ME - CONSTRUCT
Open bankruptcyFinancials · financial year 2011, full format
Turnover
€10.5m▲ 24.9%
2010 · €8.4m
EBIT margin
1.4%▲ 2.1pp
2010 · -0.7%
Net result
€24,745
2010 · -€195,325
Working capital
€747,337▼ 46.8%
2010 · €1.4m
Trend over the years
2007 to 2011, 5 financial years 2007 to 2011, 5 financial years
The operating result returns to profit in 2011: €146,072 after a loss of €57,135 in 2010.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Turnover€10.5m
2011
Operating result€0.1m
2011
Net result€0.02m
2011
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€8.7m
2011
Equity€1.7m
2011
Debt€7.1m
2011
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€0.7m
2011
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
EBIT margin1.4%
2011
Average staff in full-time equivalents (FTE).
Staff (FTE)59.2
2011
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line20072008200920102011
Turnover€13.3m-€20.1m▲ 50.7%€16.0m▼ 20.1%€8.4m▼ 47.4%€10.5m▲ 24.9%
Operating result€0.3m-€0.5m▲ 83.1%€0.7m▲ 30.3%-€0.06m€0.1m
Net result€0.02m-€0.5m▲ 2,831%€0.5m▲ 15.9%-€0.2m€0.02m
EBIT margin2.2%-2.7%▲ 0.5pp4.4%▲ 1.7pp-0.7%▼ 5.1pp1.4%▲ 2.1pp
Equity€1.3m-€1.8m▲ 35.4%€1.8m▲ 4.6%€1.6m▼ 10.7%€1.7m▲ 1.5%
Total assets€5.8m-€10.9m▲ 88.8%€7.5m▼ 31.1%€6.6m▼ 12.4%€8.7m▲ 32.5%
Debt€4.5m-€9.2m▲ 104%€5.7m▼ 38.0%€5.0m▼ 12.9%€7.1m▲ 42.7%
Working capital€0.7m-€1.3m▲ 84.8%€1.1m▼ 14.8%€1.4m▲ 31.4%€0.7m▼ 46.8%
Staff (FTE)67.5-66.7▼ 1.2%63.3▼ 5.1%60.2▼ 4.9%59.2▼ 1.7%
Balance-sheet composition
2011 in colour, 2010 as the grey bar beneath
Assets €8.7m
Fixed assets
€2.5m ▲ 57.4%
Current assets
€6.2m ▲ 24.4%
Equity and liabilities €8.7m
Equity
€1.7m ▲ 1.5%
Debt
€7.1m ▲ 42.7%
Debt's share of the balance-sheet total rises from 75.1% to 81.0%. Equity and debt are higher.
Key figures and ratios
EBITDA
€365,157▲
2010 · €4,608
Cash flow
€243,830▲
2010 · -€133,582
Current ratio
1.14▼
2010 · 1.39
Quick ratio
1.06▼
2010 · 1.29
Debt to equity
0.96▲
2010 · 0.83
ROE
1.5%▲
2010 · -11.9%
ROA
0.3%▲
2010 · -3.0%
Interest coverage
2.66▲
2010 · 0.05
Debt ≤ 1 year
€5.5m▲
2010 · €3.6m
Debt > 1 year
€1.6m▲
2010 · €1.4m
Income taxes
-€1,553▼
2010 · €57,385
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2007 | 2008 | 2009 | 2010 | 2011 | Change |
|---|---|---|---|---|---|---|
| Turnover70 | €13.3m | €20.1m | €16.0m | €8.4m | €10.5m | ▲ 24.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.1m | €0.09m | €0.1m | €0.06m | €0.2m | ▲ 255% |
| Operating profit (loss)9901 | €0.3m | €0.5m | €0.7m | -€0.06m | €0.1m | - |
| Recurring financial income75 | €0.02m | €0.04m | €0.04m | €0.03m | €0.05m | ▲ 56.6% |
| Recurring financial charges65 | €0.2m | €0.1m | €0.2m | €0.1m | €0.2m | ▲ 17.5% |
| Debt charges650 | €0.1m | €0.1m | €0.2m | €0.1m | €0.1m | ▲ 35.6% |
| Profit (loss) for the period before taxes9903 | €0.06m | €0.5m | €0.5m | -€0.1m | €0.02m | - |
| Income taxes67/77 | €0.05m | €0.01m | €0.002m | €0.06m | -€0.002m | - |
| Profit (loss) for the period9904 | €0.02m | €0.5m | €0.5m | -€0.2m | €0.02m | - |
| Profit (loss) for the period to be appropriated9905 | €0.02m | €0.5m | €0.5m | -€0.2m | €0.02m | - |
| Line | 2007 | 2008 | 2009 | 2010 | 2011 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €5.8m | €10.9m | €7.5m | €6.6m | €8.7m | ▲ 32.5% |
| Formation expenses20 | - | - | - | - | €0 | - |
| Fixed assets21/28 | €0.6m | €0.5m | €0.8m | €1.6m | €2.5m | ▲ 57.4% |
| Intangible fixed assets21 | - | - | - | - | €0 | - |
| Tangible fixed assets22/27 | €0.3m | €0.3m | €0.6m | €1.4m | €2.3m | ▲ 67.9% |
| Financial fixed assets28 | €0.3m | €0.2m | €0.2m | €0.2m | €0.2m | ▼ 4.9% |
| Current assets29/58 | €5.2m | €10.4m | €6.8m | €5.0m | €6.2m | ▲ 24.4% |
| Stocks and contracts in progress3 | €0.5m | €0.4m | €0.4m | €0.4m | €0.4m | ▲ 19.0% |
| Amounts receivable within one year40/41 | €3.1m | €8.2m | €5.0m | €2.6m | €2.9m | ▲ 13.4% |
| Current investments50/53 | - | - | - | - | €0 | - |
| Cash at bank and in hand54/58 | €0.4m | €1.4m | €0.4m | €1.6m | €0.8m | ▼ 50.6% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €5.8m | €10.9m | €7.5m | €6.6m | €8.7m | ▲ 32.5% |
| Equity10/15 | €1.3m | €1.8m | €1.8m | €1.6m | €1.7m | ▲ 1.5% |
| Contributions10/11 | €0.9m | €0.9m | €0.9m | €0.9m | €0.9m | = |
| Reserves13 | €0.3m | €0.8m | €0.8m | €0.6m | €0.7m | ▲ 3.8% |
| Profit (loss) carried forward14 | - | - | - | - | €0 | - |
| Provisions and deferred taxes16 | - | - | - | - | €0 | - |
| Amounts payable17/49 | €4.5m | €9.2m | €5.7m | €5.0m | €7.1m | ▲ 42.7% |
| Amounts payable after more than one year17 | - | €0.01m | €0.004m | €1.4m | €1.6m | ▲ 17.5% |
| Amounts payable within one year42/48 | €4.5m | €9.2m | €5.7m | €3.6m | €5.5m | ▲ 52.4% |
| Trade debts44 | €2.9m | €5.6m | €3.2m | €1.8m | €2.3m | ▲ 28.7% |
| Line | 2007 | 2008 | 2009 | 2010 | 2011 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €0.02m | €0.5m | €0.5m | -€0.2m | €0.02m | - |
| + Depreciation and write-downs630 | €0.1m | €0.09m | €0.1m | €0.06m | €0.2m | ▲ 255% |
| Operating cash flow (approximation) | €0.1m | €0.6m | €0.6m | -€0.1m | €0.2m | - |
| Investment in fixed assets (approximation) | - | €0.01m | -€0.4m | -€0.9m | -€1.1m | ▼ 27.2% |
| Change in cash | - | €1.0m | -€1.0m | €1.2m | -€0.8m | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 27 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2011 | full format | 31-07-2012 | 2012-37500111 |
| 31-12-2010 | full format | 14-07-2011 | 2011-28900575 |
| 31-12-2009 | full format | 26-07-2010 | 2010-34600532 |
| 31-12-2008 | full format | 08-07-2009 | 2009-38900024 |
| 31-12-2007 | full format | 31-07-2008 | 2008-50100191 |
| 31-12-2006 | full format | 07-08-2007 | 2007-54000062 |
| 31-12-2005 | full format | 18-07-2006 | 2006-50003839 |
| 31-12-2004 | full format | 20-06-2005 | 2005-27703659 |
| 31-12-2003 | full format | 10-06-2004 | 2004-22402351 |
| 31-12-2002 | full format | 18-06-2003 | 2003-26803983 |
Similar companies · same sector, comparable size
B.C.D.
BE 0427.270.152
Tongeren-Borgloon · equity €1,655,257
Braeckman Steel Construction
BE 0679.559.927
Evergem · equity €1,651,414
WERKHUIZEN BOONEN
BE 0433.788.849
Dilsen-Stokkem · equity €1,650,056
LenCsolutions
BE 0628.956.413
Ravels · equity €1,676,905
M-CONSTRUCT
BE 0871.290.523
Hamme (Vl.) · equity €1,649,097
Of the 3,951 active companies whose main activity is manufacture of metal structures and parts of structures (NACE 25110), figures are known for 2,158. 1,119 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.