SEDIT
Annual accounts 2021
abbreviated format, filed on 31-08-2022, 31 days lateTurnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €230,000. Estimated: probably between €140,000 and €440,000.
Balance sheet
balance sheet total €222,323 on 31-12-2021in euro
in euro
Staff
€54,770
Staff costs divided by the average number of full-time equivalents.
Blue and white collar0.8 blue-collar
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||||
20/58 |
222,323 | 243,415 | 264,598 | 241,027 | 208,843 | 264,200 | 238,472 | 255,394 | 262,920 | 201,876 | 187,115 | 151,985 | 157,553 | 167,669 | 183,808 | 182,674 | |
21/28 |
949 | 949 | 949 | 949 | 3,949 | 7,666 | 11,512 | 15,909 | 20,306 | 20,984 | 22,525 | 17,936 | 20,711 | 23,487 | 4,791 | 8,634 | |
22/27 |
- | - | - | - | 3,000 | 6,717 | 10,563 | 14,960 | 19,357 | 20,035 | 21,576 | 16,987 | 19,762 | 22,538 | 3,842 | 7,685 | |
23 |
- | - | - | - | 3,000 | 6,717 | 10,563 | 14,410 | 18,256 | 20,035 | 21,576 | 16,987 | 19,597 | 22,208 | 3,842 | 7,685 | |
24 |
- | - | - | - | 0 | 0 | - | 550 | 1,101 | - | - | - | 165 | 330 | - | - | |
28 |
949 | 949 | 949 | 949 | 949 | 949 | 949 | 949 | 949 | 949 | 949 | 949 | 949 | 949 | 949 | 949 | |
29/58 |
221,374 | 242,466 | 263,649 | 240,078 | 204,894 | 256,534 | 226,960 | 239,485 | 242,614 | 180,892 | 164,590 | 134,049 | 136,842 | 144,182 | 179,017 | 174,040 | |
3 |
25,509 | 26,058 | 25,730 | 25,742 | 26,813 | 26,275 | 30,029 | 30,831 | 31,976 | 31,292 | 30,844 | 33,803 | 34,528 | 34,193 | 32,478 | 29,606 | |
30/36 |
25,509 | 26,058 | 25,730 | 25,742 | 26,813 | 26,275 | 30,029 | 30,831 | 31,976 | 31,292 | 30,844 | 33,803 | 34,528 | 34,193 | 32,478 | 29,606 | |
40/41 |
181,175 | 194,297 | 217,527 | 196,032 | 164,849 | 219,037 | 183,586 | 190,960 | 192,025 | 131,972 | 129,350 | 85,310 | 85,630 | 78,357 | 123,448 | 127,244 | |
40 |
181,175 | 194,297 | 217,110 | 196,032 | 164,819 | 216,243 | 183,342 | 190,960 | 192,025 | 131,972 | 127,393 | 78,971 | 85,623 | 78,351 | 121,670 | 124,172 | |
41 |
- | 0 | 417 | - | 30 | 2,794 | 244 | - | - | - | 1,957 | 6,339 | 7 | 6 | 1,778 | 3,072 | |
54/58 |
14,180 | 21,604 | 19,884 | 17,797 | 10,934 | 10,715 | 12,838 | 17,158 | 18,164 | 17,193 | 3,935 | 14,523 | 16,268 | 31,221 | 21,598 | 16,732 | |
490/1 |
510 | 507 | 507 | 507 | 2,297 | 507 | 507 | 536 | 449 | 435 | 461 | 413 | 416 | 411 | 1,493 | 458 | |
| Balance sheet: equity and liabilities | |||||||||||||||||
10/49 |
222,323 | 243,415 | 264,598 | 241,027 | 208,843 | 264,200 | 238,472 | 255,394 | 262,920 | 201,876 | 187,115 | 151,985 | 157,553 | 167,669 | 183,808 | 182,674 | |
10/15 |
90,924 | 110,439 | 115,436 | 73,075 | 74,038 | 94,165 | 84,668 | 91,636 | 69,596 | 45,157 | 26,040 | 9,524 | 4,356 | 140,394 | 154,772 | 142,806 | |
10/11 |
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 | 124,000 | 124,000 | 124,000 | |
100 |
- | - | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 124,000 | 124,000 | 124,000 | |
13 |
75,565 | 75,565 | 75,565 | 75,565 | 75,565 | 75,565 | 73,036 | 73,036 | 52,137 | 52,138 | 52,138 | 52,138 | 52,138 | 52,138 | 52,138 | 52,138 | |
130/1 |
2,970 | 2,970 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
- | - | 2,970 | 2,970 | 2,970 | 2,970 | 2,970 | 2,970 | 2,969 | 2,970 | 2,970 | 2,970 | 2,970 | 2,970 | 2,970 | 2,970 | |
1311 |
2,970 | 2,970 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
133 |
72,595 | 72,595 | 72,595 | 72,595 | 72,595 | 72,595 | 70,066 | 70,066 | 49,168 | 49,168 | 49,168 | 49,168 | 49,168 | 49,168 | 49,168 | 49,168 | |
14 |
-3,241 | 16,274 | 21,271 | -21,090 | -20,127 | - | -6,968 | - | -1,141 | -25,581 | -44,698 | -61,214 | -66,382 | -35,744 | -21,366 | -33,332 | |
17/49 |
131,399 | 132,976 | 149,162 | 167,952 | 134,804 | 170,035 | 153,804 | 163,758 | 193,324 | 156,719 | 161,075 | 142,461 | 153,197 | 27,275 | 29,036 | 39,868 | |
42/48 |
131,399 | 132,976 | 149,162 | 167,952 | 134,804 | 170,035 | 153,804 | 163,758 | 193,324 | 156,719 | 161,075 | 142,461 | 153,197 | 27,275 | 29,036 | 39,839 | |
43 |
- | - | - | - | - | - | - | - | - | - | - | 8 | - | - | - | - | |
430/8 |
- | - | - | - | - | - | - | - | - | - | - | 8 | - | - | - | - | |
44 |
13,060 | 16,600 | 37,291 | 55,549 | 17,860 | 47,687 | 33,816 | 32,686 | 66,490 | 35,067 | 30,563 | 22,831 | 34,193 | 13,384 | 21,455 | 26,328 | |
440/4 |
13,060 | 16,600 | 37,291 | 55,549 | 17,860 | 47,687 | 33,816 | 32,686 | 66,490 | 35,067 | 30,563 | 22,831 | 34,193 | 13,384 | 21,455 | 26,328 | |
46 |
- | - | - | - | - | - | - | - | - | - | 337 | - | - | - | - | - | |
45 |
12,939 | 10,976 | 6,471 | 7,003 | 11,545 | 16,949 | 14,588 | 25,672 | 21,434 | 16,252 | 24,742 | 14,222 | 13,604 | 13,891 | 7,562 | 13,511 | |
450/3 |
5,624 | 4,080 | - | 1,155 | 2,442 | 7,918 | 1,934 | 17,171 | 10,280 | 3,631 | 12,272 | 2,836 | 2,205 | 2,066 | - | 3,149 | |
454/9 |
7,315 | 6,896 | 6,471 | 5,848 | 9,103 | 9,030 | 12,654 | 8,501 | 11,154 | 12,621 | 12,470 | 11,386 | 11,399 | 11,825 | 7,562 | 10,362 | |
47/48 |
105,400 | 105,400 | 105,400 | 105,400 | 105,400 | 105,400 | 105,400 | 105,400 | 105,400 | 105,400 | 105,433 | 105,400 | 105,400 | - | 19 | - | |
492/3 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29 | |
| Income statement | |||||||||||||||||
76A |
- | - | - | - | - | - | - | - | 113 | - | - | 348 | - | 2,021 | - | - | |
9900 |
82,081 | 86,044 | 136,860 | 82,790 | 66,778 | 103,908 | 86,207 | 122,658 | 115,302 | 115,193 | 115,586 | 98,450 | 61,012 | 77,385 | 98,775 | 94,125 | |
62 |
98,585 | 90,548 | 85,528 | 79,716 | 81,296 | 86,630 | 87,949 | 81,338 | 81,697 | 91,127 | 94,357 | 89,652 | 86,834 | 87,613 | 82,082 | 78,490 | |
630 |
- | - | - | 3,000 | 3,717 | 3,846 | 4,397 | 4,397 | 4,397 | 3,691 | 3,411 | 2,776 | 2,776 | 6,618 | 3,842 | 4,122 | |
631/4 |
- | - | - | - | - | - | - | 1,236 | - | - | - | - | 145 | - | 1,465 | - | |
640/8 |
897 | 467 | 1,043 | 1,030 | 1,675 | 1,192 | 691 | 1,679 | 666 | 1,157 | 1,133 | 1,128 | 2,073 | 1,110 | 1,238 | 1,098 | |
66A |
- | - | - | - | - | - | - | 383 | - | - | - | - | - | - | - | - | |
9901 |
-17,402 | -4,970 | 50,288 | -955 | -19,910 | 12,239 | -6,830 | 34,008 | 28,542 | 19,218 | 16,685 | 4,894 | -30,816 | -17,956 | 10,148 | 10,415 | |
75/76B |
2 | 40 | 14 | 21 | 83 | 1 | 1 | 7 | 6 | 7 | 7 | 197 | 425 | 43 | 246 | 32 | |
75 |
2 | 40 | 14 | 21 | 83 | 1 | 1 | 7 | 6 | 7 | 7 | 197 | 425 | 43 | 246 | 32 | |
65/66B |
66 | 66 | 55 | 178 | 329 | 183 | 240 | 87 | 210 | 106 | 176 | 269 | 252 | 318 | 531 | 369 | |
65 |
66 | 66 | 55 | 178 | 329 | 183 | 240 | 87 | 210 | 106 | 176 | 269 | 252 | 318 | 531 | 369 | |
9903 |
-17,465 | -4,997 | 50,248 | -1,113 | -20,155 | 12,057 | -7,069 | 33,545 | 28,451 | 19,119 | 16,516 | 5,170 | -30,643 | -16,210 | 9,863 | 10,078 | |
67/77 |
2,050 | 0 | 8,000 | - | -29 | 2,560 | -101 | 11,506 | 4,011 | 2 | - | 2 | -5 | -1,832 | -2,103 | 3,939 | |
9904 |
-19,515 | -4,997 | 42,361 | -964 | -20,127 | 9,497 | -6,968 | 22,039 | 24,440 | 19,117 | 16,516 | 5,168 | -30,638 | -14,378 | 11,966 | 6,139 | |
9905 |
-19,515 | -4,997 | 42,361 | -964 | -20,127 | 9,497 | -6,968 | 22,039 | 24,440 | 19,117 | 16,516 | 5,168 | -30,638 | -14,378 | 11,966 | 6,139 | |
| Appropriation of the result | |||||||||||||||||
9906 |
-3,241 | 16,274 | 21,271 | -21,090 | -20,127 | 2,529 | -6,968 | 20,898 | -1,141 | -25,581 | -44,698 | -61,214 | -66,382 | -35,744 | -21,366 | -33,332 | |
14P |
16,274 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
691/2 |
- | - | - | - | - | 2,529 | - | 20,898 | - | - | - | - | - | - | - | - | |
6921 |
- | - | - | - | - | 2,529 | - | 20,898 | - | - | - | - | - | - | - | - | |
| Social balance sheet | |||||||||||||||||
9087 |
1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 2.2 | 2.3 | 2.6 | 2.4 | 2.2 | 2.5 | 2.9 | 3.5 | |
Hours worked1013 |
3,039 | 2,834 | 2,834 | 2,602 | 2,639 | 2,956 | 3,046 | 2,901 | 2,923 | 3,208 | 3,579 | 3,516 | 3,288 | 3,431 | 3,515 | 3,398 | |
| Document | |||||||||||||||||
The accounts for 29 older financial years (1977-2005) were filed as documents without figures as data, scans for example.
The notes to these accounts have 6 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).
Source: Annual accounts 2021 (PDF), filed on 31-08-2022.
Filings
each dot is a set of accounts, on the day it reached the National Bank2021 annual accounts filed 31 days after the deadline. Filed on 31 August 2022, deadline 31 July 2022 (7 months after the close on 31 December 2021, Companies Code art. 3:10). Source: NBB, 2022-20388537.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2021 | abbreviated format | 31-08-2022 | 2022-20388537 | |
| 31-12-2020 | abbreviated format | 25-08-2021 | 2021-53200097 | |
| 31-12-2019 | abbreviated format | 04-08-2020 | 2020-38800322 | |
| 31-12-2018 | abbreviated format | 31-07-2019 | 2019-41500448 | |
| 31-12-2017 | micro format | 28-06-2018 | 2018-25100539 | |
| 31-12-2016 | micro format | 19-06-2017 | 2017-19100119 | |
| 31-12-2015 | abbreviated format | 06-07-2016 | 2016-28600321 | |
| 31-12-2014 | abbreviated format | 22-06-2015 | 2015-20400146 | |
| 31-12-2013 | abbreviated format | 23-06-2014 | 2014-20500055 | |
| 31-12-2012 | abbreviated format | 14-06-2013 | 2013-18300090 | |
| 31-12-2011 | abbreviated format | 29-06-2012 | 2012-24300459 | |
| 31-12-2010 | abbreviated format | 01-07-2011 | 2011-25200509 | |
| 31-12-2009 | abbreviated format | 18-06-2010 | 2010-19700141 | |
| 31-12-2008 | abbreviated format | 26-06-2009 | 2009-31400184 | |
| 31-12-2007 | abbreviated format | 20-06-2008 | 2008-26800080 | |
| 31-12-2006 | abbreviated format | 02-07-2007 | 2007-34200145 | |
| 31-12-2005 | abbreviated format | 04-07-2006 | 2006-40302975 | |
| 31-12-2004 | abbreviated format | 24-06-2005 | 2005-33200223 | |
| 31-12-2003 | abbreviated format | 23-06-2004 | 2004-30003366 | |
| 31-12-2002 | abbreviated format | 01-07-2003 | 2003-36304165 | |
| 31-12-2001 | abbreviated format | 19-06-2002 | 2002-24002352 | |
| 31-12-2000 | abbreviated format | 06-07-2001 | 2001-35001674 | |
| 31-12-1999 | abbreviated format | 22-06-2000 | 2000-26501051 | |
| 31-12-1998 | abbreviated format | 01-07-1999 | 1999-28704464 | |
| 31-12-1997 | abbreviated format | 06-07-1998 | 1998-30101046 | |
| 31-12-1996 | abbreviated format | 26-06-1997 | 1997-22401001 | |
| 31-12-1995 | abbreviated format | 10-06-1996 | 1996-14600156 | |
| 31-12-1994 | abbreviated format | 08-06-1995 | 1995-22101758 | |
| 31-12-1993 | abbreviated format | 24-06-1994 | 1994-19603329 | |
| 31-12-1992 | abbreviated format | 09-06-1993 | 1993-11804188 | |
| 31-12-1991 | abbreviated format | 10-06-1992 | 1992-09702343 | |
| 31-12-1990 | abbreviated format | 12-06-1991 | 1991-09104434 | |
| 31-12-1989 | abbreviated format | 11-06-1990 | 1990-07804536 | |
| 31-12-1988 | abbreviated format | 21-06-1989 | 1989-09903543 | |
| 31-12-1987 | abbreviated format | 27-06-1988 | 1988-10800380 | |
| 31-12-1986 | abbreviated format | 16-06-1987 | 1987-10901482 | |
| 31-12-1985 | abbreviated format | 02-07-1986 | 1986-23301353 | |
| 31-12-1984 | full format | 04-09-1985 | 1985-32301385 | |
| 31-12-1983 | unclassified schema | 08-08-1984 | 1984-11802239 | |
| 31-12-1982 | unclassified schema | 30-06-1983 | 1983-08600594 | |
| 31-12-1981 | unclassified schema | 14-05-1982 | 1982-02702447 | |
| 31-12-1980 | unclassified schema | 26-05-1981 | 1981-03400652 | |
| 31-12-1979 | unclassified schema | 14-05-1980 | 1980-02700108 | |
| 31-12-1978 | unclassified schema | 07-06-1979 | 1979-04500155 | |
| 31-12-1977 | unclassified schema | 31-05-1978 | 1978-01300580 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| - | - | - | 2,045 | -16,193 | 16,085 | -2,433 | 38,405 | 32,939 | 22,909 | 20,096 | 7,670 | -28,040 | -11,338 | 13,990 | 14,537 | ||
| - | - | - | 2,036 | -16,410 | 13,344 | -2,571 | 26,436 | 28,837 | 22,808 | 19,927 | 7,944 | -27,862 | -7,760 | 15,808 | 10,261 | ||
| - | - | - | 0 | 0 | 0 | 0 | 0 | 3,718 | 2,150 | 8,000 | 1 | 0 | 25,314 | -1 | - | ||
| -7,423 | 1,720 | 2,088 | 6,863 | 219 | -2,123 | -4,320 | -1,006 | 971 | 13,258 | -10,588 | -1,745 | -14,953 | 9,623 | 4,866 | - | ||
| 89,975 | 109,490 | 114,487 | 72,126 | 70,089 | 86,499 | 73,156 | 75,727 | 49,290 | 24,173 | 3,515 | -8,412 | -16,355 | 116,907 | 149,981 | 134,201 | ||
| 40.9% | 45.4% | 43.6% | 30.3% | 35.5% | 35.6% | 35.5% | 35.9% | 26.5% | 22.4% | 13.9% | 6.3% | 2.8% | 83.7% | 84.2% | 78.2% | ||
| 1.68 | 1.82 | 1.77 | 1.43 | 1.52 | 1.51 | 1.48 | 1.46 | 1.25 | 1.15 | 1.02 | 0.94 | 0.89 | 5.29 | 6.17 | 4.37 | ||
| 1.49 | 1.63 | 1.60 | 1.28 | 1.32 | 1.35 | 1.28 | 1.27 | 1.09 | 0.95 | 0.83 | 0.70 | 0.67 | 4.03 | 5.05 | 3.63 | ||
| 1.45 | 1.20 | 1.29 | 2.30 | 1.82 | 1.81 | 1.82 | 1.79 | 2.78 | 3.47 | 6.19 | 14.96 | 35.17 | 0.19 | 0.19 | 0.28 | ||
| -21.5% | -4.5% | 36.7% | -1.3% | -27.2% | 10.1% | -8.2% | 24.1% | 35.1% | 42.3% | 63.4% | 54.3% | -703.4% | -10.2% | 7.7% | 4.3% | ||
| -8.8% | -2.1% | 16.0% | -0.4% | -9.6% | 3.6% | -2.9% | 8.6% | 9.3% | 9.5% | 8.8% | 3.4% | -19.4% | -8.6% | 6.5% | 3.4% |
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.
Social balance sheet
| Item | 31-12-2021 |
|---|---|
| Employees at the balance-sheet date | 2 |
| full-time | 1 |
| part-time | 1 |
| in full-time equivalents | 1.8 |
| 1.8 | |
| On a permanent contract | 2 |
Source: social balance sheet in the 2021 annual accounts
Insights on SEDIT
The operating result for 2021 is a loss of €17,402, larger than the loss of €4,970 in 2020. It is the lowest result since 2017.
Debt's share of the balance-sheet total rises from 54.6% to 59.1%. Equity and debt are lower.