Modulec
Annual accounts 2023
micro format, filed on 12-12-2024, 134 days lateTurnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €580,000. Estimated: probably between €380,000 and €890,000.
Balance sheet
balance sheet total €399,935 on 31-12-2023in euro
in euro
Position in the sector
11.7%
Higher than 17% of 497 companies in 2023.
0.99
Higher than 21% of 487 companies in 2023.
0.2%
Higher than 29% of 490 companies in 2023.
Net result: middle half · Equity: middle half · Balance sheet total: middle half · Working capital: bottom quarter
Staff
€32,589
Staff costs divided by the average number of full-time equivalents.
Blue and white collar
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||
20/58 |
399,935 | 269,595 | 204,074 | 0 | 2,179 | 2,156 | 3,331 | |
21/28 |
48,872 | 18,286 | 123 | - | - | - | - | |
22/27 |
45,968 | 18,163 | - | - | - | - | - | |
23 |
34,287 | 3,143 | - | - | - | - | - | |
24 |
11,681 | 15,021 | - | - | - | - | - | |
28 |
2,904 | 123 | 123 | - | - | - | - | |
29/58 |
351,063 | 251,308 | 203,951 | 0 | 2,179 | 2,156 | 3,331 | |
3 |
- | - | - | - | 2,074 | 2,074 | 2,074 | |
30/36 |
- | - | - | - | 2,074 | 2,074 | 2,074 | |
40/41 |
347,230 | 230,282 | 71,439 | - | 103 | 75 | 1,210 | |
40 |
203,314 | 144,180 | 18,965 | - | - | - | - | |
41 |
143,916 | 86,102 | 52,474 | - | 103 | 75 | 1,210 | |
54/58 |
3,834 | 21,026 | 15,316 | 0 | 3 | 7 | 47 | |
490/1 |
- | - | 117,196 | - | - | - | - | |
| Balance sheet: equity and liabilities | ||||||||
10/49 |
399,935 | 269,595 | 204,074 | 0 | 2,179 | 2,156 | 3,331 | |
10/15 |
46,680 | 46,003 | 22,350 | -2,698 | -105 | 236 | 811 | |
10/11 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
100 |
- | - | - | - | 18,600 | 18,600 | 18,600 | |
101 |
- | - | - | - | 12,400 | 12,400 | 12,400 | |
14 |
40,480 | 39,803 | 16,150 | -8,898 | -6,305 | -5,964 | -5,389 | |
17/49 |
353,255 | 223,591 | 181,724 | 2,698 | 2,284 | 1,920 | 2,520 | |
42/48 |
353,255 | 223,591 | 181,724 | 2,698 | 2,284 | 1,920 | 2,520 | |
44 |
330,665 | 175,255 | 162,272 | - | - | - | - | |
440/4 |
330,665 | 175,255 | 162,272 | - | - | - | - | |
45 |
12,005 | 48,336 | 19,452 | - | - | - | - | |
450/3 |
12,005 | 26,069 | 10,000 | - | - | - | - | |
454/9 |
- | 22,267 | 9,452 | - | - | - | - | |
47/48 |
10,585 | - | - | 2,698 | 2,284 | 1,920 | 2,520 | |
| Income statement | ||||||||
9900 |
229,501 | 328,793 | 148,783 | -55 | -188 | -400 | -5,030 | |
62 |
208,570 | 288,723 | 112,717 | - | - | - | - | |
630 |
11,444 | 2,364 | - | - | - | - | - | |
640/8 |
2,027 | 1,740 | 446 | 448 | 98 | 96 | 311 | |
66A |
- | - | - | 2,074 | - | - | - | |
9901 |
7,461 | 35,967 | 35,620 | -2,576 | -286 | -496 | -5,341 | |
75/76B |
0 | 14 | 2 | - | - | - | - | |
75 |
0 | 14 | 2 | - | - | - | - | |
65/66B |
4,250 | 328 | 574 | 18 | 55 | 79 | 47 | |
65 |
4,250 | 328 | 574 | 18 | 55 | 79 | 47 | |
9903 |
3,211 | 35,654 | 35,048 | -2,593 | -340 | -576 | -5,389 | |
67/77 |
2,535 | 12,000 | 10,000 | - | - | - | - | |
9904 |
677 | 23,654 | 25,048 | -2,593 | -340 | -576 | -5,389 | |
9905 |
677 | 23,654 | 25,048 | -2,593 | -340 | -576 | -5,389 | |
| Appropriation of the result | ||||||||
9906 |
40,480 | 39,803 | 16,150 | -8,898 | -6,305 | -5,964 | -5,389 | |
14P |
39,803 | 16,150 | -8,898 | - | - | - | - | |
| Social balance sheet | ||||||||
9087 |
6.4 | 7 | - | - | - | - | - | |
Hours worked1013 |
6,832 | 11,079 | - | - | - | - | - | |
| Document | ||||||||
The notes to these accounts have 7 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 2023 (PDF), filed on 12-12-2024.
Filings
each dot is a set of accounts, on the day it reached the National Bank2023 annual accounts filed 134 days after the deadline. Filed on 12 December 2024, deadline 31 July 2024 (7 months after the close on 31 December 2023, Companies Code art. 3:10). Source: NBB, 2024-00615004.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2023 | micro format | 12-12-2024 | 2024-00615004 | |
| 31-12-2022 | micro format | 15-09-2023 | 2023-00446689 | |
| 31-12-2021 | micro format | 24-05-2023 | 2023-00094611 | |
| 31-12-2020 | micro format | 29-09-2021 | 2021-71000577 | |
| 31-12-2019 | micro format | 04-08-2020 | 2020-38400129 | |
| 31-12-2018 | micro format | 12-07-2019 | 2019-31600330 | |
| 31-12-2017 | micro format | 30-08-2018 | 2018-53300513 |
Subsidies and aid
Flemish government 2022 to 2024, 2 entries, €2,500 awarded, €2,500 paid
| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2024 | 1 | €1,000 | €1,000 |
| 2022 | 1 | €1,500 | €1,500 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|
| 18,905 | 38,331 | - | - | - | - | - | ||
| 12,121 | 26,017 | - | - | - | - | - | ||
| 41,148 | 20,527 | 123 | - | - | - | - | ||
| -17,192 | 5,710 | 15,316 | -3 | -5 | -40 | - | ||
| -2,192 | 27,717 | 22,227 | -2,698 | -105 | 236 | 811 | ||
| 11.7% | 17.1% | 11.0% | - | - | - | - | ||
| 0.99 | 1.12 | 1.12 | - | - | - | - | ||
| 7.57 | 4.86 | 8.13 | - | - | - | - | ||
| 1.4% | 51.4% | 112.1% | - | - | - | - | ||
| 0.2% | 8.8% | 12.3% | - | - | - | - | ||
| 4.45 | over 100 | - | - | - | - | - |
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 | 31-12-2023 | 31-12-2022 |
|---|---|---|
| Employees at the balance-sheet date | - | 6 |
| full-time | - | 4 |
| part-time | - | 2 |
| in full-time equivalents | - | 5.6 |
| - | 7 | |
| On a permanent contract | - | 4 |
Source: social balance sheet in the 2022 to 2023 annual accounts
Investments
fixed assets acquired| Item | 2023 | 2022 | 2021 |
|---|---|---|---|
| Tangible fixed assets | €38,367 | €20,527 | - |
| Financial fixed assets | €2,781 | - | €123 |
| €11,444 | €2,364 | - |
Source: notes to the 2021 to 2023 annual accounts (statement of fixed assets)
Insights on Modulec
The operating result for 2023 is 79% lower than in 2022 and the lowest since 2020.
Debt's share of the balance-sheet total rises from 82.9% to 88.3%. Equity and debt are higher.