Skip to content

S & I Construct

Open bankruptcy
Private limited company (pre-2019)founded 2017Hulsen 71, 2490 Balen, BelgiumKBO/BCE: BE 0685.951.039

A bankruptcy procedure is open for S & I Construct according to publications in the Belgian Official Gazette; trustee: Pieter Klingels.

Summary

The 2019 annual accounts show equity of €66,930 and a net result of €48,960.

S & I ConstructOpen bankruptcy

Financials · financial year 2019, micro format

2019 annual accounts filed late (70 days) 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, 2020-60500160.

Equity
€66,930▲ 103%
2018 · €32,970
Total assets
€174,530▲ 103%
2018 · €85,810
Net result
€48,960▲ 82.9%
2018 · €26,770
Working capital
€61,930▲ 113%
2018 · €29,046
Trend over the years

2018 to 2019, 2 financial years

The operating result rises in 2019; 2019 is 57% above 2018.

What the company sold each financial year and what was left of it. A loss stands below the zero line.

Operating result€60,827 2019 Net result€48,960 2019

Use the arrow keys on the chart for the figures per year.

Every figure with its change against the financial year before
favourable unfavourable
Line20182019
Operating result€38,727-€60,827▲ 57.1%
Net result€26,770-€48,960▲ 82.9%
Equity€32,970-€66,930▲ 103%
Total assets€85,810-€174,530▲ 103%
Debt€52,840-€107,600▲ 104%
Working capital€29,046-€61,930▲ 113%
Staff (FTE)1-0.9▼ 10.0%
Turnover and EBIT margin not published: the micro format does not require them.
Balance-sheet composition
2019 in colour, 2018 as the grey bar beneath
Assets €174,530
Fixed assets €5,000 ▲ 27.4%
Current assets €169,530 ▲ 107%
Equity and liabilities €174,530
Equity €66,930 ▲ 103%
Debt €107,600 ▲ 104%
Debt's share of the balance-sheet total rises from 61.6% to 61.7%. Equity and debt are higher.
Key figures and ratios
2019 value · change against 2018
EBITDA
€65,006▲
2018 · €41,811
Cash flow
€53,139▲
2018 · €29,854
Current ratio
1.58▲
2018 · 1.55
ROE
73.2%▼
2018 · 81.2%
ROA
28.1%▼
2018 · 31.2%
Debt ≤ 1 year
€107,600▲
2018 · €52,840
Income taxes
€9,134▼
2018 · €14,444
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
Filed annual accounts As filed with the NBB · 2019 against 2018 · 22 lines
Balance sheet Code20182019
Assets
Total assets20/58€85,810€174,530▲
Fixed assets21/28€3,924€5,000▲
Tangible fixed assets22/27€3,924€5,000▲
Current assets29/58€81,886€169,530▲
Amounts receivable within one year40/41€80,958€163,119▲
Cash at bank and in hand54/58€928€6,411▲
Equity and liabilities
Total equity and liabilities10/49€85,810€174,530▲
Equity10/15€32,970€66,930▲
Contributions10/11€6,200€6,200=
Reserves13€26,770€60,730▲
Amounts payable17/49€52,840€107,600▲
Amounts payable within one year42/48€52,840€107,600▲
Trade debts44€31,206€60,651▲
Income statement Code20182019
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3,084€4,179▲
Gross operating margin9900€83,108€103,459▲
Operating profit (loss)9901€38,727€60,827▲
Recurring financial income75€4,805€7,550▲
Recurring financial charges65€2,318€10,282▲
Profit (loss) for the period before taxes9903€41,214€58,094▲
Income taxes67/77€14,444€9,134▼
Profit (loss) for the period9904€26,770€48,960▲
Profit (loss) for the period to be appropriated9905€26,770€48,960▲
Line20182019Change
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3,084€4,179▲ 35.5%
Gross operating margin9900€83,108€103,459▲ 24.5%
Operating profit (loss)9901€38,727€60,827▲ 57.1%
Recurring financial income75€4,805€7,550▲ 57.1%
Recurring financial charges65€2,318€10,282▲ 344%
Profit (loss) for the period before taxes9903€41,214€58,094▲ 41.0%
Income taxes67/77€14,444€9,134▼ 36.8%
Profit (loss) for the period9904€26,770€48,960▲ 82.9%
Profit (loss) for the period to be appropriated9905€26,770€48,960▲ 82.9%
Line20182019Change
Assets
Total assets20/58€85,810€174,530▲ 103%
Fixed assets21/28€3,924€5,000▲ 27.4%
Tangible fixed assets22/27€3,924€5,000▲ 27.4%
Current assets29/58€81,886€169,530▲ 107%
Amounts receivable within one year40/41€80,958€163,119▲ 101%
Cash at bank and in hand54/58€928€6,411▲ 591%
Equity and liabilities
Total equity and liabilities10/49€85,810€174,530▲ 103%
Equity10/15€32,970€66,930▲ 103%
Contributions10/11€6,200€6,200=
Reserves13€26,770€60,730▲ 127%
Amounts payable17/49€52,840€107,600▲ 104%
Amounts payable within one year42/48€52,840€107,600▲ 104%
Trade debts44€31,206€60,651▲ 94.4%
Line20182019Change
Profit (loss) for the period9904€26,770€48,960▲ 82.9%
+ Depreciation and write-downs630€3,084€4,179▲ 35.5%
Operating cash flow (approximation)€29,854€53,139▲ 78.0%
Investment in fixed assets (approximation)--€5,255-
Change in cash-€5,483-

Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.

Download as CSV

Filings with the National Bank (2)
Financial year Type Filed Reference
31-12-2019 micro format 09-10-2020 2020-60500160
31-12-2018 micro format 30-08-2019 2019-57700430

Similar companies · same sector, comparable size

Of the 2,413 active companies whose main activity is general construction of other non-residential buildings (NACE 41003), figures are known for 1,076. 741 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector

Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.