PLUS
InactiveOverview
Overview
Official details
Source: KBO- Status
- Inactive deed of incorporation of 30-05-1998 · last publication under the heading End on 28-09-2015
- Activity
- No activity registered in the KBO
- Financial year end
- 31 December
- Peppol
- Not found in the Peppol Directory
Financial position
No score
Annual accounts 2014
- Gross margin
- €267,258
- Turnover
- ≈ €630,000
- estimated
- Profit
- €135,851
- Equity
- €344,323
- Total assets
- €399,703
- Staff
- 1.1 FTE
Net result +724%: 21-month year
Financials
Financials · financial year 2014, abbreviated format
Annual accounts 2014 filed on 01-07-2015 PDF all 14 filings
Turnover
≈ €630,000
Estimated: probably between €380,000 and €1.1m
Total assets
€399,703▲ 40.0%
2013 · €285,413
Net result
€135,851▲ 724%
2013 · €16,479
Working capital
€267,320▲ 46.0%
2013 · €183,051
Multi-year overview
2011 to 2014, 4 financial yearsOperating result
€155,900
▲ 891%
2014
20112014
Net result
€135,851
▲ 724%
2014
20112014
Equity
€344,323
▲ 65.2%
2014
20112014
Total assets
€399,703
▲ 40.0%
2014
20112014
Debt
€55,380
▼ 28.0%
2014
20112014
Working capital
€267,320
▲ 46.0%
2014
20112014
Staff (FTE)
1.1
▼ 35.3%
2014
20112014
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2011201220132014
Operating result€2,203-€28,288▲ 13×€15,729▼ 44.4%€155,900▲ 891%
Net result€1,983-€26,600▲ 13×€16,479▼ 38.0%€135,851▲ 724%
Equity€165,393-€191,993▲ 16.1%€208,471▲ 8.6%€344,323▲ 65.2%
Total assets€206,473-€253,823▲ 22.9%€285,413▲ 12.4%€399,703▲ 40.0%
Debt€41,080-€61,831▲ 50.5%€76,942▲ 24.4%€55,380▼ 28.0%
Working capital€127,706-€180,785▲ 41.6%€183,051▲ 1.3%€267,320▲ 46.0%
Staff (FTE)1.5-2.1▲ 40.0%1.7▼ 19.0%1.1▼ 35.3%
The operating result for 2014 is 9.9 times that of 2013 and the highest since 2011. It is a recovery after the fall in 2013.
Large changes and their cause
- 2014 Net result +724% on 2013. This financial year ran 21 months, the previous one 12.
Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2014 in colour, 2013 as the grey bar beneath
Assets €399,703
Fixed assets
€77,002 ▲ 203%
Current assets
€322,700 ▲ 24.1%
Equity and liabilities €399,703
Equity
€344,323 ▲ 65.2%
Debt
€55,380 ▼ 28.0%
Debt's share of the balance-sheet total falls from 27.0% to 13.9%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€193,675▲
2013 · €28,543
Cash flow
€173,626▲
2013 · €29,293
Current ratio
5.83▲
2013 · 3.38
Quick ratio
5.18▲
2013 · 2.95
ROE
39.5%▲
2013 · 7.9%
ROA
34.0%▲
2013 · 5.8%
Debt ≤ 1 year
€55,380▼
2013 · €76,942
Income taxes
€13,960
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Annual accounts
| Line | 2011 | 2012 | 2013 | 2014 | Change |
|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €19,589 | €13,721 | €12,814 | €37,775 | ▲ 195% |
| Gross operating margin9900 | €66,462 | €104,401 | €101,884 | €267,258 | ▲ 162% |
| Operating profit (loss)9901 | €2,203 | €28,288 | €15,729 | €155,900 | ▲ 891% |
| Recurring financial income75 | €1,943 | €1,931 | €6,834 | €4,788 | ▼ 29.9% |
| Recurring financial charges65 | €2,163 | €3,619 | €6,084 | €10,877 | ▲ 78.8% |
| Profit (loss) for the period before taxes9903 | €1,983 | €26,600 | €16,479 | €149,811 | ▲ 809% |
| Income taxes67/77 | - | - | - | €13,960 | - |
| Profit (loss) for the period9904 | €1,983 | €26,600 | €16,479 | €135,851 | ▲ 724% |
| Profit (loss) for the period to be appropriated9905 | €1,983 | €26,600 | €16,479 | €135,851 | ▲ 724% |
| Line | 2011 | 2012 | 2013 | 2014 | Change |
|---|---|---|---|---|---|
| Assets | |||||
| Total assets20/58 | €206,473 | €253,823 | €285,413 | €399,703 | ▲ 40.0% |
| Fixed assets21/28 | €37,730 | €11,208 | €25,420 | €77,002 | ▲ 203% |
| Intangible fixed assets21 | €235 | - | €20,105 | €34,925 | ▲ 73.7% |
| Tangible fixed assets22/27 | €37,471 | €11,183 | €5,290 | €32,052 | ▲ 506% |
| Financial fixed assets28 | €25 | €25 | €25 | €10,025 | ▲ 404× |
| Current assets29/58 | €168,743 | €242,616 | €259,993 | €322,700 | ▲ 24.1% |
| Stocks and contracts in progress3 | €40,796 | €26,535 | €32,665 | €35,617 | ▲ 9.0% |
| Amounts receivable within one year40/41 | €83,013 | €193,092 | €194,186 | €254,420 | ▲ 31.0% |
| Cash at bank and in hand54/58 | €33,917 | €9,114 | €24,661 | €28,542 | ▲ 15.7% |
| Equity and liabilities | |||||
| Total equity and liabilities10/49 | €206,473 | €253,823 | €285,413 | €399,703 | ▲ 40.0% |
| Equity10/15 | €165,393 | €191,993 | €208,471 | €344,323 | ▲ 65.2% |
| Contributions10/11 | €250,000 | €250,000 | €250,000 | €250,000 | = |
| Reserves13 | €35,761 | €35,761 | €35,761 | €94,323 | ▲ 164% |
| Profit (loss) carried forward14 | -€120,368 | -€93,769 | -€77,290 | - | - |
| Amounts payable17/49 | €41,080 | €61,831 | €76,942 | €55,380 | ▼ 28.0% |
| Amounts payable within one year42/48 | €41,037 | €61,831 | €76,942 | €55,380 | ▼ 28.0% |
| Trade debts44 | €37,985 | €54,087 | €71,619 | €37,581 | ▼ 47.5% |
| Line | 2011 | 2012 | 2013 | 2014 | Change |
|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €1,983 | €26,600 | €16,479 | €135,851 | ▲ 724% |
| + Depreciation and write-downs630 | €19,589 | €13,721 | €12,814 | €37,775 | ▲ 195% |
| Operating cash flow (approximation) | €21,572 | €40,320 | €29,293 | €173,626 | ▲ 493% |
| Investment in fixed assets (approximation) | - | €12,802 | -€27,026 | -€89,356 | ▼ 231% |
| Change in cash | - | -€24,803 | €15,548 | €3,881 | ▼ 75.0% |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.
Latest 10 of 14 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2014 | abbreviated format | 01-07-2015 | 2015-24800499 | |
| 31-03-2013 | abbreviated format | 21-10-2013 | 2013-63400588 | |
| 31-03-2012 | abbreviated format | 26-10-2012 | 2012-61800461 | |
| 31-03-2011 | abbreviated format | 04-10-2011 | 2011-57000188 | |
| 31-03-2010 | abbreviated format | 28-10-2010 | 2010-59300304 | |
| 31-03-2009 | abbreviated format | 29-10-2009 | 2009-83600031 | |
| 31-03-2008 | abbreviated format | 30-10-2008 | 2008-80500216 | |
| 31-03-2007 | abbreviated format | 25-10-2007 | 2007-78300378 | |
| 31-03-2006 | abbreviated format | 21-09-2006 | 2006-79004986 | |
| 30-09-2004 | abbreviated format | 29-03-2005 | 2005-09201222 |
Network & group
Board mandates elsewhere
1 board mandateBoard mandates of PLUSPLUS sits on their board1
1 location
Connections & network
3 connected companiesThis company
Company
Director
Shareholding
+N: links not shown yet
Click a node to look further, drag to arrange, zoom with the mouse wheel.
Linked via shared directors
Timeline
Acts, filings and financial milestones
2015
2014
31-12
Financial
Highest result from 2011 to 2014net €135,851 ▲724%
The operating result of €155,900 and the net result of €135,851 are both a record.
2013
21-10
abbreviated format · 10 days before the deadline
31-03
Financial
Equity above €200,000equity €208,471 ▲8.6%
With a profit in every financial year since 2011, equity grows to €208,471.
2012
26-10
abbreviated format · 5 days before the deadline
2011
04-10
abbreviated format · 27 days before the deadline
2010
28-10
abbreviated format · 3 days before the deadline
2009
29-10
abbreviated format · 2 days before the deadline
2008
30-10
abbreviated format · 1 day before the deadline
2007
25-10
abbreviated format · 6 days before the deadline
2006
21-09
abbreviated format · 40 days before the deadline
2005
29-03
abbreviated format · 32 days before the deadline
1998
30-05
Gazette deed
Incorporation
21 publications in the Belgian Official Gazette, the last on 28-09-2015
Financial milestoneGazette deedNBB filingFinancial milestones sit on the financial year-end date, not the filing date.
Sources:Publications in the Belgian Official GazetteFilings with the National Bank
Company details
Inactive
Inactive
PLUS is no longer in the KBO register.
- Status
- Inactive
- Last annual accounts
- financial year to 31 December 2014
- Last registered office
- Turnhoutsebaan 403, 2970 Schildeas published on 28 September 2015
- Legal form
- Public limited company
- First annual accounts
- financial year 1999