MUUSELABS
BankruptcyFinancials · financial year 2022, full format
Turnover
Not included in this filing
EBIT margin
Not included in this filing
Net result
-€1.3m▲ 11.2%
2021 · -€1.4m
Working capital
€585,288▼ 5.0%
2021 · €616,097
Trend over the years
2018 to 2022, 5 financial years 2018 to 2022, 5 financial years
The operating result stays negative: a loss of €1.3m in 2022 against €1.5m in 2021; the loss shrinks.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result-€1.3m
2022
Net result-€1.3m
2022
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€2.7m
2022
Equity€0.2m
2022
Debt€2.5m
2022
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€0.6m
2022
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
Return on assets (ROA)-47.2%
2022
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency8.1%
2022
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio1.75
2022
Average staff in full-time equivalents (FTE).
Staff (FTE)0.4
2022
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 62, Computer programming, consultancy and related activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022
Operating result-€0.3m--€0.4m▼ 3.4%-€0.3m▲ 21.4%-€1.5m▼ 419%-€1.3m▲ 12.3%
Net result-€0.4m--€0.4m▼ 5.2%-€0.3mbelow the sector's middle half▲ 19.0%-€1.4mbelow the sector's middle half▼ 347%-€1.3mbelow the sector's middle half▲ 11.2%
Equity€0.5m-€0.1m▼ 76.9%€1.2mabove the sector's middle half▲ 894%€1.6mabove the sector's middle half▲ 33.5%€0.2mwithin the sector's middle half▼ 86.2%
Total assets€1.3m-€1.2m▼ 6.4%€2.0mwithin the sector's middle half▲ 66.7%€2.8mwithin the sector's middle half▲ 43.5%€2.7mwithin the sector's middle half▼ 4.4%
Debt€0.7m-€1.1m▲ 42.4%€0.8m▼ 26.2%€1.2m▲ 58.6%€2.5m▲ 99.8%
Working capital€0.1m--€0.5m€1.0mabove the sector's middle half€0.6mwithin the sector's middle half▼ 36.9%€0.6mwithin the sector's middle half▼ 5.0%
Solvency40.9%-10.1%▼ 30.8pp60.2%within the sector's middle half▲ 50.1pp56.0%within the sector's middle half▼ 4.2pp8.1%below the sector's middle half▼ 47.9pp
Current ratio1.23-0.51▼ 0.7210.10above the sector's middle half▲ 9.591.83within the sector's middle half▼ 8.271.75within the sector's middle half▼ 0.08
Return on assets (ROA)-29.9%--33.6%▼ 3.7pp-16.3%below the sector's middle half▲ 17.3pp-50.8%below the sector's middle half▼ 34.5pp-47.2%below the sector's middle half▲ 3.6pp
Staff (FTE)2.9-3.4▲ 17.2%3.7within the sector's middle half▲ 8.8%1.9below the sector's middle half▼ 48.6%0.4below the sector's middle half▼ 78.9%
above
within
below
the middle half of NACE 62, Computer programming, consultancy and related activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30.
Balance-sheet composition
2022 in colour, 2021 as the grey bar beneath
Assets €2.7m
Fixed assets
€1.3m ▼ 9.2%
Current assets
€1.4m ▲ 0.7%
Equity and liabilities €2.7m
Equity
€216,102 ▼ 86.2%
Debt
€2.5m ▲ 99.8%
Debt's share of the balance-sheet total rises from 44.0% to 91.9%. Equity is lower and debt is higher.
Key figures and ratios
EBITDA
-€838,241▲
2021 · -€1.2m
Cash flow
-€817,419▲
2021 · -€1.1m
Quick ratio
1.35▼
2021 · 1.40
Debt to equity
11.41▲
2021 · 0.79
ROE
-586.1%▼
2021 · -90.8%
Interest coverage
-8.40▲
2021 · -24.36
Debt ≤ 1 year
€783,429▲
2021 · €742,722
Debt > 1 year
€1.6m▲
2021 · €491,405
Staff costs
€18,268▼
2021 · €66,478
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | Change |
|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €0.03m | €0 | ▼ 100% |
| Remuneration, social security and pensions62 | - | - | - | €0.07m | €0.02m | ▼ 72.5% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.1m | €0.2m | €0.2m | €0.3m | €0.4m | ▲ 47.1% |
| Other operating charges640/8 | - | - | - | €0.08m | €0.01m | ▼ 86.8% |
| Non-recurring operating charges66A | - | - | - | €0.4m | €0.006m | ▼ 98.6% |
| Gross operating margin9900 | -€0.09m | -€0.04m | €0.08m | -€0.6m | -€0.8m | ▼ 37.3% |
| Operating profit (loss)9901 | -€0.3m | -€0.4m | -€0.3m | -€1.5m | -€1.3m | ▲ 12.3% |
| Financial income75/76B | - | - | - | €0.09m | €0.1m | ▲ 34.0% |
| Recurring financial income75 | - | €0.002m | €0.004m | €0.09m | €0.1m | ▲ 34.0% |
| Financial charges65/66B | - | - | - | €0.05m | €0.1m | ▲ 109% |
| Recurring financial charges65 | €0.03m | €0.04m | €0.04m | €0.05m | €0.1m | ▲ 109% |
| Profit (loss) for the period before taxes9903 | -€0.4m | -€0.4m | -€0.3m | -€1.4m | -€1.3m | ▲ 11.2% |
| Profit (loss) for the period9904 | -€0.4m | -€0.4m | -€0.3m | -€1.4m | -€1.3m | ▲ 11.2% |
| Profit (loss) for the period to be appropriated9905 | -€0.4m | -€0.4m | -€0.3m | -€1.4m | -€1.3m | ▲ 11.2% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €1.3m | €1.2m | €2.0m | €2.8m | €2.7m | ▼ 4.4% |
| Fixed assets21/28 | €0.6m | €0.7m | €0.9m | €1.4m | €1.3m | ▼ 9.2% |
| Intangible fixed assets21 | €0.6m | €0.6m | €0.8m | €1.4m | €1.3m | ▼ 7.9% |
| Tangible fixed assets22/27 | €0.08m | €0.06m | €0.04m | €0.02m | €0 | ▼ 100% |
| Plant, machinery and equipment23 | - | - | - | €0.02m | €0 | ▼ 100% |
| Financial fixed assets28 | €0.002m | €0.002m | €0.06m | €0.002m | €0.002m | = |
| Current assets29/58 | €0.6m | €0.5m | €1.1m | €1.4m | €1.4m | ▲ 0.7% |
| Stocks and contracts in progress3 | €0.3m | €0.2m | €0.09m | €0.3m | €0.3m | ▼ 3.6% |
| Stocks30/36 | - | - | - | €0.3m | €0.3m | ▼ 3.6% |
| Amounts receivable within one year40/41 | €0.09m | €0.07m | €0.05m | €0.8m | €0.8m | ▲ 3.8% |
| Trade receivables40 | - | - | - | €0.6m | €0.7m | ▲ 10.1% |
| Other amounts receivable41 | - | - | - | €0.2m | €0.2m | ▼ 16.6% |
| Cash at bank and in hand54/58 | €0.2m | €0.2m | €0.9m | €0.2m | €0.2m | ▲ 5.2% |
| Deferred charges and accrued income490/1 | - | - | - | €0.04m | €0.02m | ▼ 45.1% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €1.3m | €1.2m | €2.0m | €2.8m | €2.7m | ▼ 4.4% |
| Equity10/15 | €0.5m | €0.1m | €1.2m | €1.6m | €0.2m | ▼ 86.2% |
| Contributions10/11 | €1.1m | €1.1m | €2.4m | €3.9m | €3.9m | ▲ 0.1% |
| Capital10 | - | - | - | €3.1m | €3.1m | ▲ 0.1% |
| Issued capital100 | - | - | - | €3.1m | €3.1m | = |
| Uncalled capital101 | - | - | - | €0.004m | €0 | ▼ 100% |
| Contributions outside capital11 | - | - | - | €0.8m | €0.8m | = |
| Share premium1100/10 | - | - | - | €0.8m | €0.8m | = |
| Reserves13 | €0.002m | €0.002m | €0.002m | €0.002m | €0.002m | = |
| Non-distributable reserves130/1 | - | - | - | €0.002m | €0.002m | = |
| Legal reserve130 | - | - | - | €0.002m | €0.002m | = |
| Profit (loss) carried forward14 | -€0.5m | -€0.9m | -€1.3m | -€2.7m | -€3.9m | ▼ 47.3% |
| Investment grants15 | - | - | - | €0.3m | €0.2m | ▼ 28.4% |
| Amounts payable17/49 | €0.7m | €1.1m | €0.8m | €1.2m | €2.5m | ▲ 99.8% |
| Amounts payable after more than one year17 | €0.2m | €0.003m | €0.7m | €0.5m | €1.6m | ▲ 232% |
| Financial debts170/4 | - | - | - | €0.5m | €1.6m | ▲ 232% |
| Amounts payable within one year42/48 | €0.5m | €1.0m | €0.1m | €0.7m | €0.8m | ▲ 5.5% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.2m | €0.2m | ▲ 3.3% |
| Trade debts44 | €0.05m | €0.09m | €0.04m | €0.5m | €0.6m | ▲ 8.4% |
| Suppliers440/4 | - | - | - | €0.5m | €0.6m | ▲ 8.4% |
| Taxes, remuneration and social security45 | - | - | - | €0.02m | €0.01m | ▼ 43.2% |
| Taxes450/3 | - | - | - | €0.01m | €0.01m | ▲ 10.5% |
| Remuneration and social security454/9 | - | - | - | €0.01m | €0 | ▼ 100% |
| Accrued charges and deferred income492/3 | - | - | - | - | €0.05m | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€0.4m | -€0.4m | -€0.3m | -€1.4m | -€1.3m | ▲ 11.2% |
| + Depreciation and write-downs630 | €0.1m | €0.2m | €0.2m | €0.3m | €0.4m | ▲ 47.1% |
| Operating cash flow (approximation) | -€0.2m | -€0.2m | -€0.1m | -€1.1m | -€0.8m | ▲ 27.0% |
| Investment in fixed assets (approximation) | - | -€0.2m | -€0.4m | -€0.9m | -€0.3m | ▲ 64.0% |
| Change in cash | - | -€0.05m | €0.7m | -€0.7m | €0.01m | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Filings with the National Bank (8)
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2022 | full format | 06-06-2023 | 2023-00113555 |
| 31-12-2021 | full format | 09-06-2022 | 2022-20057845 |
| 31-12-2020 | full format | 18-06-2021 | 2021-21000406 |
| 31-12-2019 | micro format | 01-07-2020 | 2020-23400499 |
| 31-12-2018 | micro format | 19-08-2019 | 2019-47000222 |
| 31-12-2017 | micro format | 07-08-2018 | 2018-43500529 |
| 31-12-2016 | micro format | 28-07-2017 | 2017-37700374 |
| 31-12-2015 | abbreviated format | 05-08-2016 | 2016-40000139 |
Similar companies · same sector, comparable size
DH Consultancy
BE 0890.636.479
Leuven · equity €216,142
Eric Liekens Informatica
BE 0453.468.565
Antwerpen · equity €215,935
Matti Bijnens
BE 0739.982.316
Oud-Turnhout · equity €215,935
Blue Planet Systems
BE 0459.365.571
Bierbeek · equity €216,290
Performance for Assets
BE 0678.486.987
Mons · equity €215,835
Of the 16,989 active companies whose main activity is computer programming (NACE 62100), figures are known for 8,925. 6,602 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.