RE-MI DRINKS
Annual accounts 2019
micro format, filed on 12-11-2020, 104 days lateTurnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €310,000. Estimated: probably between €210,000 and €490,000.
Balance sheet
balance sheet total €424,636 on 31-12-2019in euro
in euro
Staff
€22,357
Staff costs divided by the average number of full-time equivalents.
Blue and white collar2.1 blue-collar
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||
20/58 |
424,636 | 294,023 | 104,421 | 19,539 | 27,092 | 50,925 | |
21/28 |
558 | 256 | 329 | 402 | 4,626 | 13,087 | |
21 |
- | - | - | - | - | 236 | |
22/27 |
302 | - | 73 | 146 | 4,371 | 12,595 | |
24 |
302 | - | 73 | 146 | 4,371 | 12,595 | |
28 |
256 | 256 | 256 | 256 | 256 | 256 | |
29/58 |
424,078 | 293,767 | 104,092 | 19,137 | 22,466 | 37,838 | |
3 |
126,245 | - | - | - | - | - | |
30/36 |
126,245 | - | - | - | - | - | |
40/41 |
221,013 | 11,197 | 11,197 | 11,588 | 5,706 | - | |
40 |
204,746 | - | - | 391 | 2,206 | - | |
41 |
16,266 | 11,197 | 11,197 | 11,197 | 3,500 | - | |
50/53 |
- | - | - | - | - | 6,150 | |
54/58 |
76,820 | 282,452 | 92,763 | 7,549 | 16,759 | 31,688 | |
490/1 |
- | 118 | 132 | - | - | - | |
| Balance sheet: equity and liabilities | |||||||
10/49 |
424,636 | 294,023 | 104,421 | 19,539 | 27,092 | 50,925 | |
10/15 |
150,230 | 95,032 | 10,417 | -32,763 | 8,478 | 21,627 | |
10/11 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
100 |
18,550 | 18,550 | 18,550 | 18,550 | 18,550 | 18,550 | |
101 |
12,350 | 12,350 | 12,350 | 12,350 | 12,350 | 12,350 | |
13 |
1,855 | 1,855 | 1,855 | 1,855 | 1,855 | 1,855 | |
130 |
1,855 | 1,855 | 1,855 | 1,855 | 1,855 | 1,855 | |
14 |
142,175 | 86,977 | 2,362 | -40,818 | 423 | 13,572 | |
17/49 |
274,406 | 198,991 | 94,004 | 52,302 | 18,614 | 29,298 | |
17 |
- | 23,143 | 3,211 | - | 363 | 3,583 | |
170/4 |
- | - | - | - | 363 | 3,583 | |
178/9 |
- | 23,143 | 3,211 | - | - | - | |
42/48 |
274,406 | 175,848 | 90,792 | 52,302 | 18,251 | 25,715 | |
42 |
- | - | - | - | 3,220 | 4,172 | |
43 |
389 | 389 | 389 | 2,800 | - | - | |
430/8 |
389 | 389 | 389 | 2,800 | - | - | |
44 |
199,000 | 72,665 | 45,291 | 6,575 | 10,046 | 18,559 | |
440/4 |
53,765 | 72,665 | 45,291 | 6,575 | 10,046 | 18,559 | |
441 |
145,235 | - | - | - | - | - | |
45 |
74,208 | 59,867 | 2,185 | - | 3,058 | 1,057 | |
450/3 |
68,049 | 55,934 | 774 | - | 3,058 | 1,057 | |
454/9 |
6,159 | 3,933 | 1,411 | - | - | - | |
47/48 |
809 | 42,927 | 42,927 | 42,927 | 1,927 | 1,927 | |
| Income statement | |||||||
9900 |
126,049 | 131,260 | 45,305 | -33,982 | -1,436 | 35,763 | |
62 |
40,243 | 3,231 | -64 | 33 | 109 | 6,653 | |
630 |
151 | 73 | 73 | 4,225 | 4,460 | 6,945 | |
631/4 |
- | - | - | - | 3,018 | - | |
640/8 |
2,490 | 340 | 1,758 | 2,610 | 3,725 | 1,199 | |
9901 |
83,165 | 127,616 | 43,538 | -40,850 | -12,749 | 20,966 | |
75/76B |
- | - | - | 0 | 4 | - | |
75 |
- | - | - | 0 | 4 | - | |
65/66B |
4,781 | 267 | 358 | 308 | 404 | 480 | |
65 |
4,781 | 267 | 358 | 308 | 404 | 480 | |
9903 |
78,384 | 127,349 | 43,181 | -41,158 | -13,149 | 20,486 | |
67/77 |
23,186 | 42,734 | - | 84 | - | 5,059 | |
9904 |
55,198 | 84,615 | 43,181 | -41,241 | -13,149 | 15,427 | |
9905 |
55,198 | 84,615 | 43,181 | -41,241 | -13,149 | 15,427 | |
| Appropriation of the result | |||||||
9906 |
142,175 | 86,977 | 2,362 | -40,818 | 423 | 15,427 | |
691/2 |
- | - | - | - | - | 1,855 | |
691 |
- | - | - | - | - | 1,855 | |
| Social balance sheet | |||||||
9087 |
1.8 | - | - | 0.5 | 0.5 | 0.5 | |
Hours worked1013 |
2,526 | - | - | - | - | 88 | |
| Document | |||||||
Source: Annual accounts 2019 (PDF), filed on 12-11-2020.
Filings
each dot is a set of accounts, on the day it reached the National Bank2019 annual accounts filed 104 days after the deadline. Filed on 12 November 2020, deadline 31 July 2020 (7 months after the close on 31 December 2019, Companies Code art. 3:10). Source: NBB, 2020-70700133.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2019 | micro format | 12-11-2020 | 2020-70700133 | |
| 31-12-2018 | micro format | 06-03-2020 | 2020-06400179 | |
| 31-12-2017 | micro format | 06-03-2020 | 2020-06400204 | |
| 31-12-2016 | micro format | 05-12-2019 | 2019-75400177 | |
| 31-12-2015 | full format | 12-04-2017 | 2017-09300596 | |
| 31-12-2014 | full format | 16-11-2015 | 2015-66900340 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|
| 83,316 | 127,689 | 43,611 | -36,626 | -8,289 | 27,911 | ||
| 55,349 | 84,688 | 43,254 | -37,017 | -8,689 | 22,372 | ||
| 453 | 0 | 0 | 0 | -4,000 | 20,032 | ||
| -205,631 | 189,689 | 85,214 | -9,210 | -14,929 | - | ||
| 149,672 | 117,919 | 13,300 | -33,165 | 4,214 | 12,123 | ||
| 35.4% | 32.3% | 10.0% | -167.7% | 31.3% | 42.5% | ||
| 1.55 | 1.67 | 1.15 | 0.37 | 1.23 | 1.47 | ||
| 1.09 | 1.67 | 1.15 | 0.37 | 1.23 | 1.47 | ||
| 1.83 | 2.09 | 9.02 | - | 2.20 | 1.35 | ||
| 36.7% | 89.0% | 414.5% | - | -155.1% | 71.3% | ||
| 13.0% | 28.8% | 41.4% | -211.1% | -48.5% | 30.3% |
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.
Insights on RE-MI DRINKS
The operating result for 2019 is 35% lower than in 2018.
Debt's share of the balance-sheet total falls from 67.7% to 64.6%. Equity and debt are higher.