SERVER
Annual accounts 2013
abbreviated format, filed on 30-04-2014, 92 days before the deadlineTurnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €610,000. Estimated: probably between €370,000 and €1.1m.
Balance sheet
balance sheet total €674,273 on 31-12-2013in euro
in euro
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||
20/58 |
674,273 | 650,710 | 2.0m | 2.6m | 1.6m | 1.5m | 1.6m | 1.6m | |
21/28 |
266,599 | 291,113 | 1.8m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | |
22/27 |
30,904 | 95,418 | 1.6m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | |
22 |
30,739 | 86,719 | 1.6m | 1.5m | 1.5m | 1.5m | 1.5m | 1.5m | |
23 |
165 | 504 | 1,543 | 1,985 | 2,692 | 668 | 604 | - | |
24 |
- | 8,195 | 16,150 | - | - | - | - | - | |
28 |
235,695 | 195,695 | 195,695 | - | - | - | - | - | |
29/58 |
407,674 | 359,596 | 245,594 | 1.1m | 79,672 | 48,680 | 97,980 | 24,642 | |
3 |
114,682 | 204,274 | - | - | - | - | - | - | |
30/36 |
114,682 | 204,274 | - | - | - | - | - | - | |
40/41 |
88,605 | 108,997 | 237,716 | 559,709 | 71,276 | 14,673 | 8,791 | 10,419 | |
40 |
83,063 | 17,375 | 19,112 | 19,709 | 14,113 | 11,193 | 8,773 | 8,773 | |
41 |
5,543 | 91,622 | 218,603 | 540,000 | 57,164 | 3,481 | 19 | 1,647 | |
50/53 |
- | - | - | 521,230 | 55 | 68 | 68 | 68 | |
54/58 |
203,427 | 45,833 | 7,879 | 29,986 | 4,836 | 30,982 | 86,327 | 12,119 | |
490/1 |
959 | 493 | - | 1,490 | 3,504 | 2,957 | 2,795 | 2,036 | |
| Balance sheet: equity and liabilities | |||||||||
10/49 |
674,273 | 650,710 | 2.0m | 2.6m | 1.6m | 1.5m | 1.6m | 1.6m | |
10/15 |
544,750 | 398,419 | 956,990 | 871,055 | 842,425 | 690,861 | 591,560 | 503,125 | |
10/11 |
62,000 | 62,000 | 759,024 | 759,024 | 759,024 | 759,024 | 759,024 | 759,024 | |
100 |
62,000 | 62,000 | 759,024 | 759,024 | 759,024 | 759,024 | 759,024 | 759,024 | |
13 |
34,901 | 34,901 | 50,640 | 44,543 | 43,111 | 34,633 | 34,633 | 30,211 | |
130 |
6,200 | 6,200 | 21,939 | 15,842 | 14,411 | 5,933 | 5,933 | 1,511 | |
133 |
28,701 | 28,701 | 28,701 | 28,701 | 28,701 | 28,701 | 28,701 | 28,701 | |
14 |
447,849 | 301,518 | 147,326 | 67,488 | 40,289 | -102,797 | -202,097 | -286,111 | |
17/49 |
129,523 | 252,290 | 1.1m | 1.7m | 714,085 | 852,409 | 1.0m | 1.1m | |
17 |
- | - | - | - | - | 201,753 | 375,624 | 441,015 | |
170/4 |
- | - | - | - | - | 201,753 | 375,624 | 441,015 | |
42/48 |
128,528 | 247,285 | 1.0m | 1.7m | 663,954 | 601,267 | 592,362 | 568,366 | |
42 |
- | - | - | - | - | 9,720 | 16,375 | 17,474 | |
44 |
6,167 | 2,628 | 2,211 | 8,616 | 4,966 | 2,016 | 884 | 4,155 | |
440/4 |
6,167 | 2,628 | 2,211 | 8,616 | 4,966 | 2,016 | 884 | 4,155 | |
45 |
86,284 | 114,302 | 36,906 | 8,644 | 483 | 483 | 8,540 | 483 | |
450/3 |
86,284 | 114,302 | 36,906 | 8,644 | 483 | 483 | 8,540 | 483 | |
47/48 |
36,077 | 130,354 | 978,288 | 1.7m | 658,504 | 589,048 | 566,563 | 546,253 | |
492/3 |
995 | 5,006 | 35,623 | 61,436 | 50,131 | 49,390 | 43,460 | 50,585 | |
| Income statement | |||||||||
76A |
33,719 | 91,204 | - | 5,184 | 2,074 | 927 | 2,134 | - | |
9900 |
240,673 | 295,426 | 291,152 | 161,229 | 336,025 | 212,601 | 197,805 | 101,481 | |
630 |
8,887 | 9,344 | 65,938 | 49,395 | 42,145 | 38,654 | 37,780 | 37,277 | |
640/8 |
1,637 | 4,080 | 9,378 | 8,142 | 8,109 | 5,947 | 7,041 | 2,767 | |
66A |
- | - | - | - | - | - | - | 1,174 | |
9901 |
230,149 | 282,002 | 215,836 | 103,693 | 285,772 | 168,000 | 152,983 | 61,437 | |
75/76B |
1,236 | 9,945 | 29,608 | 3,440 | 1,120 | 162 | 124 | 34 | |
75 |
1,236 | 9,945 | 29,608 | 3,440 | 1,120 | 162 | 124 | 34 | |
65/66B |
1,999 | 33,297 | 86,304 | 63,911 | 64,681 | 69,789 | 66,806 | 94,744 | |
65 |
1,999 | 33,297 | 86,304 | 63,911 | 64,681 | 69,789 | 66,806 | 94,744 | |
9903 |
263,106 | 349,854 | 159,140 | 48,405 | 224,285 | 99,300 | 88,435 | -34,447 | |
67/77 |
80,775 | 113,400 | 37,205 | 19,775 | 54,721 | - | - | - | |
9904 |
182,331 | 236,454 | 121,935 | 28,630 | 169,564 | 99,300 | 88,435 | -34,447 | |
9905 |
182,331 | 236,454 | 121,935 | 28,630 | 169,564 | 99,300 | 88,435 | -34,447 | |
| Appropriation of the result | |||||||||
9906 |
483,849 | 383,779 | 189,423 | 68,919 | 66,767 | -102,797 | -197,676 | -286,111 | |
791/2 |
- | 197 | - | - | - | - | - | - | |
691/2 |
- | 46,458 | 6,097 | 1,432 | 8,478 | - | 4,422 | - | |
691 |
- | 46,458 | - | - | - | - | - | - | |
6920 |
- | - | 6,097 | 1,432 | 8,478 | - | 4,422 | - | |
694/7 |
36,000 | 36,000 | 36,000 | - | 18,000 | - | - | - | |
695 |
36,000 | 36,000 | 36,000 | - | 18,000 | - | - | - | |
| Document | |||||||||
The accounts for 14 older financial years (1992-2005) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2013 (PDF), filed on 30-04-2014.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2013 | abbreviated format | 30-04-2014 | 2014-10400505 | |
| 31-12-2012 | abbreviated format | 17-06-2013 | 2013-17700318 | |
| 31-12-2011 | abbreviated format | 21-06-2012 | 2012-18900266 | |
| 31-12-2010 | abbreviated format | 20-06-2011 | 2011-17400182 | |
| 31-12-2009 | abbreviated format | 16-06-2010 | 2010-17600564 | |
| 31-12-2008 | abbreviated format | 15-06-2009 | 2009-22200137 | |
| 31-12-2007 | abbreviated format | 15-06-2008 | 2008-22400240 | |
| 31-12-2006 | abbreviated format | 20-06-2007 | 2007-23500346 | |
| 31-12-2005 | abbreviated format | 03-07-2006 | 2006-37200950 | |
| 31-12-2004 | abbreviated format | 05-07-2005 | 2005-40604844 | |
| 31-12-2003 | abbreviated format | 06-07-2004 | 2004-40504268 | |
| 31-12-2002 | abbreviated format | 24-06-2003 | 2003-29602845 | |
| 31-12-2001 | abbreviated format | 17-06-2002 | 2002-21100266 | |
| 31-12-2000 | abbreviated format | 14-08-2001 | 2001-49800107 | |
| 31-12-1999 | abbreviated format | 15-06-2000 | 2000-21500196 | |
| 31-12-1998 | abbreviated format | 07-07-1999 | 1999-30200782 | |
| 31-12-1997 | abbreviated format | 16-06-1998 | 1998-17104668 | |
| 31-12-1996 | abbreviated format | 16-06-1997 | 1997-15704050 | |
| 31-12-1995 | abbreviated format | 17-06-1996 | 1996-16903555 | |
| 31-12-1994 | abbreviated format | 12-06-1995 | 1995-22701860 | |
| 31-12-1993 | abbreviated format | 16-06-1994 | 1994-15604334 | |
| 31-12-1992 | abbreviated format | 15-06-1993 | 1993-13103803 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|
| 239,036 | 291,345 | 281,774 | 153,088 | 327,916 | 206,654 | 190,764 | 98,714 | ||
| 191,218 | 245,798 | 187,873 | 78,025 | 211,709 | 137,954 | 126,215 | 2,830 | ||
| 40,064 | 30 | 326,980 | 75,939 | 24,393 | 28,217 | 4,358 | 1,241 | ||
| 157,594 | 37,955 | -22,107 | 25,149 | -26,146 | -55,345 | 74,208 | - | ||
| 279,146 | 112,312 | -771,811 | -570,891 | -584,282 | -552,587 | -494,382 | -543,724 | ||
| 80.8% | 61.2% | 47.6% | 33.3% | 54.1% | 44.8% | 36.9% | 32.2% | ||
| 3.17 | 1.45 | 0.24 | 0.66 | 0.12 | 0.08 | 0.17 | 0.04 | ||
| 2.28 | 0.63 | 0.24 | 0.66 | 0.12 | 0.08 | 0.17 | 0.04 | ||
| 0.24 | 0.63 | 1.10 | 2.00 | 0.85 | 1.23 | 1.71 | 2.11 | ||
| 33.5% | 59.3% | 12.7% | 3.3% | 20.1% | 14.4% | 14.9% | -6.8% | ||
| 27.0% | 36.3% | 6.1% | 1.1% | 10.9% | 6.4% | 5.5% | -2.2% |
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 SERVER
The operating result for 2013 is 18% lower than in 2012.
Debt's share of the balance-sheet total falls from 38.8% to 19.2%. Equity is higher and debt is lower.