Equity
Equity rose in 2020 from €896,203 to €11.7m.
Equity rose in 2020 from €896,203 to €11.7m.
The 2019 accounts came 18 days late. The other nine of the last ten were filed on time.
Absorbed by OPEX GENT in January 2022. The last annual accounts are for financial year 2020.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Staff costs divided by the average number of full-time equivalents.
| Line | Trend | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||
20/58 |
19.4m | 5.6m | 6.1m | 8.2m | 9.4m | 9.7m | 10.3m | 7.7m | 8.1m | 8.4m | 8.8m | 9.3m | 11.0m | 11.1m | |
21/28 |
19.0m | 4.9m | 5.4m | 5.8m | 6.4m | 6.9m | - | 7.5m | 7.8m | 8.1m | 8.6m | 9.0m | 10.1m | 10.7m | |
21 |
3.3m | 3.3m | 3.3m | 3.3m | 3.3m | 3.3m | 3.2m | - | - | - | - | 125 | 249 | 435 | |
22/27 |
59,093 | 1.6m | 2.1m | 2.6m | 3.1m | 3.6m | 4.5m | 3.9m | 4.2m | 4.6m | 5.0m | 5.4m | 5.8m | 6.4m | |
22 |
- | 1.5m | 2.0m | 2.3m | 2.7m | 3.1m | 3.5m | 3.9m | 4.2m | 4.6m | 5.0m | 5.4m | 5.8m | 6.2m | |
23 |
807 | 355 | 992 | 1,628 | - | - | - | - | - | - | - | - | - | - | |
24 |
50,168 | 87,308 | 135,774 | 220,043 | 348,139 | 478,017 | 998,121 | - | - | - | 9,860 | 29,580 | 49,300 | 136,583 | |
26 |
8,119 | 13,531 | - | - | - | - | - | - | - | - | - | - | - | - | |
28 |
15.6m | 8,094 | 8,094 | 8,094 | 8,094 | 8,094 | 8,094 | 3.6m | 3.6m | 3.6m | 3.6m | 3.6m | 4.3m | 4.3m | |
29/58 |
439,802 | 698,008 | 686,539 | 2.4m | 3.0m | 2.8m | 2.6m | 169,956 | 269,662 | 271,932 | 217,530 | 346,497 | 816,593 | 390,572 | |
29 |
127,866 | 127,866 | 127,866 | - | - | 2,115 | 3,295 | - | - | - | - | - | - | - | |
290 |
127,866 | 127,866 | - | - | - | - | - | - | - | - | - | - | - | - | |
291 |
- | - | 127,866 | - | - | 2,115 | 3,295 | - | - | - | - | - | - | - | |
3 |
110,883 | 110,883 | 110,883 | 110,883 | 110,883 | 861,511 | 861,511 | 110,883 | 110,883 | 110,883 | 110,883 | 110,883 | 110,883 | 290,608 | |
30/36 |
110,883 | 110,883 | 110,883 | 110,883 | 110,883 | 861,511 | 861,511 | 110,883 | 110,883 | 110,883 | 110,883 | 110,883 | 110,883 | 290,608 | |
40/41 |
171,915 | 440,961 | 405,275 | 2.3m | 2.8m | 1.9m | 1.7m | 55,248 | 158,407 | 159,119 | 102,410 | 145,924 | 246,554 | 60,117 | |
40 |
162,297 | 431,344 | 397,019 | 293,426 | 503,026 | 698,791 | 408,407 | - | 107,951 | 113,041 | 57,453 | 104,678 | 246,554 | 57,453 | |
41 |
9,617 | 9,617 | 8,256 | 2.0m | 2.3m | 1.2m | 1.3m | 55,248 | 50,455 | 46,078 | 44,958 | 41,246 | - | 2,664 | |
50/53 |
- | - | - | - | - | - | - | - | 10 | 10 | - | - | - | - | |
54/58 |
29,138 | 18,297 | 36,604 | 10,263 | 139,788 | 26,376 | 20,905 | 3,825 | 362 | 1,920 | 4,236 | 27,364 | 354,656 | 39,847 | |
490/1 |
- | - | 5,911 | - | - | - | - | - | - | - | - | 62,326 | 104,501 | - | |
| Balance sheet: equity and liabilities | |||||||||||||||
10/49 |
19.4m | 5.6m | 6.1m | 8.2m | 9.4m | 9.7m | 10.3m | 7.7m | 8.1m | 8.4m | 8.8m | 9.3m | 11.0m | 11.1m | |
10/15 |
11.7m | 896,203 | 1.1m | 1.1m | 1.4m | 1.3m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | 1.6m | 1.6m | 1.6m | |
10/11 |
1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | - | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | |
10 |
- | - | - | - | - | - | 1.0m | - | - | - | - | - | - | - | |
100 |
1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | 1.0m | |
13 |
10.7m | 100,000 | 100,000 | 100,000 | 480,936 | 480,936 | 480,936 | 480,936 | 512,674 | 512,674 | 512,674 | 560,000 | 560,000 | 560,000 | |
130/1 |
100,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | |
132 |
10.6m | - | - | - | - | - | - | - | - | - | - | - | - | - | |
133 |
- | - | - | - | 380,936 | 380,936 | 380,936 | 380,936 | 412,674 | 412,674 | 412,674 | 460,000 | 460,000 | 460,000 | |
14 |
1,106 | -203,797 | -48,072 | 1,182 | -82,751 | -167,794 | 25,635 | - | -1,382 | -311 | - | 14,146 | 43,779 | 1,226 | |
16 |
3.5m | - | - | - | - | - | - | - | - | - | - | - | - | - | |
168 |
3.5m | - | - | - | - | - | - | - | - | - | - | - | - | - | |
17/49 |
4.2m | 4.7m | 5.0m | 7.1m | 8.0m | 8.4m | 8.8m | 6.2m | 6.6m | 6.9m | 7.3m | 7.7m | 9.4m | 9.5m | |
17 |
2.1m | 2.8m | 3.6m | 6.3m | 6.1m | 6.6m | 7.2m | 4.0m | 4.4m | 4.9m | 5.4m | 6.0m | 6.4m | 7.1m | |
170/4 |
2.1m | 2.8m | 3.6m | 6.3m | 6.1m | 6.6m | 7.2m | 4.0m | 4.4m | 4.9m | 5.4m | 6.0m | 6.4m | 7.1m | |
42/48 |
2.1m | 1.9m | 1.5m | 760,038 | 1.8m | 1.7m | 1.6m | 2.2m | 2.2m | 2.0m | 1.8m | 1.8m | 2.9m | 2.4m | |
42 |
733,880 | 733,826 | 871,010 | 700,501 | 560,601 | 562,940 | 799,588 | 512,697 | 499,572 | 541,257 | 505,127 | 485,843 | 467,477 | 441,553 | |
43 |
- | - | - | - | 1.0m | 925,000 | 625,000 | - | - | - | - | - | - | - | |
430/8 |
- | - | - | - | 1.0m | 925,000 | 625,000 | - | - | - | - | - | - | - | |
44 |
44,541 | 60,501 | 87,483 | 20,398 | 47,726 | 60,680 | 86,831 | 9,638 | 619,766 | 973,185 | 943,876 | 924,951 | 1.2m | 1.1m | |
440/4 |
44,541 | 60,501 | 87,483 | 20,398 | 47,726 | 60,680 | 86,831 | 9,638 | 619,766 | 973,185 | 943,876 | 924,951 | 1.2m | 1.1m | |
45 |
46,130 | 57,738 | 34,181 | 39,138 | 235,059 | 181,086 | 79,160 | - | 40,908 | 37,794 | 42,041 | 41,091 | 120,170 | - | |
450/3 |
39,203 | 51,730 | 26,713 | 32,497 | 228,616 | 169,292 | 76,041 | - | 40,908 | 37,794 | 42,041 | 41,091 | 120,170 | - | |
454/9 |
6,927 | 6,008 | 7,468 | 6,641 | 6,442 | 11,794 | 3,119 | - | - | - | - | - | - | - | |
47/48 |
1.3m | 1.0m | 459,550 | - | - | - | - | 1.7m | 994,208 | 456,401 | 328,021 | 331,257 | 1.1m | 812,969 | |
| Income statement | |||||||||||||||
70 |
- | - | 1.0m | - | - | - | 1.1m | - | - | - | - | - | - | 1.3m | |
76A |
14.1m | 2,930 | 1,727 | - | - | 107,527 | - | - | - | - | 39,885 | 1,023 | - | - | |
9900 |
14.6m | 548,071 | 821,571 | 1.1m | 990,682 | 749,962 | 763,207 | 712,400 | 735,423 | 768,409 | 813,623 | 778,589 | 1.3m | 1.0m | |
60/61 |
- | - | 218,171 | - | - | - | 328,235 | - | - | - | - | - | - | 138,704 | |
62 |
77,916 | 96,431 | 117,145 | 104,748 | 89,660 | 76,270 | 28,164 | - | - | - | - | - | - | - | |
630 |
42,947 | 480,730 | 510,467 | 543,138 | 544,058 | 548,245 | 592,181 | 412,772 | 407,121 | 414,253 | 423,580 | 423,143 | 681,853 | 477,848 | |
631/4 |
- | - | - | - | - | 11,266 | - | 107,951 | 25,952 | - | - | - | - | - | |
640/8 |
81,409 | 76,852 | 76,338 | 72,895 | 70,451 | 173,019 | 79,167 | 70,270 | 69,364 | 67,040 | 189,758 | 62,415 | 1,158 | 41,238 | |
66A |
- | - | - | 648 | - | - | - | - | 65,589 | - | - | - | - | - | |
9901 |
14.4m | -105,942 | 117,620 | 348,109 | 286,513 | -58,838 | 63,695 | 121,407 | 232,986 | 287,117 | 200,285 | 293,031 | 581,173 | 524,280 | |
75/76B |
36 | 30 | 1,371 | 89,676 | 2,289 | 5,050 | - | 4,793 | 4,377 | 1,120 | 3,793 | 30 | 390 | 1,345 | |
75 |
36 | 30 | 1,371 | 89,676 | 2,289 | 5,050 | 7,394 | 4,793 | 4,377 | 1,120 | 3,793 | 30 | 390 | 1,345 | |
65/66B |
37,608 | 49,814 | 133,916 | 134,788 | 203,758 | 246,795 | - | 156,557 | 172,857 | 288,064 | 305,423 | 323,715 | 539,061 | 347,423 | |
65 |
37,608 | 49,814 | 133,916 | 134,788 | 203,758 | 246,795 | 213,474 | 156,557 | 172,857 | 288,064 | 305,423 | 323,715 | 539,061 | 347,423 | |
9903 |
14.3m | -155,725 | -14,924 | 302,997 | 85,043 | -193,055 | 25,635 | -30,357 | -1,082 | 172 | -61,460 | -29,630 | 42,502 | 178,201 | |
67/77 |
142 | - | 34,330 | - | - | 374 | - | - | -12 | 483 | 12 | 2 | -50 | 50 | |
9904 |
10.8m | -155,725 | -49,254 | 302,997 | 85,043 | -193,429 | 25,635 | -30,357 | -1,070 | -311 | -61,472 | -29,633 | 42,553 | 178,151 | |
689 |
10.6m | - | - | - | - | - | - | - | - | - | - | - | - | - | |
9905 |
254,903 | -155,725 | -49,254 | 302,997 | 85,043 | -193,429 | 25,635 | -30,357 | -1,070 | -311 | -61,472 | -29,633 | 42,553 | 178,151 | |
| Appropriation of the result | |||||||||||||||
9906 |
51,106 | -203,797 | -48,072 | 220,246 | -82,751 | -167,794 | 25,635 | -31,738 | -1,382 | -311 | -47,326 | 14,146 | 43,779 | 178,151 | |
791/2 |
- | - | - | 380,936 | - | - | - | 31,738 | - | - | 47,326 | - | - | - | |
691/2 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 76,925 | |
6921 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 76,925 | |
694/7 |
50,000 | - | - | 600,000 | - | - | - | - | - | - | - | - | - | 100,000 | |
694 |
50,000 | - | - | 600,000 | - | - | - | - | - | - | - | - | - | - | |
695 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 100,000 | |
| Social balance sheet | |||||||||||||||
9087 |
1.9 | 2.2 | 2.7 | 2.7 | 2.9 | 2.2 | 0.8 | - | - | - | - | - | - | - | |
Hours worked1013 |
2,670 | 3,875 | 4,537 | 4,340 | 4,620 | 3,484 | - | - | - | - | - | - | - | - | |
| Document | |||||||||||||||
The accounts for 19 older financial years (1987-2006) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2020 (PDF), filed on 08-07-2021.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2020 | abbreviated format | 08-07-2021 | 2021-33700176 | |
| 31-12-2019 | abbreviated format | 18-08-2020 | 2020-44400559 | |
| 31-12-2018 | abbreviated format | 13-07-2019 | 2019-32700188 | |
| 31-12-2017 | abbreviated format | 14-07-2018 | 2018-36100430 | |
| 31-12-2016 | abbreviated format | 16-07-2017 | 2017-31300322 | |
| 31-12-2015 | abbreviated format | 31-07-2016 | 2016-40000557 | |
| 31-12-2014 | abbreviated format | 12-07-2015 | 2015-29200436 | |
| 31-12-2013 | abbreviated format | 17-07-2014 | 2014-31800178 | |
| 31-12-2012 | abbreviated format | 29-07-2013 | 2013-36600055 | |
| 31-12-2011 | abbreviated format | 14-07-2012 | 2012-31300365 | |
| 31-12-2010 | abbreviated format | 28-06-2011 | 2011-21700263 | |
| 31-12-2009 | abbreviated format | 07-06-2010 | 2010-15000219 | |
| 31-12-2008 | abbreviated format | 24-06-2009 | 2009-27900228 | |
| 30-06-2007 | abbreviated format | 15-01-2008 | 2008-01300093 | |
| 30-06-2006 | abbreviated format | 10-01-2007 | 2007-00700769 | |
| 30-06-2005 | abbreviated format | 23-01-2006 | 2006-02203184 | |
| 30-06-2004 | abbreviated format | 29-03-2005 | 2005-09603643 | |
| 30-06-2003 | abbreviated format | 03-02-2004 | 2004-03701036 | |
| 30-06-2002 | abbreviated format | 14-07-2003 | 2003-45403293 | |
| 31-12-2000 | abbreviated format | 24-09-2001 | 2001-58603087 | |
| 31-12-1999 | abbreviated format | 06-11-2000 | 2000-70003744 | |
| 31-12-1998 | abbreviated format | 17-06-1999 | 1999-19504369 | |
| 31-12-1997 | abbreviated format | 10-12-1998 | 1998-61102430 | |
| 31-12-1996 | abbreviated format | 09-06-1997 | 1997-13101790 | |
| 31-12-1995 | abbreviated format | 17-06-1996 | 1996-17003101 | |
| 31-12-1994 | abbreviated format | 23-06-1995 | 1995-28004672 | |
| 31-12-1993 | abbreviated format | 13-06-1994 | 1994-14300137 | |
| 31-12-1992 | abbreviated format | 05-07-1993 | 1993-22605145 | |
| 31-12-1991 | abbreviated format | 09-06-1992 | 1992-09402641 | |
| 31-12-1990 | abbreviated format | 22-07-1991 | 1991-19103289 | |
| 31-12-1989 | abbreviated format | 13-06-1990 | 1990-08500674 | |
| 31-12-1988 | abbreviated format | 18-07-1989 | 1989-17403880 | |
| 31-12-1987 | abbreviated format | 16-06-1988 | 1988-08501529 |
| Line | Trend | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 14.4m | 374,789 | 628,087 | 891,247 | 830,571 | 489,407 | 655,876 | 534,179 | 640,107 | 701,370 | 623,865 | 716,175 | 1.3m | 1.0m | ||
| 10.9m | 325,005 | 461,213 | 846,135 | 629,102 | 354,816 | 617,816 | 382,415 | 406,051 | 413,942 | 362,108 | 393,511 | 724,406 | 655,999 | ||
| 15.6m | 15,101 | 63,131 | 6,110 | 23,500 | 86,188 | 6.3m | 120,779 | 54,566 | 0 | 21,872 | -759,142 | 149,996 | 424,585 | ||
| 10,841 | -18,307 | 26,341 | -129,525 | 113,412 | 5,471 | 17,080 | 3,463 | -1,558 | -2,316 | -23,127 | -327,292 | 314,809 | - | ||
| -1.7m | -1.2m | -765,685 | 1.6m | 1.2m | 1.1m | 979,560 | -2.1m | -1.9m | -1.7m | -1.6m | -1.4m | -2.1m | -2.0m | ||
| - | - | 11.5% | - | - | - | 5.9% | - | - | - | - | - | - | 39.1% | ||
| 60.1% | 16.0% | 17.4% | 13.4% | 14.9% | 13.6% | 14.6% | 19.3% | 18.7% | 18.0% | 17.2% | 16.9% | 14.6% | 14.1% | ||
| 0.21 | 0.37 | 0.47 | 3.15 | 1.64 | 1.62 | 1.62 | 0.08 | 0.13 | 0.14 | 0.12 | 0.19 | 0.28 | 0.16 | ||
| 0.15 | 0.31 | 0.40 | 3.00 | 1.58 | 1.13 | 1.07 | 0.03 | 0.07 | 0.08 | 0.06 | 0.13 | 0.24 | 0.04 | ||
| 0.36 | 5.25 | 4.76 | 6.45 | 5.71 | 6.37 | 5.84 | 4.18 | 4.34 | 4.57 | 4.81 | 4.92 | 5.84 | 6.09 | ||
| 92.7% | -17.4% | -4.7% | 27.5% | 6.1% | -14.7% | 1.7% | -2.0% | -0.1% | 0.0% | -4.1% | -1.9% | 2.7% | 11.4% | ||
| 55.8% | -2.8% | -0.8% | 3.7% | 0.9% | -2.0% | 0.2% | -0.4% | 0.0% | 0.0% | -0.7% | -0.3% | 0.4% | 1.6% | ||
| - | - | - | - | - | - | 3.07 | - | - | - | - | - | - | - | ||
| - | - | 141 days | - | - | - | 137 days | - | - | - | - | - | - | 16 days | ||
| - | - | 146 days | - | - | - | 97 days | - | - | - | - | - | - | 2945 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.
The operating result for 2020 is a profit of €14.4m, after a loss of €105,942 in 2019. It is the highest result since 2007.
Debt's share of the balance-sheet total falls from 84.0% to 21.7%. Equity is higher and debt is lower.
Source: parent in its own accounts, lists of holdings in the owners' accounts
Source: list of holdings in its own 2020 accounts. Every holding stands with its own latest accounts.
| Name | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2020 |
|---|---|---|---|---|---|---|---|---|
| OPEX ROESELARE | 99.27% | |||||||
| OPEX SERVICES | 99.99% | |||||||
Source: list of holdings in its own accounts
The network starts from the shareholders of OPEX DEVELOPMENTS. Every company they also own or run is a node.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
Articles of association, deed of 26-11-2021 (in Dutch)
OPEX DEVELOPMENTS is no longer in the KBO register. OPEX GENT took it over in a merger by absorption, published in the Belgian Official Gazette on 25 January 2022.
If something looks wrong or is missing, please tell us.