Equity
Equity fell by 43% in 2 years.
Equity fell by 43% in 2 years.
Short-term debts fell from €247,285 to €128,528.
The last five annual accounts were filed 40 to 92 days before the end of the period.
Inactive. The last annual accounts are for financial year 2013.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Turnover 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.
| 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.
| 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 |
| 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.
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.
Source: list of holdings in its own 2013 accounts. Every holding stands with its own latest accounts.
| Name | 2011 | 2012 | 2013 |
|---|---|---|---|
| CV4 | 25% | ||
| DEINZE ONZE THUIS | 25% | ||
Source: list of holdings in its own accounts
See the function holders in the KBO register.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
SERVER is no longer in the KBO register.
If something looks wrong or is missing, please tell us.