Skip to content

MASTER PRO SERVICES

Open bankruptcy
Private limited companyfounded 2021KBO/BCE: BE 0779.482.892
MASTER PRO SERVICESOpen bankruptcy

Financials · financial year 2023, full format

2023 annual accounts filed 28 days after the deadline Filed on 28 August 2024, deadline 31 July 2024 (7 months after the close on 31 December 2023, Companies Code art. 3:10). Source: NBB, 2024-00382377.

Annual accounts 2023 filed on 28-08-2024 PDF all 2 filings

Turnover
≈ €280,000
Estimated: probably between €190,000 and €410,000
EBIT margin
Not included in this filing
Net result
€28,779▲ 748%
2022 · €3,393
Working capital
€118,246▼ 49.0%
2022 · €232,060
Trend over the years

2022 to 2023, 2 financial years

The operating result for 2023 is 7.4 times that of 2022.

Operating result€36,200 2023 Net result€28,779 2023

Turnover is what the company sold, the result is what was left of it. A loss stands below the zero line.

Use the arrow keys on the chart for the figures per year.

The sector band is the middle half of the companies in Specialised construction activities (NACE 43). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30. The dashed line is the median. There is a sector band for net result, equity, total assets, working capital, solvency, current ratio and return on assets (ROA).

Every figure with its change against the financial year before
favourable unfavourable
Line20222023
Operating result€4,913-€36,200▲ 637%
Net result€3,393within the sector's middle half-€28,779within the sector's middle half▲ 748%
Equity€5,080below the sector's middle half-€33,859below the sector's middle half▲ 566%
Total assets€257,494within the sector's middle half-€163,917below the sector's middle half▼ 36.3%
Debt€252,414-€130,059▼ 48.5%
Working capital€232,060within the sector's middle half-€118,246within the sector's middle half▼ 49.0%
Solvency2.0%below the sector's middle half-20.7%below the sector's middle half▲ 18.7pp
Current ratio10.12above the sector's middle half-3.59above the sector's middle half▼ 6.54
Return on assets (ROA)1.3%within the sector's middle half-17.6%above the sector's middle half▲ 16.2pp
above within below The sector band is the middle half of the companies in Specialised construction activities (NACE 43). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2023 in colour, 2022 as the grey bar beneath
Equity and liabilities €163,917
Equity €33,859 ▲ 566%
Debt €130,059 ▼ 48.5%
Debt's share of the balance-sheet total falls from 98.0% to 79.3%. Equity is higher and debt is lower.
Key figures and ratios
2023 value · change against 2022
Debt to equity
3.84▼
2022 · 49.68
ROE
85.0%▲
2022 · 66.8%
Debt ≤ 1 year
€45,672▲
2022 · €25,434
Income taxes
€7,421▲
2022 · €1,520
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Annual accounts
Filed annual accounts As filed with the NBB · 2023 against 2022 · 32 lines

Source: Annual accounts 2023 (PDF), filed on 28-08-2024.

Balance sheet Code20222023
Assets
Total assets20/58€257,494€163,917▼
Current assets29/58€257,494€163,917▼
Amounts receivable within one year40/41€112,192€149,603▲
Trade receivables40€21,148€61,218▲
Other amounts receivable41€91,044€88,384▼
Cash at bank and in hand54/58€43,302€14,315▼
Deferred charges and accrued income490/1€102,000-
Equity and liabilities
Total equity and liabilities10/49€257,494€163,917▼
Equity10/15€5,080€33,859▲
Contributions10/11€1,687€1,687=
Capital10€1,687-
Issued capital100€1,687-
Profit (loss) carried forward14€3,393€32,172▲
Amounts payable17/49€252,414€130,059▼
Amounts payable within one year42/48€25,434€45,672▲
Trade debts44-€3,064
Suppliers440/4-€3,064
Taxes, remuneration and social security45€25,434€42,608▲
Taxes450/3€25,434€7,533▼
Remuneration and social security454/9-€35,075
Accrued charges and deferred income492/3€226,980€84,387▼
Income statement Code20222023
Other operating charges640/8-€28,192
Gross operating margin9900€4,913€64,392▲
Operating profit (loss)9901€4,913€36,200▲
Financial income75/76B-€0
Recurring financial income75-€0
Profit (loss) for the period before taxes9903€4,913€36,200▲
Income taxes67/77€1,520€7,421▲
Profit (loss) for the period9904€3,393€28,779▲
Profit (loss) for the period to be appropriated9905€3,393€28,779▲
Appropriation of the result
Profit (loss) to be appropriated9906€3,393€32,172▲
Profit (loss) brought forward from the previous period14P-€3,393

The notes to these accounts have 1 item. You find them in the filed accounts (PDF).

Line20222023Change
Other operating charges640/8-€28,192-
Gross operating margin9900€4,913€64,392▲ 13×
Operating profit (loss)9901€4,913€36,200▲ 637%
Financial income75/76B-€0-
Recurring financial income75-€0-
Profit (loss) for the period before taxes9903€4,913€36,200▲ 637%
Income taxes67/77€1,520€7,421▲ 388%
Profit (loss) for the period9904€3,393€28,779▲ 748%
Profit (loss) for the period to be appropriated9905€3,393€28,779▲ 748%
Line20222023Change
Assets
Total assets20/58€257,494€163,917▼ 36.3%
Current assets29/58€257,494€163,917▼ 36.3%
Amounts receivable within one year40/41€112,192€149,603▲ 33.3%
Trade receivables40€21,148€61,218▲ 189%
Other amounts receivable41€91,044€88,384▼ 2.9%
Cash at bank and in hand54/58€43,302€14,315▼ 66.9%
Deferred charges and accrued income490/1€102,000--
Equity and liabilities
Total equity and liabilities10/49€257,494€163,917▼ 36.3%
Equity10/15€5,080€33,859▲ 566%
Contributions10/11€1,687€1,687=
Capital10€1,687--
Issued capital100€1,687--
Profit (loss) carried forward14€3,393€32,172▲ 848%
Amounts payable17/49€252,414€130,059▼ 48.5%
Amounts payable within one year42/48€25,434€45,672▲ 79.6%
Trade debts44-€3,064-
Suppliers440/4-€3,064-
Taxes, remuneration and social security45€25,434€42,608▲ 67.5%
Taxes450/3€25,434€7,533▼ 70.4%
Remuneration and social security454/9-€35,075-
Accrued charges and deferred income492/3€226,980€84,387▼ 62.8%
Line20222023Change
Profit (loss) for the period9904€3,393€28,779▲ 748%
Operating cash flow (approximation)€3,393€28,779▲ 748%
Change in cash--€28,987-

A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.

Download as CSV

Filings with the National Bank (2)
Financial year Type Filed Reference Document
31-12-2023 full format 28-08-2024 2024-00382377 PDF
31-12-2022 full format 20-07-2023 2023-00270313 PDF