Skip to content

MASTER SOLUTIONS

Open bankruptcy
Private limited companyfounded 2021KBO/BCE: BE 0765.666.728
MASTER SOLUTIONSOpen bankruptcy

Financials · financial year 2023, micro format

2023 annual accounts filed 30 days after the deadline Filed on 30 August 2024, deadline 31 July 2024 (7 months after the close on 31 December 2023, Companies Code art. 3:10). Source: NBB, 2024-00445557.

Annual accounts 2023 filed on 30-08-2024 PDF all 2 filings

Turnover
€524,267
EBIT margin
8.8%
Net result
€45,671▲ 90.9%
2022 · €23,924
Working capital
€69,597▲ 191%
2022 · €23,925
Trend over the years

2022 to 2023, 2 financial years

The operating result for 2023 is 92% higher than in 2022.

Operating result€45,920 2023 Net result€45,671 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 Repair, maintenance and installation of machinery and equipment (NACE 33). 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
Turnover€524,267
Operating result€23,924-€45,920▲ 91.9%
Net result€23,924within the sector's middle half-€45,671above the sector's middle half▲ 90.9%
EBIT margin8.8%
Equity€23,925below the sector's middle half-€69,597within the sector's middle half▲ 191%
Total assets€54,071below the sector's middle half-€206,598within the sector's middle half▲ 282%
Debt€30,146-€137,001▲ 354%
Working capital€23,925below the sector's middle half-€69,597within the sector's middle half▲ 191%
Solvency44.2%within the sector's middle half-33.7%within the sector's middle half▼ 10.6pp
Current ratio1.79within the sector's middle half-1.51within the sector's middle half▼ 0.29
Return on assets (ROA)44.2%above the sector's middle half-22.1%within the sector's middle half▼ 22.1pp
Staff (FTE)1
above within below The sector band is the middle half of the companies in Repair, maintenance and installation of machinery and equipment (NACE 33). 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.
Balance-sheet composition
2023 in colour, 2022 as the grey bar beneath
Equity and liabilities €206,598
Equity €69,597 ▲ 191%
Debt €137,001 ▲ 354%
Debt's share of the balance-sheet total rises from 55.8% to 66.3%. Equity and debt are higher.
Key figures and ratios
2023 value · change against 2022
Debt to equity
1.97▲
2022 · 1.26
ROE
65.6%▼
2022 · 100.0%
Debt ≤ 1 year
€137,001▲
2022 · €30,146
Customer credit
141 days
Supplier credit
95 days▼
2022 · 408 days
Staff costs
€11,614
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.

Staff

social balance sheet
Item31-12-2023
Employees at the balance-sheet date1
full-time1
in full-time equivalents1
Average over the year, in full-time equivalents1
On a permanent contract1
Joined1
Left1

Source: social balance sheet in the 2023 annual accounts

Annual accounts
Filed annual accounts As filed with the NBB · 2023 against 2022 · 32 lines

Source: Annual accounts 2023 (PDF), filed on 30-08-2024.

Balance sheet Code20222023
Assets
Total assets20/58€54,071€206,598▲
Current assets29/58€54,071€206,598▲
Amounts receivable within one year40/41€54,070€205,975▲
Trade receivables40€52,588€202,472▲
Other amounts receivable41€1,482€3,504▲
Cash at bank and in hand54/58€1€623▲
Equity and liabilities
Total equity and liabilities10/49€54,071€206,598▲
Equity10/15€23,925€69,597▲
Contributions10/11€1€1=
Profit (loss) carried forward14€23,924€69,596▲
Amounts payable17/49€30,146€137,001▲
Amounts payable within one year42/48€30,146€137,001▲
Trade debts44€30,146€120,833▲
Suppliers440/4€30,146€120,833▲
Taxes, remuneration and social security45-€16,168
Taxes450/3-€15,766
Remuneration and social security454/9-€402
Income statement Code20222023
Turnover70-€524,267
Goods, raw materials, services and sundry goods60/61€26,984€466,596▲
Remuneration, social security and pensions62-€11,614
Other operating charges640/8€350€137▼
Gross operating margin9900€24,274€57,671▲
Operating profit (loss)9901€23,924€45,920▲
Financial income75/76B-€1
Recurring financial income75-€1
Financial charges65/66B-€251
Recurring financial charges65-€251
Profit (loss) for the period before taxes9903€23,924€45,671▲
Profit (loss) for the period9904€23,924€45,671▲
Profit (loss) for the period to be appropriated9905€23,924€45,671▲
Appropriation of the result
Profit (loss) to be appropriated9906€23,924€69,596▲
Profit (loss) brought forward from the previous period14P€0€23,924▲

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

Line20222023Change
Turnover70-€524,267-
Goods, raw materials, services and sundry goods60/61€26,984€466,596▲ 17×
Remuneration, social security and pensions62-€11,614-
Other operating charges640/8€350€137▼ 60.8%
Gross operating margin9900€24,274€57,671▲ 138%
Operating profit (loss)9901€23,924€45,920▲ 91.9%
Financial income75/76B-€1-
Recurring financial income75-€1-
Financial charges65/66B-€251-
Recurring financial charges65-€251-
Profit (loss) for the period before taxes9903€23,924€45,671▲ 90.9%
Profit (loss) for the period9904€23,924€45,671▲ 90.9%
Profit (loss) for the period to be appropriated9905€23,924€45,671▲ 90.9%
Line20222023Change
Assets
Total assets20/58€54,071€206,598▲ 282%
Current assets29/58€54,071€206,598▲ 282%
Amounts receivable within one year40/41€54,070€205,975▲ 281%
Trade receivables40€52,588€202,472▲ 285%
Other amounts receivable41€1,482€3,504▲ 136%
Cash at bank and in hand54/58€1€623▲ 623×
Equity and liabilities
Total equity and liabilities10/49€54,071€206,598▲ 282%
Equity10/15€23,925€69,597▲ 191%
Contributions10/11€1€1=
Profit (loss) carried forward14€23,924€69,596▲ 191%
Amounts payable17/49€30,146€137,001▲ 354%
Amounts payable within one year42/48€30,146€137,001▲ 354%
Trade debts44€30,146€120,833▲ 301%
Suppliers440/4€30,146€120,833▲ 301%
Taxes, remuneration and social security45-€16,168-
Taxes450/3-€15,766-
Remuneration and social security454/9-€402-
Line20222023Change
Profit (loss) for the period9904€23,924€45,671▲ 90.9%
Operating cash flow (approximation)€23,924€45,671▲ 90.9%
Change in cash-€622-

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 micro format 30-08-2024 2024-00445557 PDF
31-12-2022 abbreviated format 29-09-2023 2023-00459919 PDF