 | ▼ 9.7% |
| Suppliers440/4 | €17,368 | €57,138 | €51,584 | ▼ 9.7% |
| Taxes, remuneration and social security45 | €1,050 | €28,257 | - | - |
| Taxes450/3 | €1,050 | €28,257 | - | - |
| Accrued charges and deferred income492/3 | €562 | - | - | - |
| Line | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|
| Profit (loss) for the period9904 | -€163,375 | -€255,025 | -€191,760 | ▲ 24.8% |
| + Depreciation and write-downs630 | €26,827 | €118,287 | €127,564 | ▲ 7.8% |
| Operating cash flow (approximation) | -€136,548 | -€136,738 | -€64,196 | ▲ 53.1% |
| Investment in fixed assets (approximation) | - | -€152,162 | -€390 | ▲ 99.7% |
| Change in cash | - | -€26,125 | -€32,508 | ▼ 24.4% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Similar companies · same sector and region
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.