REFOCUS
Annual accounts 2017
abbreviated format, filed on 11-12-2018, 133 days lateTurnover and EBIT margin are not published. The abbreviated format does not require them.
Money flows
no detail for 2017Balance sheet
balance sheet total €547,277 on 31-12-2017in euro
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||
20/58 |
547,277 | 317,500 | 317,500 | 367,732 | 326,944 | 350,874 | 318,753 | 300,577 | 279,582 | 234,516 | 216,685 | 170,519 | |
21/28 |
317,500 | 317,500 | 317,500 | 317,500 | 326,713 | 334,946 | 25,545 | 46,865 | 53,682 | 43,993 | 62,600 | - | |
22/27 |
- | - | - | - | 9,213 | 17,446 | 25,545 | 46,865 | 53,682 | 43,993 | 62,600 | 49,368 | |
22 |
- | - | - | - | - | - | - | - | - | - | 14,769 | 30,359 | |
23 |
- | - | - | - | 8,644 | - | - | - | - | - | - | - | |
24 |
- | - | - | - | 569 | 5,219 | 9,175 | 25,791 | 37,405 | 28,834 | 44,435 | 14,395 | |
26 |
- | - | - | - | - | 12,227 | 16,370 | 21,074 | 16,277 | 15,159 | 3,395 | 4,614 | |
28 |
317,500 | 317,500 | 317,500 | 317,500 | 317,500 | 317,500 | - | - | - | - | - | - | |
29/58 |
229,777 | - | - | 50,232 | 232 | 15,928 | 293,208 | 253,712 | 225,900 | 190,523 | 154,085 | 121,151 | |
40/41 |
228,059 | - | - | 50,232 | 232 | 10,258 | 293,203 | 248,191 | 207,690 | 184,956 | 151,006 | 116,862 | |
40 |
53,601 | - | - | - | - | 10,258 | - | - | - | - | - | 7,793 | |
41 |
174,458 | - | - | 50,232 | 232 | - | 293,203 | 248,191 | 207,690 | 184,956 | 151,006 | 109,069 | |
50/53 |
- | - | - | - | - | 1 | 1 | 2 | 4 | - | - | - | |
54/58 |
- | - | - | - | - | 5,669 | 4 | 720 | 8,607 | 5,567 | 3,079 | 4,289 | |
490/1 |
1,718 | - | - | - | - | - | - | 4,800 | 9,600 | - | - | - | |
| Balance sheet: equity and liabilities | |||||||||||||
10/49 |
547,277 | 317,500 | 317,500 | 367,732 | 326,944 | 350,874 | 318,753 | 300,577 | 279,582 | 234,516 | 216,685 | 170,519 | |
10/15 |
296,660 | 300,877 | 300,877 | 367,732 | 295,573 | 281,236 | 267,052 | 225,615 | 187,175 | 143,209 | 105,980 | 90,291 | |
10/11 |
20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | - | |
10 |
- | - | - | - | - | - | - | - | - | - | - | 6,200 | |
100 |
20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | |
101 |
- | - | - | - | - | 13,800 | 13,800 | 13,800 | 13,800 | 13,800 | 13,800 | 13,800 | |
13 |
280,877 | 281,361 | 281,361 | 347,732 | 275,573 | 260,852 | 260,852 | 219,415 | 180,975 | 137,009 | 99,780 | 84,091 | |
130 |
2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | |
132 |
38,491 | 38,491 | 38,491 | 38,491 | 38,491 | 38,491 | 38,491 | 38,491 | 38,491 | 21,491 | 2,741 | 2,741 | |
133 |
240,386 | 240,870 | 240,870 | 307,241 | 235,082 | 220,361 | 220,361 | 178,924 | 140,484 | 113,518 | 95,039 | 79,350 | |
14 |
-4,217 | -484 | -484 | - | - | 14,184 | - | - | - | - | - | - | |
17/49 |
250,617 | 16,623 | 16,623 | - | 31,371 | 69,638 | 51,701 | 74,962 | 92,407 | 91,307 | 110,705 | 80,228 | |
17 |
- | - | - | - | - | - | 877 | 11,098 | 32,101 | 52,189 | 38,010 | 52,942 | |
170/4 |
- | - | - | - | - | - | 877 | 11,098 | 32,101 | 52,189 | 38,010 | 52,942 | |
42/48 |
250,617 | 16,623 | 16,623 | - | 31,371 | 69,638 | 50,824 | 63,863 | 60,306 | 39,118 | 72,695 | 27,286 | |
42 |
- | - | - | - | - | 877 | 10,221 | 25,579 | 35,122 | 24,427 | 14,932 | 15,172 | |
43 |
113,030 | - | - | - | - | - | 2,172 | - | - | 1,833 | 1 | - | |
430/8 |
113,030 | - | - | - | - | - | 2,172 | - | - | 1,833 | 1 | - | |
44 |
137,587 | - | - | - | - | 1,335 | 3,110 | 5,992 | 691 | 1,748 | 51,071 | 11,006 | |
440/4 |
137,587 | - | - | - | - | 1,335 | 3,110 | 5,992 | 691 | 1,748 | 51,071 | 11,006 | |
45 |
- | - | - | - | - | 7,426 | 27,321 | 32,293 | 24,493 | 10,241 | 6,010 | 343 | |
450/3 |
- | - | - | - | - | 7,426 | 27,321 | 32,293 | 24,493 | 10,241 | 6,010 | 343 | |
47/48 |
- | 16,623 | 16,623 | - | 31,371 | 60,000 | 8,000 | - | - | 869 | 680 | 765 | |
| Income statement | |||||||||||||
70 |
- | - | - | - | - | - | - | - | - | - | - | 103,068 | |
76A |
- | - | - | - | - | - | - | - | - | 6,429 | - | - | |
9900 |
-3,698 | 0 | -334 | 81,371 | 5,320 | 92,265 | 71,882 | 68,513 | 72,326 | 54,585 | 52,003 | 45,214 | |
60/61 |
- | - | - | - | - | - | - | - | - | - | - | 67,018 | |
630 |
- | - | - | - | 4,783 | 10,599 | 21,319 | 21,437 | 18,705 | 13,536 | 34,465 | 25,908 | |
640/8 |
- | - | - | - | - | 1,675 | 1,765 | 2,053 | 2,153 | 3,439 | 2,011 | 2,120 | |
66A |
- | - | - | 9,213 | - | - | - | 2 | - | - | - | - | |
9901 |
-3,698 | - | -334 | 81,371 | 537 | 79,991 | 48,798 | 45,023 | 51,467 | 37,611 | 15,526 | 17,186 | |
75/76B |
- | - | - | - | - | 69 | 22,235 | 18,981 | 18,518 | 17,032 | 12,336 | - | |
75 |
- | - | - | - | - | 69 | 22,235 | 18,981 | 18,518 | 17,032 | 12,336 | 7,831 | |
65/66B |
35 | - | 150 | - | - | 835 | 1,796 | 3,047 | 4,283 | 5,478 | 3,926 | - | |
65 |
35 | - | 150 | - | - | 835 | 1,796 | 3,047 | 4,283 | 5,478 | 3,926 | 4,907 | |
9903 |
-3,733 | - | -484 | 72,159 | 537 | 79,225 | 69,237 | 60,956 | 65,702 | 55,594 | 23,936 | 20,110 | |
67/77 |
- | - | - | - | - | 5,041 | 27,800 | 22,515 | 21,736 | 18,365 | 8,247 | 2,809 | |
9904 |
-3,733 | - | -484 | 72,159 | 537 | 74,184 | 41,437 | 38,440 | 43,966 | 37,229 | 15,689 | 17,301 | |
689 |
- | - | - | - | - | - | - | - | 17,000 | 18,750 | - | 2,741 | |
9905 |
-3,733 | - | -484 | 72,159 | 537 | 74,184 | 41,437 | 38,440 | 26,966 | 18,479 | 15,689 | 14,560 | |
| Appropriation of the result | |||||||||||||
9906 |
-4,217 | -484 | -484 | 72,159 | 537 | 74,184 | 41,437 | 38,440 | 26,966 | 18,479 | 15,689 | 56,901 | |
14P |
- | - | - | - | - | - | - | - | - | - | - | 42,341 | |
691/2 |
- | - | - | 72,159 | 537 | - | 41,437 | 38,440 | 26,966 | 18,479 | 15,689 | 56,901 | |
6921 |
- | - | - | 72,159 | 537 | - | 41,437 | 38,440 | 26,966 | 18,479 | 15,689 | 56,901 | |
694/7 |
- | - | - | - | - | 60,000 | - | - | - | - | - | - | |
695 |
- | - | - | - | - | 60,000 | - | - | - | - | - | - | |
| Document | |||||||||||||
The accounts for 6 older financial years (2000-2005) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2017 (PDF), filed on 11-12-2018.
Filings
each dot is a set of accounts, on the day it reached the National Bank2017 annual accounts filed 133 days after the deadline. Filed on 11 December 2018, deadline 31 July 2018 (7 months after the close on 31 December 2017, Companies Code art. 3:10). Source: NBB, 2018-74300131.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2017 | abbreviated format | 11-12-2018 | 2018-74300131 | |
| 31-12-2016 | abbreviated format | 05-12-2018 | 2018-74000565 | |
| 31-12-2015 | abbreviated format | 30-09-2016 | 2016-64800133 | |
| 31-12-2014 | abbreviated format | 21-12-2015 | 2015-70000336 | |
| 31-12-2013 | abbreviated format | 30-01-2015 | 2015-03500342 | |
| 31-12-2012 | abbreviated format | 07-11-2013 | 2013-65800149 | |
| 31-12-2011 | abbreviated format | 15-06-2012 | 2012-19000166 | |
| 31-12-2010 | abbreviated format | 08-07-2011 | 2011-28000224 | |
| 31-12-2009 | abbreviated format | 17-06-2010 | 2010-20700198 | |
| 31-12-2008 | abbreviated format | 18-06-2009 | 2009-25200208 | |
| 31-12-2007 | abbreviated format | 23-07-2008 | 2008-45800365 | |
| 31-12-2006 | abbreviated format | 15-06-2007 | 2007-23800095 | |
| 31-12-2005 | abbreviated format | 26-07-2006 | 2006-53804722 | |
| 31-12-2004 | abbreviated format | 28-07-2005 | 2005-58803174 | |
| 31-12-2003 | abbreviated format | 21-06-2004 | 2004-28004222 | |
| 31-12-2002 | abbreviated format | 31-07-2003 | 2003-57301235 | |
| 31-12-2001 | abbreviated format | 23-07-2002 | 2002-40804823 | |
| 31-12-2000 | abbreviated format | 18-07-2001 | 2001-39701444 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| - | - | - | - | 5,320 | 90,590 | 70,117 | 66,460 | 70,173 | 51,146 | 49,992 | 43,094 | ||
| - | - | - | - | 5,320 | 84,783 | 62,756 | 59,878 | 62,672 | 50,764 | 50,154 | 43,209 | ||
| - | - | - | - | -3,451 | 320,000 | 0 | 14,620 | 28,395 | 491 | 47,697 | 1,145 | ||
| - | - | - | - | - | 5,665 | -716 | -7,887 | 3,040 | 2,488 | -1,210 | - | ||
| -20,840 | - | - | - | -31,140 | -53,710 | 242,384 | 189,849 | 165,594 | 151,405 | 81,390 | 93,865 | ||
| - | - | - | - | - | - | - | - | - | - | - | 16.7% | ||
| 54.2% | 94.8% | 94.8% | 100.0% | 90.4% | 80.2% | 83.8% | 75.1% | 66.9% | 61.1% | 48.9% | 53.0% | ||
| 0.92 | - | - | - | 0.01 | 0.23 | 5.77 | 3.97 | 3.75 | 4.87 | 2.12 | 4.44 | ||
| 0.84 | 0.06 | 0.06 | - | 0.11 | 0.25 | 0.19 | 0.33 | 0.49 | 0.64 | 1.04 | 0.89 | ||
| -1.3% | - | -0.2% | 19.6% | 0.2% | 26.4% | 15.5% | 17.0% | 23.5% | 26.0% | 14.8% | 19.2% | ||
| -0.7% | - | -0.2% | 19.6% | 0.2% | 21.1% | 13.0% | 12.8% | 15.7% | 15.9% | 7.2% | 10.1% | ||
| - | - | - | - | - | - | - | - | - | - | - | 8.78 | ||
| - | - | - | - | - | - | - | - | - | - | - | 28 days | ||
| - | - | - | - | - | - | - | - | - | - | - | 60 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.
Insights on REFOCUS
The operating result for 2017 is a loss of €3,698, against a loss of €334 in 2015. Comparable figures for the intervening years are unavailable.
Debt's share of the balance-sheet total rises from 5.2% to 45.8%. Equity is lower and debt is higher.