MIA INTERACTIVE

Absorbed by PROPHETS KBO/BCE: BE 0475.517.556

MIA INTERACTIVE

Financial year 2021

Follow Report

Annual accounts 2021

abbreviated format, filed on 29-07-2022, 2 days before the deadline

€1.6m

▼ 0.9%

€557,630

▲ 28.9%

€582,353

▲ 26.9%

€440,043

▲ 35.5%

66.9%

▲ 6.0 percentage points

4.15

▲ 1.77

Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.

Turnover ≈ €2.7m. Estimated: probably between €1.8m and €4.4m.

Money flows

no detail for 2021

Balance sheet

balance sheet total €2.0m on 31-12-2021

What the company ownsHow it is paid for

in €m

in euro

Staff

€65,057

Staff costs divided by the average number of full-time equivalents.

-6 people

people who joined people who left

In 2021, 1 person joined and 7 left.

Filed annual accounts

as filed with the National Bank, click a year to choose it

Line	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2006
Balance sheet: assets
`20/58`	2.0m	1.5m	1.1m	848,478	741,454	586,826	499,083	526,613	495,192	422,608	304,373	310,585	382,542	431,084	341,380	252,375
`21/28`	71,037	101,565	109,275	74,101	87,178	72,039	23,426	26,729	24,723	5,553	3,788	7,319	18,762	28,226	45,716	29,485
`21`	-	-	-	-	-	1,175	2,349	4,379	6,408	-	73	1,103	2,132	3,162	3,826	-
`22/27`	66,196	81,103	88,812	69,246	84,923	70,260	20,472	21,745	17,710	4,948	3,110	5,611	15,161	25,065	41,890	29,485
`23`	61,568	14,259	17,567	21,869	16,305	12,588	8,681	18,409	13,333	3,279	3,110	-	3,938	8,230	3,767	8,582
`24`	4,628	5,909	8,762	47,377	68,617	57,672	11,791	3,336	4,377	1,669	-	5,611	11,223	16,834	38,123	20,903
`28`	4,841	20,463	20,463	4,855	2,255	605	605	605	605	605	605	605	1,469	-	-	-
`29/58`	1.9m	1.4m	942,978	774,377	654,277	514,786	475,657	499,884	470,469	417,055	300,586	303,266	363,780	402,858	295,664	222,890
`40/41`	1.7m	1.1m	898,847	707,509	654,277	486,626	456,896	499,797	456,535	417,055	279,733	301,595	362,132	379,795	295,317	222,400
`40`	610,582	417,035	467,800	507,339	461,685	306,461	152,507	209,571	263,730	263,293	189,850	190,592	327,957	374,770	259,745	205,353
`41`	1.1m	722,516	431,046	200,169	192,592	180,165	304,389	290,226	192,805	153,762	89,882	111,003	34,175	5,025	35,572	17,047
`54/58`	159,392	223,135	44,131	66,869	-	28,161	18,762	87	13,933	-	19,182	-	-	23,063	347	490
`490/1`	5,750	5,750	-	-	-	-	-	-	-	-	1,671	1,671	1,648	-	-	-
Balance sheet: equity and liabilities
`10/49`	2.0m	1.5m	1.1m	848,478	741,454	586,826	499,083	526,613	495,192	422,608	304,373	310,585	382,542	431,084	341,380	252,375
`10/15`	1.3m	894,573	595,990	361,062	220,405	156,565	144,723	179,900	176,710	180,249	166,616	165,835	174,093	206,561	180,907	119,755
`10/11`	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000
`100`	-	-	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000
`13`	869,573	869,573	570,990	336,062	195,405	131,565	119,723	154,900	151,710	155,249	141,616	140,835	149,093	181,561	155,907	94,755
`130/1`	2,500	2,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`130`	-	-	2,500	2,500	2,500	2,500	2,500	2,500	2,500	2,500	2,500	2,500	2,500	2,500	2,500	2,500
`1311`	2,500	2,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`133`	867,073	867,073	568,490	333,562	192,905	129,065	117,223	152,400	149,210	152,749	139,116	138,335	146,593	179,061	153,407	92,255
`14`	415,320	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`17/49`	648,732	575,428	456,263	487,416	521,049	430,261	354,360	346,713	318,482	242,359	137,757	144,750	208,449	224,523	160,473	132,620
`17`	-	-	-	1,813	6,945	11,860	1,559	7,684	-	-	-	-	4,551	15,836	28,101	16,724
`170/4`	-	-	-	1,813	6,945	11,860	1,559	7,684	-	-	-	-	4,551	15,836	28,101	16,724
`42/48`	454,534	575,428	456,263	485,604	514,104	418,401	352,801	339,028	318,482	242,359	136,957	144,750	203,898	177,256	132,371	115,896
`42`	-	100,000	101,813	105,132	104,915	106,395	108,310	127,481	111,306	-	-	4,551	11,285	12,265	11,651	5,568
`43`	-	-	-	-	4,969	-	-	-	-	67,433	-	24,298	17,168	-	22,673	9,136
`430/8`	-	-	-	-	4,969	-	-	-	-	67,433	-	24,298	17,168	-	22,673	9,136
`44`	11,136	111,362	50,232	111,088	181,274	154,865	117,495	138,873	155,457	140,051	102,296	94,916	83,535	28,305	40,221	22,914
`440/4`	11,136	111,362	50,232	111,088	181,274	154,865	117,495	138,873	155,457	140,051	102,296	94,916	83,535	28,305	40,221	22,914
`45`	443,398	364,066	304,163	269,320	222,947	157,142	126,996	72,674	51,719	34,875	34,662	20,719	53,373	65,987	25,826	58,778
`450/3`	308,854	265,851	203,233	188,784	145,814	111,301	62,751	28,863	16,945	9,982	12,189	-	18,788	29,729	-	26,697
`454/9`	134,544	98,214	100,930	80,536	77,132	45,840	64,244	43,811	34,774	24,893	22,473	20,719	34,584	36,258	25,826	32,081
`47/48`	-	-	55	63	-	-	-	-	-	-	-	265	38,538	70,699	32,000	19,500
`492/3`	194,198	-	-	-	-	-	-	-	-	-	800	-	-	31,432	-	-
Income statement
`70`	-	-	-	-	-	-	-	-	-	-	-	-	668,423	754,556	666,287	542,019
`76A`	-	-	-	-	-	-	-	-	-	-	-	-	2,053	-	-	-
`9900`	1.6m	1.6m	1.3m	1.1m	902,116	582,984	461,165	459,914	339,263	285,088	225,875	295,302	293,825	373,533	417,778	367,839
`60/61`	-	-	-	-	-	-	-	-	-	-	-	-	381,400	354,294	248,897	174,704
`62`	956,340	1.1m	924,468	838,297	710,830	502,663	453,139	424,200	326,875	267,072	213,382	293,885	314,526	302,851	296,953	271,627
`630`	24,723	26,189	62,724	34,950	31,787	25,920	18,744	16,317	11,594	3,529	8,196	10,579	10,934	28,398	19,579	17,654
`631/4`	-	19,964	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`640/8`	12,264	13,623	9,559	2,835	4,684	1,829	1,341	6,814	751	969	1,518	1,179	1,120	2,017	1,977	2,020
`66A`	-	1,061	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`9901`	557,630	432,564	344,773	234,796	154,816	52,572	-12,058	12,583	43	13,519	2,779	-10,340	-32,756	40,267	99,269	76,538
`75/76B`	10,539	658	3,973	83	-	8,543	3,810	2,714	1,154	2,446	18	6,743	1,218	2,373	-	-
`75`	10,539	658	3,973	83	-	8,543	3,810	2,714	1,154	2,446	18	6,743	1,218	2,373	-	-
`65/66B`	4,854	12,129	10,063	7,554	40,224	44,487	26,658	9,303	4,737	1,705	2,017	4,660	2,984	3,326	2,287	1,516
`65`	4,854	12,129	10,063	7,554	40,224	44,487	26,658	9,303	4,737	1,705	2,017	4,660	2,984	3,326	2,287	1,516
`9903`	563,315	421,093	338,683	227,325	114,592	16,629	-34,906	5,994	-3,539	14,259	781	-8,258	-32,468	39,313	96,983	75,022
`67/77`	147,995	122,510	103,756	86,669	50,751	4,787	271	2,803	-	626	-	-	-	13,660	35,831	22,953
`9904`	415,320	298,583	234,928	140,657	63,841	11,841	-35,177	3,190	-3,539	13,633	781	-8,258	-32,468	25,654	61,152	52,069
`9905`	415,320	298,583	234,928	140,657	63,841	11,841	-35,177	3,190	-3,539	13,633	781	-8,258	-32,468	25,654	61,152	52,069
Appropriation of the result
`9906`	415,320	298,583	234,928	140,657	63,841	11,841	-35,177	3,190	-3,539	13,633	781	-8,258	-32,468	25,654	61,152	52,069
`791/2`	-	-	-	-	-	-	35,177	-	3,539	-	-	8,258	32,468	-	-	-
`691/2`	-	298,583	234,928	140,657	63,841	11,841	-	3,190	-	13,633	781	-	-	25,654	61,152	52,069
`6921`	-	298,583	234,928	140,657	63,841	11,841	-	3,190	-	13,633	781	-	-	25,654	61,152	52,069
Social balance sheet
`9087`	14.7	19.9	16.8	15.5	13.5	10.2	9.1	9.2	6.7	5.4	4.1	6.2	6.6	6.6	6.2	5.1
Hours worked`1013`	25,132	32,348	27,815	26,636	23,494	17,863	15,924	16,390	11,686	9,125	7,468	10,482	11,398	11,620	10,893	8,594
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

The accounts for 4 older financial years (2002-2005) were filed as documents without figures as data, scans for example.

The notes to these accounts have 8 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).

Source: Annual accounts 2021 (PDF), filed on 29-07-2022.

Download as CSV

Filings

each dot is a set of accounts, on the day it reached the National Bank

Financial year	Type	Filed	Reference	Document
31-12-2021	abbreviated format	29-07-2022	2022-20254468	PDF
31-12-2020	abbreviated format	11-06-2021	2021-19200286	PDF
31-12-2019	abbreviated format	22-10-2020	2020-62700233	PDF
31-12-2018	abbreviated format	12-07-2019	2019-32100154	PDF
31-12-2017	abbreviated format	20-07-2018	2018-35500237	PDF
31-12-2016	abbreviated format	07-06-2017	2017-15200195	PDF
31-12-2015	abbreviated format	20-07-2016	2016-33600396	PDF
31-12-2014	abbreviated format	09-06-2015	2015-16300503	PDF
31-12-2013	abbreviated format	31-07-2014	2014-38800119	PDF
31-12-2012	abbreviated format	01-07-2013	2013-25000372	PDF
31-12-2011	abbreviated format	05-07-2012	2012-26000547	PDF
31-12-2010	abbreviated format	19-08-2011	2011-41700535	PDF
31-12-2009	abbreviated format	18-06-2010	2010-19300451	PDF
31-12-2008	abbreviated format	19-06-2009	2009-26500122	PDF
31-12-2007	abbreviated format	19-06-2008	2008-26200029	PDF
31-12-2006	abbreviated format	19-06-2007	2007-24700127	PDF
31-12-2005	abbreviated format	13-06-2006	2006-23702687	PDF
31-12-2004	abbreviated format	21-06-2005	2005-29700735	PDF
31-12-2003	abbreviated format	09-06-2004	2004-22102402	PDF
31-12-2002	abbreviated format	27-06-2003	2003-32704547	PDF

Key figures and ratios

per financial year, computed from the annual accounts

2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008	2007	2006
582,353	458,753	407,497	269,745	186,602	78,492	6,686	28,900	11,637	17,047	10,975	239	-21,822	68,665	118,848	94,192
440,043	324,772	297,651	175,606	95,627	37,761	-16,433	19,507	8,055	17,162	8,977	2,321	-21,534	54,052	80,730	69,723
9,816	18,479	97,898	21,873	46,925	74,534	15,441	18,323	30,764	4,921	4,664	-864	1,469	10,908	35,810	31,490
-63,743	179,004	-22,738	-	-	9,399	18,674	-13,846	-	-	-	-	-	22,717	-143	-
1.4m	793,008	486,715	288,774	140,173	96,385	122,856	160,856	151,987	174,696	163,628	158,516	159,882	225,602	163,292	106,994
-	-	-	-	-	-	-	-	-	-	-	-	-4.9%	5.3%	14.9%	14.1%
66.9%	60.9%	56.6%	42.6%	29.7%	26.7%	29.0%	34.2%	35.7%	42.7%	54.7%	53.4%	45.5%	47.9%	53.0%	47.5%
4.15	2.38	2.07	1.59	1.27	1.23	1.35	1.47	1.48	1.72	2.19	2.10	1.78	2.27	2.23	1.92
0.50	0.64	0.77	1.35	2.36	2.75	2.45	1.93	1.80	1.34	0.83	0.87	1.20	1.09	0.89	1.11
31.7%	33.4%	39.4%	39.0%	29.0%	7.6%	-24.3%	1.8%	-2.0%	7.6%	0.5%	-5.0%	-18.6%	12.4%	33.8%	43.5%
21.2%	20.3%	22.3%	16.6%	8.6%	2.0%	-7.0%	0.6%	-0.7%	3.2%	0.3%	-2.7%	-8.5%	6.0%	17.9%	20.6%
over 100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
-	-	-	-	-	-	-	-	-	-	-	-	179 days	181 days	142 days	138 days
-	-	-	-	-	-	-	-	-	-	-	-	80 days	29 days	59 days	48 days

A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.

Social balance sheet

Item	31-12-2021
Employees at the balance-sheet date	14
full-time	13
part-time	1
in full-time equivalents	13.8
	14.7
On a permanent contract	14
Joined	1
Left	7

Source: social balance sheet in the 2021 annual accounts

Investments

fixed assets acquired

Item	2021
Tangible fixed assets	€9,816
	€24,723

Source: notes to the 2021 annual accounts (statement of fixed assets)

Insights on MIA INTERACTIVE

The operating result for 2021 is 29% higher than in 2020 and the highest since 2006. It is the sixth rise in a row, after the fall in 2015.

Debt's share of the balance-sheet total falls from 39.1% to 33.1%. Equity and debt are higher.