Equity
Equity fell below zero in 2021.
Equity fell below zero in 2021.
Of this, €694,103 falls due within a year.
Ten of the last ten came late. The 2019 accounts came latest: 145 days after the end of the period.
Equity fell from €55,918 in 2019 to -€28,828 in 2021, while debts rose from €700,579 to €727,164.
On 16 May 2023 the court declared MINDZ bankrupt.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
The turnover shown is an estimate from the gross margin.
Turnover ≈ €610,000. Estimated: probably between €380,000 and €1.2m.
Higher than 9% of 117 companies in 2021.
Higher than 25% of 116 companies in 2021.
Higher than 9% of 117 companies in 2021.
Net result: bottom quarter · Equity: bottom quarter · Balance sheet total: middle half · Working capital: bottom quarter · Staff: middle half
Staff costs divided by the average number of full-time equivalents.
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||
Total assets20/58 |
698,336 | 557,558 | 756,498 | 403,284 | 294,600 | 166,332 | 171,426 | 65,035 | 92,722 | 73,173 | 60,334 | 1,468 | 1,615 | 4,954 | 22,015 | |
Fixed assets21/28 |
18,615 | 33,889 | 56,351 | 34,151 | 48,499 | 45,153 | 2,574 | 4,187 | 8,268 | 6,999 | 9,550 | - | - | 1,928 | 4,241 | |
Intangible fixed assets21 |
- | - | - | - | - | - | - | - | - | 500 | 1,000 | - | - | 1,928 | 4,241 | |
Tangible fixed assets22/27 |
18,615 | 33,889 | 56,351 | 34,151 | 48,499 | 45,153 | 2,574 | 4,187 | 8,268 | 6,499 | 8,550 | - | - | - | - | |
Plant, machinery and equipment23 |
4,582 | 5,819 | 8,249 | - | - | - | 220 | 440 | 660 | 1,546 | 1,333 | - | - | - | - | |
Furniture and vehicles24 |
14,033 | 28,070 | 48,102 | 34,151 | 48,499 | 45,153 | 2,354 | 3,747 | 7,608 | 4,953 | 7,217 | - | - | - | - | |
Current assets29/58 |
679,721 | 523,669 | 700,147 | 369,133 | 246,101 | 121,179 | 168,852 | 60,848 | 84,454 | 66,174 | 50,784 | 1,468 | 1,615 | 3,026 | 17,774 | |
Stocks and contracts in progress3 |
14,727 | 8,821 | 14,878 | 13,719 | 9,458 | - | - | - | - | - | - | - | - | - | - | |
Stocks30/36 |
14,727 | 8,821 | 14,878 | 13,719 | 9,458 | - | - | - | - | - | - | - | - | - | - | |
Amounts receivable within one year40/41 |
632,105 | 486,465 | 577,688 | 157,319 | 230,746 | 119,080 | 163,019 | 60,836 | 76,310 | 54,970 | 21,058 | 1,122 | 1,589 | 276 | 1,420 | |
Trade receivables40 |
628,783 | 481,865 | 566,677 | 144,762 | 193,784 | 81,830 | 108,062 | 21,040 | 39,991 | 31,047 | 3,335 | 605 | 1,024 | - | 1,420 | |
Other amounts receivable41 |
3,322 | 4,600 | 11,011 | 12,558 | 36,962 | 37,250 | 54,957 | 39,796 | 36,319 | 23,923 | 17,723 | 517 | 565 | 276 | - | |
Cash at bank and in hand54/58 |
32,889 | 27,363 | 105,744 | 195,732 | 5,896 | 2,099 | 5,833 | 12 | 8,144 | 11,204 | 29,726 | 346 | 26 | 2,750 | 16,354 | |
Deferred charges and accrued income490/1 |
- | 1,020 | 1,837 | 2,362 | - | - | - | - | - | - | - | - | - | - | - | |
| Balance sheet: equity and liabilities | ||||||||||||||||
Total equity and liabilities10/49 |
698,336 | 557,558 | 756,498 | 403,284 | 294,600 | 166,332 | 171,426 | 65,035 | 92,722 | 73,173 | 60,334 | 1,468 | 1,615 | 4,954 | 22,015 | |
Equity10/15 |
-28,828 | 52,635 | 55,918 | 50,761 | 45,921 | 39,726 | 30,109 | 14,600 | 12,612 | 25,242 | 9,307 | -986 | -564 | 2,580 | 1,459 | |
Contributions10/11 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
Issued capital100 |
- | - | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
Uncalled capital101 |
- | - | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | |
Reserves13 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,051 | 952 | 952 | 155 | - | - | - | - | |
Non-distributable reserves130/1 |
1,860 | 1,860 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Legal reserve130 |
- | - | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,051 | 952 | 952 | 155 | - | - | - | - | |
Reserves not available under the articles1311 |
1,860 | 1,860 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Profit (loss) carried forward14 |
-36,888 | 44,575 | 47,858 | 42,701 | 37,861 | 31,666 | 22,049 | 7,349 | 5,460 | 18,090 | 2,952 | -7,186 | -6,764 | -3,620 | -4,741 | |
Amounts payable17/49 |
727,164 | 504,923 | 700,579 | 352,523 | 248,679 | 126,606 | 141,317 | 50,435 | 80,110 | 47,931 | 51,027 | 2,454 | 2,179 | 2,374 | 20,556 | |
Amounts payable after more than one year17 |
30,110 | 43,072 | 64,153 | 58,427 | 60,616 | 35,757 | 916 | 3,581 | 11,245 | 10,022 | 17,547 | - | - | - | - | |
Financial debts170/4 |
30,110 | 43,072 | 64,153 | 58,427 | 60,616 | 35,757 | 916 | 3,581 | 11,245 | 10,022 | 17,547 | - | - | - | - | |
Amounts payable within one year42/48 |
694,103 | 461,851 | 630,426 | 288,096 | 182,063 | 84,849 | 137,744 | 46,580 | 68,357 | 37,909 | 33,480 | 2,454 | 2,179 | 2,374 | 20,556 | |
Current portion of amounts payable after more than one year42 |
12,962 | 21,081 | 26,163 | 25,242 | 13,593 | 10,414 | 2,881 | 8,287 | 7,325 | 7,524 | 7,171 | - | - | - | - | |
Financial debts43 |
8 | - | - | - | 26,543 | 6,884 | - | 6,833 | 2,849 | - | - | - | - | - | - | |
Credit institutions430/8 |
8 | - | - | - | 26,543 | 6,884 | - | 6,833 | 2,849 | - | - | - | - | - | - | |
Trade debts44 |
394,801 | 261,727 | 444,199 | 200,995 | 88,373 | 50,447 | 128,655 | 30,610 | 49,882 | 14,157 | 25,059 | 293 | 168 | 363 | 18,426 | |
Suppliers440/4 |
394,801 | 261,727 | 444,199 | 200,995 | 88,373 | 50,447 | 128,655 | 30,610 | 49,882 | 14,157 | 25,059 | 293 | 168 | 363 | 18,426 | |
Advances received on contracts in progress46 |
- | - | - | - | 370 | 370 | - | - | - | 3,088 | - | - | - | - | - | |
Taxes, remuneration and social security45 |
266,872 | 173,478 | 155,370 | 61,859 | 53,184 | 16,733 | 6,208 | 850 | 8,301 | 13,140 | 1,250 | - | - | - | 2,119 | |
Taxes450/3 |
117,629 | 88,156 | 96,369 | 39,405 | 26,072 | 14,003 | 6,208 | - | 5,780 | 10,389 | 1,250 | - | - | - | 2,119 | |
Remuneration and social security454/9 |
149,243 | 85,322 | 59,001 | 22,454 | 27,112 | 2,731 | - | 850 | 2,521 | 2,751 | - | - | - | - | - | |
Other amounts payable47/48 |
19,459 | 5,565 | 4,695 | - | - | - | - | - | - | - | - | 2,161 | 2,011 | 2,011 | 11 | |
Accrued charges and deferred income492/3 |
2,950 | - | 6,000 | 6,000 | 6,000 | 6,000 | 2,657 | 274 | 508 | - | - | - | - | - | - | |
| Income statement | ||||||||||||||||
Non-recurring operating income76A |
- | - | - | - | 817 | 500 | - | - | - | - | - | - | - | - | - | |
Gross operating margin9900 |
241,535 | 340,192 | 376,727 | 227,466 | 101,188 | 36,589 | 39,277 | 9,953 | 21,260 | 33,388 | 17,186 | -171 | -689 | 3,619 | -1,874 | |
Remuneration, social security and pensions62 |
292,807 | 311,697 | 325,666 | 186,442 | 74,036 | 2,327 | - | - | 22,566 | 5,178 | - | - | - | - | - | |
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 |
16,774 | 22,462 | 23,406 | 14,348 | 14,575 | 6,662 | 4,661 | 4,081 | 8,732 | 5,648 | 4,900 | - | 1,928 | 2,313 | 2,699 | |
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 |
- | - | - | - | - | - | -4,150 | - | - | - | - | - | - | - | - | |
Other operating charges640/8 |
2,990 | 3,103 | 4,604 | 2,585 | 128 | 717 | 859 | 4,600 | 585 | 893 | 825 | 89 | 436 | 89 | 89 | |
Non-recurring operating charges66A |
7,433 | 588 | 8,577 | 8,236 | - | 9,477 | 15,018 | - | - | - | - | - | - | - | - | |
Operating profit (loss)9901 |
-78,470 | 2,342 | 14,474 | 15,856 | 12,450 | 17,407 | 37,907 | 1,272 | -10,623 | 21,669 | 11,461 | -260 | -3,053 | 1,217 | -4,662 | |
Financial income75/76B |
334 | 31 | 349 | 1,454 | 164 | 4,332 | 5 | 3,327 | 87 | 1,603 | 508 | - | - | 13 | 1 | |
Recurring financial income75 |
334 | 31 | 349 | 1,454 | 164 | 4,332 | 5 | 3,327 | 87 | 1,603 | 508 | - | - | 13 | 1 | |
Financial charges65/66B |
3,326 | 3,705 | 6,300 | 8,411 | 3,590 | 4,013 | 4,331 | 2,611 | 2,094 | 1,545 | 425 | 162 | 91 | 107 | 80 | |
Recurring financial charges65 |
3,326 | 3,705 | 6,300 | 8,411 | 3,590 | 4,013 | 4,331 | 2,611 | 2,094 | 1,545 | 425 | 162 | 91 | 107 | 80 | |
Profit (loss) for the period before taxes9903 |
-81,462 | -1,332 | 8,522 | 8,898 | 9,023 | 17,726 | 18,563 | 1,988 | -12,630 | 21,727 | 11,544 | -422 | -3,144 | 1,123 | -4,741 | |
Income taxes67/77 |
- | 1,952 | 3,365 | 4,058 | 2,828 | 8,109 | 3,054 | - | - | 5,792 | 1,251 | - | - | 2 | 0 | |
Profit (loss) for the period9904 |
-81,462 | -3,284 | 5,158 | 4,840 | 6,195 | 9,617 | 15,509 | 1,988 | -12,630 | 15,935 | 10,293 | -422 | -3,144 | 1,121 | -4,741 | |
Profit (loss) for the period to be appropriated9905 |
-81,462 | -3,284 | 5,158 | 4,840 | 6,195 | 9,617 | 15,509 | 1,988 | -12,630 | 15,935 | 10,293 | -422 | -3,144 | 1,121 | -4,741 | |
| Appropriation of the result | ||||||||||||||||
Profit (loss) to be appropriated9906 |
-36,888 | 44,575 | 47,858 | 42,701 | 37,861 | 31,666 | 22,858 | 7,448 | 5,460 | 18,887 | 3,107 | -7,186 | -6,764 | -3,620 | -4,741 | |
Profit (loss) brought forward from the previous period14P |
44,575 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Transfer to equity691/2 |
- | - | - | - | - | - | 809 | 99 | - | 797 | 155 | - | - | - | - | |
To the legal reserve6920 |
- | - | - | - | - | - | 809 | 99 | - | 797 | 155 | - | - | - | - | |
| Social balance sheet | ||||||||||||||||
Average staff (FTE)9087 |
6 | 6.7 | 7 | 4.4 | 1.8 | 0.1 | - | - | 0.6 | 1 | - | - | - | - | - | |
Hours worked1013 |
10,628 | 11,196 | 12,156 | 6,882 | 3,316 | 160 | - | - | 1,080 | 160 | - | - | - | - | - | |
| Document | ||||||||||||||||
The notes to these accounts have 9 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 08-12-2022.
2021 annual accounts filed 130 days after the deadline. Filed on 8 December 2022, deadline 31 July 2022 (7 months after the close on 31 December 2021, Companies Code art. 3:10). Source: NBB, 2022-20534198.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2021 | full format | 08-12-2022 | 2022-20534198 | |
| 31-12-2020 | full format | 08-12-2021 | 2021-79800448 | |
| 31-12-2019 | micro format | 23-12-2020 | 2020-77100360 | |
| 31-12-2018 | micro format | 25-11-2019 | 2019-74900512 | |
| 31-12-2017 | micro format | 26-11-2018 | 2018-72900021 | |
| 31-12-2016 | micro format | 29-09-2017 | 2017-66200318 | |
| 31-12-2015 | full format | 31-08-2016 | 2016-58100025 | |
| 31-12-2014 | full format | 30-09-2015 | 2015-62300103 | |
| 31-12-2013 | full format | 29-08-2014 | 2014-53500182 | |
| 31-12-2012 | full format | 30-08-2013 | 2013-55400009 | |
| 31-12-2011 | full format | 19-11-2012 | 2012-64100326 | |
| 31-12-2010 | full format | 30-08-2011 | 2011-52600368 | |
| 31-12-2009 | full format | 26-08-2010 | 2010-45700272 | |
| 31-12-2008 | full format | 12-08-2009 | 2009-56800261 | |
| 31-12-2007 | full format | 11-08-2008 | 2008-55700222 |
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | -61,696 | 24,804 | 37,880 | 30,204 | 27,025 | 24,069 | 42,568 | 5,353 | -1,891 | 27,317 | 16,361 | - | -1,125 | 3,530 | -1,963 | |
| Cash flow | -64,688 | 19,178 | 28,564 | 19,188 | 20,770 | 16,279 | 20,170 | 6,069 | -3,898 | 21,583 | 15,193 | - | -1,216 | 3,434 | -2,042 | |
| Investment in fixed assets (approximation) | 1,500 | 0 | 45,607 | 0 | 17,921 | 50,241 | 3,048 | 0 | 10,000 | 3,097 | 14,450 | - | 0 | -0 | 6,940 | |
| Change in cash | 5,527 | -78,381 | -89,988 | 189,836 | 3,797 | -3,734 | 5,821 | -8,132 | -3,060 | -18,522 | 29,380 | 320 | -2,724 | -13,604 | - | |
| Working capital | -14,382 | 61,818 | 69,720 | 81,036 | 64,038 | 36,330 | 31,108 | 14,268 | 16,097 | 28,265 | 17,304 | -986 | -564 | 652 | -2,782 | |
| Solvency | -4.1% | 9.4% | 7.4% | 12.6% | 15.6% | 23.9% | 17.6% | 22.4% | 13.6% | 34.5% | 15.4% | - | - | - | 6.6% | |
| Current ratio | 0.98 | 1.13 | 1.11 | 1.28 | 1.35 | 1.43 | 1.23 | 1.31 | 1.24 | 1.75 | 1.52 | - | - | - | 0.86 | |
| Quick ratio | 0.96 | 1.11 | 1.09 | 1.23 | 1.30 | 1.43 | 1.23 | 1.31 | 1.24 | 1.75 | 1.52 | - | - | - | 0.86 | |
| Debt to equity | - | 9.59 | 12.53 | 6.94 | 5.42 | 3.19 | 4.69 | 3.45 | 6.35 | 1.90 | 5.48 | - | - | - | 14.09 | |
| ROE | - | -6.2% | 9.2% | 9.5% | 13.5% | 24.2% | 51.5% | 13.6% | -100.1% | 63.1% | 110.6% | - | - | - | -325.0% | |
| ROA | -11.7% | -0.6% | 0.7% | 1.2% | 2.1% | 5.8% | 9.0% | 3.1% | -13.6% | 21.8% | 17.1% | - | - | - | -21.5% | |
| Interest coverage | -18.55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT margin: not included in this filing.
Debt to equity is not shown because equity is negative. Debt divided by negative equity means nothing.
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.
| Item | 31-12-2021 |
|---|---|
| Employees at the balance-sheet date | 6 |
| full-time | 5 |
| part-time | 1 |
| in full-time equivalents | 5.8 |
| Average over the year, in full-time equivalents | 6 |
| On a permanent contract | 5 |
| Joined | 1 |
| Left | 2 |
Source: social balance sheet in the 2021 annual accounts
| Item | 2021 |
|---|---|
| Tangible fixed assets | €1,500 |
| Depreciation and write-downs of the year | €16,774 |
Source: notes to the 2021 annual accounts (statement of fixed assets)
The operating result for 2021 is a loss of €78,470, after a profit of €2,342 in 2020. It is the lowest result since 2007.
Equity is negative. Debt (€727,164) exceeds the balance-sheet total (€698,336).
MINDZ has no parent and no holdings in its annual accounts. SEYNAEVE GREGORY is the only director. MINDZ shares no director with another company.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
| Establishment | Since | Unit number |
|---|---|---|
| HOMELAB 202 registered office Albert Van Cotthemstraat 171, 1600 Sint-Pieters-Leeuw 25110 Manufacture of metal structures and parts of structures | 17-01-2007 | 2.158.653.242 |
If something looks wrong or is missing, please tell us.