Equity
Equity fell by 68% in 7 years.
Equity fell by 68% in 7 years.
Between 2014 and 2019, 51% of the full-time equivalents disappeared.
Nine of the last ten came late. The 2013 accounts came latest: 88 days after the end of the period.
Equity fell from €149,646 in 2012 to €47,146 in 2019.
On 15 February 2021 the court declared PADO bankrupt.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €410,000. Estimated: probably between €270,000 and €630,000.
Staff costs divided by the average number of full-time equivalents.
| Line | Trend | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||
20/58 |
213,077 | 187,285 | 162,346 | 207,702 | 207,572 | 241,181 | 288,330 | 444,065 | 458,741 | 235,370 | 202,849 | 184,471 | 193,716 | 41,435 | |
20 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
21/28 |
29,093 | 55,125 | 82,981 | 115,761 | 148,553 | 181,614 | 213,586 | 222,370 | 250,053 | 127,062 | 129,928 | 132,794 | 135,660 | 125 | |
21 |
27,500 | 55,000 | 82,500 | 110,000 | 137,500 | 165,000 | 192,500 | 220,000 | 247,500 | - | - | - | - | - | |
22/27 |
1,468 | 0 | 356 | 5,636 | 10,928 | 16,489 | 20,961 | 2,245 | 2,428 | 126,937 | 129,803 | 132,669 | 135,535 | - | |
22 |
- | 0 | - | - | - | - | - | - | - | 126,525 | 129,803 | 131,434 | 133,888 | - | |
23 |
- | 0 | 356 | 899 | 1,442 | 2,087 | 20,617 | 1,745 | 1,803 | - | - | - | - | - | |
24 |
- | 0 | - | 4,736 | 9,473 | 14,209 | - | - | - | 412 | - | 1,235 | 1,647 | - | |
26 |
1,468 | 0 | - | - | 13 | 194 | 344 | 500 | 625 | - | - | - | - | - | |
27 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
28 |
125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | 125 | |
29/58 |
183,985 | 132,160 | 79,365 | 91,941 | 59,019 | 59,567 | 74,744 | 221,695 | 208,688 | 108,308 | 72,921 | 51,677 | 58,056 | 41,310 | |
29 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
290 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
291 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
3 |
4,770 | 4,090 | 4,734 | 7,088 | 13,730 | 7,485 | 8,122 | 14,927 | 27,566 | - | - | - | - | - | |
30/36 |
4,770 | 4,090 | 4,734 | 7,088 | 13,730 | 7,485 | 8,122 | 14,927 | 27,566 | - | - | - | - | - | |
37 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
40/41 |
69,438 | 9,387 | 7,977 | 1,136 | 2,155 | 13,777 | 1,506 | 166,034 | 109,673 | 80,417 | 19,325 | 14,209 | 14,900 | 25,342 | |
40 |
17,179 | 7,525 | 6,038 | - | 484 | 1,868 | - | 33,930 | 44,322 | 52,142 | 1,077 | - | - | 7,890 | |
41 |
52,259 | 1,862 | 1,938 | 1,136 | 1,671 | 11,909 | 1,506 | 132,104 | 65,350 | 28,275 | 18,248 | 14,209 | 14,900 | 17,451 | |
50/53 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
54/58 |
108,144 | 117,841 | 64,577 | 83,191 | 42,712 | 37,891 | 65,116 | 25,493 | 71,449 | 312 | 21,527 | 107 | 110 | 15,968 | |
490/1 |
1,633 | 842 | 2,078 | 526 | 422 | 414 | - | 15,241 | - | 27,579 | 32,069 | 37,361 | 43,047 | - | |
| Balance sheet: equity and liabilities | |||||||||||||||
10/49 |
213,077 | 187,285 | 162,346 | 207,702 | 207,572 | 241,181 | 288,330 | 444,065 | 458,741 | 235,370 | 202,849 | 184,471 | 193,716 | 41,435 | |
10/15 |
47,146 | -14,480 | -125,436 | -116,579 | -45,403 | 20,479 | 90,198 | 149,646 | 126,446 | 84,419 | 46,631 | 14,430 | 8,289 | 29,996 | |
10/11 |
18,600 | 18,600 | 18,600 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
100 |
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 | 18,600 | |
101 |
- | 0 | - | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | 12,400 | |
11 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
1100/10 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
12 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
13 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 143,446 | 120,246 | 78,219 | 18,757 | 19,179 | 19,600 | 21,626 | |
130/1 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | |
1312 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
1319 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
132 |
- | 0 | - | - | - | - | - | - | - | 7,778 | 16,897 | 17,319 | 17,740 | 19,766 | |
133 |
- | 0 | - | - | - | - | - | 141,586 | 118,386 | 68,581 | - | - | - | - | |
14 |
26,686 | -34,940 | -145,896 | -124,639 | -53,463 | 12,419 | 82,138 | - | - | - | 21,675 | -10,949 | -17,512 | 2,169 | |
15 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
19 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
16 |
- | 0 | - | 35,000 | 35,000 | 35,000 | 35,000 | - | - | 4,004 | 8,700 | 8,918 | 9,135 | 10,178 | |
160/5 |
- | 0 | - | 35,000 | 35,000 | 35,000 | 35,000 | - | - | - | - | - | - | - | |
160 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
161 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
162 |
- | 0 | - | 35,000 | - | - | - | - | - | - | - | - | - | - | |
163 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
164/5 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
168 |
- | 0 | - | - | - | - | - | - | - | 4,004 | 8,700 | 8,918 | 9,135 | 10,178 | |
17/49 |
165,931 | 201,765 | 287,782 | 289,281 | 217,975 | 185,702 | 163,133 | 294,420 | 332,295 | 146,946 | 147,517 | 161,123 | 176,292 | 1,261 | |
17 |
- | 0 | - | - | - | - | - | 175,781 | 213,092 | 119,001 | 132,601 | 146,201 | 159,802 | - | |
170/4 |
- | 0 | - | - | - | - | - | 175,781 | 213,092 | 119,001 | 132,601 | 146,201 | 159,802 | - | |
175 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
176 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
178/9 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
42/48 |
162,290 | 183,912 | 287,782 | 288,031 | 217,975 | 185,702 | 163,133 | 118,639 | 117,377 | 27,945 | 14,916 | 14,922 | 16,491 | 1,261 | |
42 |
- | 0 | - | - | - | - | - | 37,311 | 39,276 | 14,734 | 13,600 | 13,600 | 13,600 | - | |
43 |
- | 0 | - | - | - | 55 | 55 | - | - | - | - | 833 | 1,239 | - | |
430/8 |
- | 0 | - | - | - | - | - | - | - | - | - | 833 | 1,239 | - | |
439 |
- | 0 | - | - | - | 55 | 55 | - | - | - | - | - | - | - | |
44 |
94,342 | 140,313 | 247,569 | 223,476 | 170,164 | 149,280 | 126,672 | 18,793 | 21,564 | 1,736 | 1,316 | 489 | 1,214 | 10 | |
440/4 |
94,342 | 140,313 | 247,569 | 223,476 | 170,164 | 149,280 | 126,672 | 18,793 | 21,564 | 1,736 | 1,316 | 489 | 1,214 | 10 | |
441 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
46 |
39,814 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
45 |
28,133 | 30,273 | 18,085 | 15,362 | 33,366 | 21,921 | 21,960 | 62,534 | 56,537 | 11,476 | - | - | 437 | 600 | |
450/3 |
12,209 | 11,784 | 6,411 | 5,085 | 5,142 | 3,434 | 10,880 | 46,516 | 39,801 | 10,290 | - | - | 437 | 600 | |
454/9 |
15,924 | 18,488 | 11,674 | 10,277 | 28,224 | 18,487 | 11,080 | 16,018 | 16,737 | 1,185 | - | - | - | - | |
47/48 |
0 | 13,326 | 22,129 | 49,193 | 14,445 | 14,445 | 14,445 | - | - | - | - | - | - | 651 | |
492/3 |
3,641 | 17,853 | - | 1,250 | - | - | - | - | 1,826 | - | - | - | - | - | |
| Income statement | |||||||||||||||
76A |
- | 0 | - | - | - | - | - | - | 23,475 | - | - | - | - | 48,063 | |
9900 |
163,387 | 234,846 | 94,455 | 28,243 | 55,565 | 93,990 | 130,562 | 252,044 | 250,524 | 81,959 | 49,144 | 14,146 | 3,008 | 5,361 | |
62 |
42,536 | 58,743 | 52,923 | 40,977 | 58,369 | 101,858 | 94,530 | 170,460 | 155,834 | 17,922 | - | - | 36 | 2,471 | |
630 |
27,663 | 27,856 | 32,780 | 32,793 | 33,031 | 33,752 | 33,402 | 28,789 | 29,270 | 2,866 | 2,866 | 2,866 | 21,030 | - | |
631/4 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
635/8 |
- | 0 | - | - | - | - | 35,000 | - | - | - | - | - | - | - | |
640/8 |
20,010 | 27,647 | 22,720 | 20,938 | 21,291 | 21,412 | 18,812 | 9,027 | 9,193 | 781 | 1,082 | 1,153 | 482 | 1,294 | |
649 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
66A |
- | 0 | - | - | - | - | 310 | - | - | - | - | - | - | - | |
9901 |
73,178 | 120,600 | -13,968 | -66,465 | -57,126 | -63,032 | -51,182 | 43,768 | 56,227 | 60,390 | 45,196 | 10,127 | -18,540 | 1,595 | |
75/76B |
1,652 | 133 | 0 | 15 | 84 | 107 | 32 | 9,852 | 1,917 | 902 | 439 | 1,486 | 1,407 | 92 | |
75 |
1,652 | 133 | 0 | 15 | 84 | 107 | 32 | 9,852 | 1,917 | 902 | 439 | 1,486 | 1,407 | 92 | |
76B |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
65/66B |
12,984 | 9,776 | 7,286 | 4,725 | 8,840 | 6,793 | 7,988 | 19,602 | 17,383 | 4,971 | 5,760 | 5,689 | 5,609 | 8,528 | |
65 |
12,984 | 9,776 | 7,286 | 4,725 | 8,840 | 6,793 | 7,988 | 19,602 | 17,383 | 4,971 | 5,760 | 5,689 | 5,609 | 8,528 | |
66B |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
9903 |
61,845 | 110,957 | -21,253 | -71,174 | -65,882 | -69,719 | -59,448 | 34,017 | 64,236 | 56,320 | 39,875 | 5,924 | -22,743 | 41,222 | |
67/77 |
219 | 0 | 4 | 2 | - | - | - | 10,818 | 26,213 | 23,228 | 7,891 | - | 8 | - | |
9904 |
61,626 | 110,957 | -21,257 | -71,176 | -65,882 | -69,719 | -59,448 | 23,199 | 42,027 | 37,788 | 32,201 | 6,141 | -21,707 | 31,044 | |
789 |
- | 0 | - | - | - | - | - | - | 7,778 | 9,119 | 422 | 422 | 2,026 | - | |
689 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | 19,766 | |
9905 |
61,626 | 110,957 | -21,257 | -71,176 | -65,882 | -69,719 | -59,448 | 23,199 | 49,805 | 46,907 | 32,623 | 6,563 | -19,681 | 11,277 | |
| Appropriation of the result | |||||||||||||||
9906 |
26,686 | -34,940 | -145,896 | -124,639 | -53,463 | 12,419 | 82,138 | 23,199 | 49,805 | 68,581 | 21,675 | -10,949 | -17,512 | 3,759 | |
791/2 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
691/2 |
- | 0 | - | - | - | - | - | 23,199 | 49,805 | 68,581 | - | - | - | 1,590 | |
691 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
6920 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | 1,590 | |
6921 |
- | 0 | - | - | - | - | - | 23,199 | 49,805 | 68,581 | - | - | - | - | |
694/7 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
694 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
695 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
696 |
- | 0 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Social balance sheet | |||||||||||||||
9087 |
2.5 | 3.2 | 4 | 3 | 3.2 | 5.1 | 3.5 | 4.8 | 4.7 | 0.7 | - | - | - | 0.1 | |
Hours worked1013 |
1,932 | 2,703 | 1,961 | 1,969 | 2,639 | 5,105 | 5,111 | 8,116 | 8,287 | 908 | - | - | - | 36 | |
| Document | |||||||||||||||
The accounts for 5 older financial years (2001-2005) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2019 (PDF), filed on 09-10-2020.
2019 annual accounts filed 70 days after the deadline. Filed on 9 October 2020, deadline 31 July 2020 (7 months after the close on 31 December 2019, Companies Code art. 3:10). Source: NBB, 2020-60400111.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2019 | micro format | 09-10-2020 | 2020-60400111 | |
| 31-12-2018 | micro format | 23-09-2019 | 2019-65300510 | |
| 31-12-2017 | micro format | 22-08-2018 | 2018-49000426 | |
| 31-12-2016 | micro format | 27-09-2017 | 2017-64000159 | |
| 31-12-2015 | abbreviated format | 28-07-2016 | 2016-37200122 | |
| 31-12-2014 | abbreviated format | 07-10-2015 | 2015-64500289 | |
| 31-12-2013 | abbreviated format | 27-10-2014 | 2014-65700031 | |
| 31-12-2012 | abbreviated format | 30-09-2013 | 2013-60700463 | |
| 31-12-2011 | abbreviated format | 28-09-2012 | 2012-59100249 | |
| 31-12-2010 | abbreviated format | 30-09-2011 | 2011-56500264 | |
| 31-12-2009 | abbreviated format | 07-10-2010 | 2010-57300390 | |
| 31-12-2008 | abbreviated format | 22-07-2009 | 2009-45400334 | |
| 31-12-2007 | abbreviated format | 09-07-2008 | 2008-37400090 | |
| 31-12-2006 | abbreviated format | 30-08-2007 | 2007-67500010 | |
| 31-12-2005 | abbreviated format | 04-07-2006 | 2006-40304474 | |
| 31-12-2004 | abbreviated format | 05-07-2005 | 2005-42402421 | |
| 31-12-2003 | abbreviated format | 31-08-2004 | 2004-62301819 | |
| 31-12-2002 | abbreviated format | 29-07-2003 | 2003-53603907 | |
| 31-12-2001 | abbreviated format | 30-08-2002 | 2002-52000044 |
| Line | Trend | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 100,841 | 148,456 | 18,812 | -33,672 | -24,095 | -29,280 | -17,780 | 72,556 | 85,497 | 63,255 | 48,061 | 12,993 | 2,490 | - | ||
| 89,289 | 138,813 | 11,522 | -38,383 | -32,851 | -35,967 | -26,046 | 51,988 | 71,297 | 40,654 | 35,067 | 9,007 | -677 | - | ||
| 1,631 | 0 | 0 | 0 | -30 | 1,780 | 24,618 | 1,106 | 275,000 | 0 | 0 | 0 | 156,565 | - | ||
| -9,697 | 53,264 | -18,614 | 40,479 | 4,821 | -27,225 | 39,622 | -45,956 | 71,137 | -21,215 | 21,420 | -3 | -15,858 | - | ||
| 21,695 | -51,752 | -208,417 | -196,090 | -158,956 | -126,135 | -88,388 | 103,056 | 91,311 | 80,362 | 58,005 | 36,755 | 41,566 | 40,049 | ||
| 22.1% | -7.7% | -77.3% | -56.1% | -21.9% | 8.5% | 31.3% | 33.7% | 27.6% | 35.9% | 23.0% | 7.8% | 4.3% | 72.4% | ||
| 1.13 | 0.72 | 0.28 | 0.32 | 0.27 | 0.32 | 0.46 | 1.87 | 1.78 | 3.88 | 4.89 | 3.46 | 3.52 | 32.76 | ||
| 1.10 | 0.70 | 0.26 | 0.29 | 0.21 | 0.28 | 0.41 | 1.74 | 1.54 | 3.88 | 4.89 | 3.46 | 3.52 | 32.76 | ||
| 3.52 | - | - | - | - | 9.07 | 1.81 | 1.97 | 2.63 | 1.74 | 3.16 | 11.17 | 21.27 | 0.04 | ||
| 130.7% | - | - | - | - | -340.4% | -65.9% | 15.5% | 33.2% | 44.8% | 69.1% | 42.6% | -261.9% | 103.5% | ||
| 28.9% | 59.2% | -13.1% | -34.3% | -31.7% | -28.9% | -20.6% | 5.2% | 9.2% | 16.1% | 15.9% | 3.3% | -11.2% | 74.9% |
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 2019 is 39% lower than in 2018.
Debt's share of the balance-sheet total is 77.9%.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
PADO is no longer in the KBO register.
If something looks wrong or is missing, please tell us.