Equity
Equity rose in 2021 from €200,717 to €554,289.
Equity rose in 2021 from €200,717 to €554,289.
Of this, €2.3m falls due within a year.
Ten of the last ten came late. The 2012 accounts came latest: 28 days after the end of the period.
Absorbed by FORVILLEINVEST in July 2021. The last annual accounts are for financial year 2021. The company was dissolved without liquidation.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
| Line | Trend | 2021 | 2020 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||||
20/58 |
3.1m | 3.1m | 1.7m | 1.5m | 1.4m | 1.7m | 1.7m | 833,989 | 868,978 | 841,171 | 953,849 | 779,231 | 815,906 | 849,587 | 41,377 | |
21/28 |
3.1m | 3.1m | 1.7m | 1.4m | 1.2m | 1.4m | 1.4m | 822,609 | 810,608 | 808,949 | 918,458 | 752,792 | 787,126 | 821,460 | 24,791 | |
22/27 |
844,011 | 809,414 | 825,704 | 602,116 | 607,741 | 813,788 | 818,934 | 822,609 | 810,608 | 808,949 | 918,458 | 752,792 | 787,126 | 821,460 | 24,791 | |
22 |
839,531 | 804,294 | 825,704 | 602,116 | 607,741 | 813,788 | 818,934 | 822,609 | 810,608 | 808,949 | 918,458 | 752,792 | 787,126 | 821,460 | 24,791 | |
23 |
4,480 | 5,120 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
28 |
2.2m | 2.3m | 891,000 | 835,000 | 600,000 | 600,000 | 600,000 | - | - | - | - | - | - | - | - | |
29/58 |
36,847 | 13,469 | 19,033 | 18,298 | 225,671 | 276,933 | 281,656 | 11,380 | 58,370 | 32,222 | 35,390 | 26,439 | 28,780 | 28,127 | 16,586 | |
40/41 |
35,607 | 8,000 | 8,000 | 8,000 | 224,465 | 268,765 | 247,765 | 40 | 27,782 | 25,605 | 21,740 | 26,439 | 17,802 | 25,699 | 16,558 | |
41 |
35,607 | 8,000 | 8,000 | 8,000 | 224,465 | 268,765 | 247,765 | 40 | 27,782 | 25,605 | 21,740 | 26,439 | 17,802 | 25,699 | 16,558 | |
54/58 |
1,240 | 5,469 | 8,730 | 10,298 | 1,206 | 8,168 | 33,891 | 11,340 | 30,589 | 6,617 | - | - | 10,978 | 2,428 | 28 | |
490/1 |
- | - | 2,303 | - | 0 | - | - | - | - | - | 13,650 | - | - | - | - | |
| Balance sheet: equity and liabilities | ||||||||||||||||
10/49 |
3.1m | 3.1m | 1.7m | 1.5m | 1.4m | 1.7m | 1.7m | 833,989 | 868,978 | 841,171 | 953,849 | 779,231 | 815,906 | 849,587 | 41,377 | |
10/15 |
554,289 | 200,717 | 240,249 | 237,601 | 248,943 | 268,472 | 264,736 | 258,522 | 214,436 | 195,199 | 118,009 | -73,804 | -15,376 | 33,771 | 37,493 | |
10/11 |
62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |
100 |
62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |
12 |
100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 150,000 | 150,000 | 150,000 | 200,000 | 200,000 | 200,000 | - | - | - | - | |
13 |
47,873 | 48,139 | 78,759 | 82,112 | 82,112 | 52,407 | 52,407 | 46,207 | - | - | - | - | - | - | - | |
130/1 |
6,200 | 6,200 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | - | - | - | - | - | - | - | - | |
132 |
41,673 | 41,939 | 72,559 | 75,912 | 75,912 | 46,207 | 46,207 | 46,207 | - | - | - | - | - | - | - | |
14 |
344,416 | -9,422 | -510 | -6,510 | 4,832 | 4,065 | 329 | 315 | -47,564 | -66,801 | -143,991 | -135,804 | -77,376 | -28,229 | -24,507 | |
16 |
21,458 | 21,596 | 37,362 | 39,089 | 39,089 | 23,793 | 23,793 | 23,793 | - | - | - | - | - | - | - | |
160/5 |
21,458 | 21,596 | 37,362 | 39,089 | 39,089 | 23,793 | 23,793 | 23,793 | - | - | - | - | - | - | - | |
161 |
21,458 | 21,596 | 37,362 | 39,089 | - | - | - | - | - | - | - | - | - | - | - | |
17/49 |
2.5m | 2.9m | 1.5m | 1.2m | 1.1m | 1.4m | 1.4m | 551,674 | 654,542 | 645,971 | 835,840 | 853,035 | 831,282 | 815,815 | 3,884 | |
17 |
205,433 | 37,400 | 225,000 | - | - | - | - | - | - | - | - | - | - | - | - | |
170/4 |
205,433 | 37,400 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
178/9 |
- | - | 225,000 | - | - | - | - | - | - | - | - | - | - | - | - | |
42/48 |
2.3m | 2.8m | 1.2m | 1.2m | 1.1m | 1.4m | 1.4m | 541,351 | 642,319 | 636,194 | 824,020 | 845,043 | 826,282 | 810,985 | 2,884 | |
42 |
98,635 | 84,362 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
43 |
1.2m | 1.2m | 286,211 | 366,395 | 442,848 | 719,586 | 792,000 | 528,052 | 600,000 | - | 823,206 | 843,761 | 825,000 | 800,000 | - | |
430/8 |
1.2m | 1.2m | 286,211 | 366,395 | 442,848 | 719,586 | 792,000 | 528,052 | 600,000 | - | 823,206 | 18,761 | - | - | - | |
439 |
- | - | - | - | - | - | - | - | - | - | - | 825,000 | 825,000 | 800,000 | - | |
44 |
2,004 | 2,007 | 20,861 | 3,189 | 1,231 | 2,623 | 2,486 | 1,064 | 1,863 | 738 | 814 | 1,282 | 1,282 | 3,791 | 2,884 | |
440/4 |
2,004 | 2,007 | 20,861 | 3,189 | 1,231 | 2,623 | 2,486 | 1,064 | 1,863 | 738 | 814 | 1,282 | 1,282 | 3,791 | 2,884 | |
45 |
17,094 | 11,583 | - | 10,367 | 5,310 | 5,504 | 2,475 | - | - | - | - | - | - | - | - | |
450/3 |
17,094 | 11,583 | - | 10,367 | 5,310 | 5,504 | 2,475 | - | - | - | - | - | - | - | - | |
47/48 |
976,865 | 1.5m | 918,846 | 785,886 | 682,500 | 655,360 | 599,723 | 12,235 | 40,456 | 635,456 | - | - | - | 7,194 | - | |
492/3 |
12,671 | 13,032 | 7,209 | 12,889 | 13,491 | 15,383 | 15,378 | 10,323 | 12,223 | 9,777 | 11,820 | 7,993 | 5,000 | 4,830 | 1,000 | |
| Income statement | ||||||||||||||||
70 |
337,800 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
76A |
34,597 | - | - | - | 49,579 | - | - | 97,348 | - | 103,900 | - | - | - | - | - | |
9900 |
399,975 | 26,552 | 22,098 | 27,195 | 29,189 | 37,869 | 38,821 | 35,088 | 38,827 | 3,939 | 60,895 | 36,353 | 44,550 | -2,371 | -1,800 | |
630 |
- | 14,315 | 12,077 | 5,625 | 5,625 | 5,147 | 3,675 | - | - | - | 34,334 | 34,334 | 34,334 | - | 595 | |
640/8 |
5,947 | 5,159 | 2,464 | 7,034 | 3,750 | 6,360 | 5,272 | 3,946 | 8,764 | 9,874 | 11,258 | 12,695 | 9,181 | 548 | 1,375 | |
9901 |
394,028 | 7,078 | 7,557 | 14,536 | 19,814 | 26,362 | 29,874 | 31,142 | 30,063 | -5,935 | 15,303 | -10,675 | 1,035 | -2,919 | -3,770 | |
75/76B |
- | - | - | - | 9,384 | 10,271 | 536 | 815 | 2,191 | 2,688 | 1,936 | 1,994 | 2,156 | 1,948 | 1,255 | |
75 |
- | - | - | - | 9,384 | 10,271 | 536 | 815 | 2,191 | 2,688 | 1,936 | 1,994 | 2,156 | 1,948 | 1,255 | |
65/66B |
39,962 | 38,970 | 6,636 | 25,878 | 32,561 | 32,725 | 23,100 | 11,426 | 13,015 | 23,463 | 25,427 | 49,747 | 52,338 | 2,750 | 222 | |
65 |
39,962 | 38,970 | 6,636 | 25,878 | 32,561 | 32,725 | 23,100 | 11,426 | 13,015 | 23,463 | 25,427 | 49,747 | 52,338 | 2,750 | 222 | |
9903 |
354,066 | -31,892 | 921 | -11,342 | 46,216 | 3,908 | 7,311 | 117,879 | 19,239 | 77,190 | -8,187 | -58,428 | -49,147 | -3,721 | -2,737 | |
67/77 |
633 | - | - | - | 450 | 172 | 1,097 | - | 2 | - | - | - | - | - | - | |
9904 |
353,699 | -16,194 | 2,648 | -11,342 | 30,471 | 3,737 | 6,214 | 94,086 | 19,237 | 77,190 | -8,187 | -58,428 | -49,147 | -3,721 | -2,737 | |
789 |
138 | 30,486 | 3,353 | - | - | - | - | - | - | - | - | - | - | - | - | |
689 |
- | - | - | - | 29,705 | - | - | 46,207 | - | - | - | - | - | - | - | |
9905 |
353,837 | 14,292 | 6,000 | -11,342 | 767 | 3,737 | 6,214 | 47,879 | 19,237 | 77,190 | -8,187 | -58,428 | -49,147 | -3,721 | -2,737 | |
| Appropriation of the result | ||||||||||||||||
9906 |
344,416 | -9,422 | -510 | -6,510 | 4,832 | 4,065 | 6,529 | 315 | -47,564 | -66,801 | -143,991 | -135,804 | -77,376 | -28,229 | -24,507 | |
791/2 |
- | - | - | - | - | - | - | 46,207 | - | - | - | - | - | - | - | |
691/2 |
- | - | - | - | - | - | 6,200 | 46,207 | - | - | - | - | - | - | - | |
6920 |
- | - | - | - | - | - | 6,200 | - | - | - | - | - | - | - | - | |
6921 |
- | - | - | - | - | - | - | 46,207 | - | - | - | - | - | - | - | |
| Document | ||||||||||||||||
The accounts for 4 older financial years (2002-2005) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2021 (PDF), filed on 25-02-2022.
2021 annual accounts filed 25 days after the deadline. Filed on 25 February 2022, deadline 31 January 2022 (7 months after the close on 30 June 2021, Companies Code art. 3:10). Source: NBB, 2022-06300391.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2021 | micro format | 25-02-2022 | 2022-06300391 | |
| 30-06-2020 | micro format | 22-02-2021 | 2021-05700548 | |
| 30-06-2018 | micro format | 28-02-2019 | 2019-05900201 | |
| 30-06-2017 | micro format | 28-02-2018 | 2018-05600358 | |
| 30-06-2016 | full format | 13-02-2017 | 2017-04300363 | |
| 30-06-2015 | full format | 24-02-2016 | 2016-04900075 | |
| 30-06-2014 | full format | 27-02-2015 | 2015-05400161 | |
| 30-06-2013 | full format | 27-02-2014 | 2014-04900180 | |
| 30-06-2012 | full format | 28-02-2013 | 2013-05800026 | |
| 30-06-2011 | full format | 23-02-2012 | 2012-04800341 | |
| 30-06-2010 | full format | 28-02-2011 | 2011-05000489 | |
| 30-06-2009 | full format | 24-02-2010 | 2010-05100008 | |
| 30-06-2008 | full format | 24-02-2009 | 2009-05200291 | |
| 30-06-2007 | full format | 12-02-2008 | 2008-04100283 | |
| 30-06-2006 | full format | 31-08-2007 | 2007-66200379 | |
| 30-06-2005 | full format | 29-12-2005 | 2005-92401934 | |
| 30-06-2004 | full format | 27-12-2004 | 2004-88104007 | |
| 30-06-2003 | full format | 09-01-2004 | 2004-00604644 | |
| 30-06-2002 | full format | 13-03-2003 | 2003-07100052 |
| Line | Trend | 2021 | 2020 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| - | 21,393 | 19,634 | 20,161 | 25,439 | 31,509 | 33,549 | - | - | - | 49,637 | 23,658 | 35,369 | - | -3,175 | ||
| - | -1,879 | 14,724 | -5,717 | 36,096 | 8,883 | 9,889 | - | - | - | 26,147 | -24,094 | -14,813 | - | -2,142 | ||
| - | - | 291,664 | 235,000 | -200,421 | 0 | 600,000 | 214,654 | 1,659 | 49,191 | 200,000 | 0 | 0 | 820,992 | - | ||
| -4,229 | - | -1,568 | 9,092 | -6,962 | -25,723 | 22,551 | -19,249 | 23,972 | - | - | - | 8,551 | 2,400 | - | ||
| -2.3m | -2.8m | -1.2m | -1.1m | -906,218 | -1.1m | -1.1m | -529,971 | -583,949 | -603,972 | -788,629 | -818,603 | -797,502 | -782,858 | 13,702 | ||
| 17.8% | 6.5% | 13.8% | 16.3% | 17.4% | 15.9% | 15.6% | 31.0% | 24.7% | 23.2% | 12.4% | -9.5% | -1.9% | 4.0% | 90.6% | ||
| 0.02 | 0.00 | 0.02 | 0.02 | 0.20 | 0.20 | 0.20 | 0.02 | 0.09 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 5.75 | ||
| 4.58 | 14.26 | 6.07 | 4.96 | 4.60 | 5.21 | 5.33 | 2.13 | 3.05 | 3.31 | 7.08 | - | - | 24.16 | 0.10 | ||
| 63.8% | -8.1% | 1.1% | -4.8% | 12.2% | 1.4% | 2.3% | 36.4% | 9.0% | 39.5% | -6.9% | - | - | -11.0% | -7.3% | ||
| 11.4% | -0.5% | 0.2% | -0.8% | 2.1% | 0.2% | 0.4% | 11.3% | 2.2% | 9.2% | -0.9% | -7.5% | -6.0% | -0.4% | -6.6% | ||
| 38 days | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT margin. Not meaningful: turnover is only a small part of operating income.
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 2021 is nearly 56 times that of 2020 and the highest since 2006.
Debt's share of the balance-sheet total falls from 92.8% to 81.5%. Equity is higher and debt is lower.
Further up the chainSociété de Promotion et d'Investissement 60%
Source: list of holdings in its own 30-06-2021 accounts. Every holding stands with its own latest accounts.
The network starts from the directors of OPTIMO. Every other company they 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
OPTIMO has filed 19 sets of annual accounts, the latest for financial year 2021.1 In 2021 the company was absorbed by merger into FORVILLEINVEST.2
deed of 14-12-2020 (in French)
OPTIMO is no longer in the KBO register. FORVILLEINVEST took it over in a merger by absorption, published in the Belgian Official Gazette on 31 March 2022.
If something looks wrong or is missing, please tell us.