SERVO
Open bankruptcyFinancials · financial year 2021, abbreviated format
2021 annual accounts filed late (31 days) 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, 2022-20418234.
Turnover
≈ €1.4m
Estimated: probably between €850,000 and €2.2m
Total assets
€932,171▲ 14.9%
2020 · €811,526
Net result
-€110,590▼ 430%
2020 · -€20,847
Working capital
-€135,857▼ 1,114%
2020 · -€11,194
Trend over the years
2018 to 2021, 4 financial years 2018 to 2021, 4 financial years
The operating result stays negative: a loss of €96,443 in 2021 against €11,729 in 2020; the loss grows.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result-€0.1m
2021
Net result-€0.1m
2021
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€0.9m
2021
Equity-€0.2m
2021
Debt€1.1m
2021
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€0.1m
2021
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
Return on assets (ROA)-11.9%
2021
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency-18.0%
2021
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio0.87
2021
Average staff in full-time equivalents (FTE).
Staff (FTE)7.3
2021
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 46, Wholesale trade: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
Every figure with its change against the financial year before
favourable
unfavourable
Line2018201920202021
Operating result-€0.05m--€0.2m▼ 328%-€0.01m▲ 95.0%-€0.1m▼ 722%
Net result-€0.07m--€0.2m▼ 266%-€0.02mbelow the sector's middle half▲ 91.5%-€0.1mbelow the sector's middle half▼ 430%
Equity€0.2m--€0.04m-€0.06mbelow the sector's middle half▼ 57.8%-€0.2mbelow the sector's middle half▼ 194%
Total assets€1.0m-€0.8m▼ 13.9%€0.8mwithin the sector's middle half▼ 3.3%€0.9mwithin the sector's middle half▲ 14.9%
Debt€0.7m-€0.9m▲ 14.8%€0.9m▲ 1.2%€1.1m▲ 26.6%
Working capital€0.2m--€0.06m-€0.01mbelow the sector's middle half▲ 80.4%-€0.1mbelow the sector's middle half▼ 1,114%
Solvency21.6%--4.3%▼ 25.9pp-7.0%below the sector's middle half▼ 2.7pp-18.0%below the sector's middle half▼ 11.0pp
Current ratio1.27-0.93▼ 0.340.99below the sector's middle half▲ 0.050.87below the sector's middle half▼ 0.12
Return on assets (ROA)-6.9%--29.3%▼ 22.4pp-2.6%below the sector's middle half▲ 26.8pp-11.9%below the sector's middle half▼ 9.3pp
Staff (FTE)6.9-6.7▼ 2.9%7.9within the sector's middle half▲ 17.9%7.3within the sector's middle half▼ 7.6%
above
within
below
the middle half of NACE 46, Wholesale trade: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30.
Turnover and EBIT margin not published: the abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2021 in colour, 2020 as the grey bar beneath
Assets €932,171
Fixed assets
€30,926 ▼ 15.0%
Current assets
€901,244 ▲ 16.3%
Equity and liabilities
Equity-€167,533
Debt€1.1m
Equity is negative: debt (€1.1m) exceeds the balance-sheet total (€932,171).
Key figures and ratios
EBITDA
-€83,384▼
2020 · -€1,311
Cash flow
-€97,531▼
2020 · -€10,429
Quick ratio
0.37▲
2020 · 0.36
Interest coverage
-5.81
Debt ≤ 1 year
€1.0m▲
2020 · €786,333
Debt > 1 year
€62,150▼
2020 · €82,137
Income taxes
€359▼
2020 · €700
Staff costs
€332,298
No debt to equity: equity is negative, so debt divided by equity means nothing.
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | Change |
|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | €332,298 | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €5,667 | €9,841 | €10,418 | €13,059 | ▲ 25.4% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | €7,000 | - |
| Other operating charges640/8 | - | - | - | €4,211 | - |
| Gross operating margin9900 | €345,378 | €155,821 | €319,462 | €260,125 | ▼ 18.6% |
| Operating profit (loss)9901 | -€54,866 | -€234,628 | -€11,729 | -€96,443 | ▼ 722% |
| Financial income75/76B | - | - | - | €571 | - |
| Recurring financial income75 | €1,212 | €956 | €8,753 | €571 | ▼ 93.5% |
| Financial charges65/66B | - | - | - | €14,359 | - |
| Recurring financial charges65 | €13,670 | €12,316 | €17,171 | €14,359 | ▼ 16.4% |
| Profit (loss) for the period before taxes9903 | -€67,324 | -€245,989 | -€20,147 | -€110,231 | ▼ 447% |
| Income taxes67/77 | - | €267 | €700 | €359 | ▼ 48.7% |
| Profit (loss) for the period9904 | -€67,324 | -€246,256 | -€20,847 | -€110,590 | ▼ 430% |
| Profit (loss) for the period to be appropriated9905 | -€67,324 | -€246,256 | -€20,847 | -€110,590 | ▼ 430% |
| Line | 2018 | 2019 | 2020 | 2021 | Change |
|---|---|---|---|---|---|
| Assets | |||||
| Total assets20/58 | €1.0m | €0.8m | €0.8m | €0.9m | ▲ 14.9% |
| Fixed assets21/28 | €0.02m | €0.04m | €0.04m | €0.03m | ▼ 15.0% |
| Intangible fixed assets21 | €0.01m | €0.03m | €0.02m | €0.01m | ▼ 34.5% |
| Tangible fixed assets22/27 | €0.006m | €0.004m | €0.01m | €0.02m | ▲ 12.9% |
| Plant, machinery and equipment23 | - | - | - | €0.002m | - |
| Furniture and vehicles24 | - | - | - | €0.008m | - |
| Other tangible fixed assets26 | - | - | - | €0.007m | - |
| Financial fixed assets28 | €0.008m | €0.008m | - | - | - |
| Current assets29/58 | €1.0m | €0.8m | €0.8m | €0.9m | ▲ 16.3% |
| Stocks and contracts in progress3 | €0.5m | €0.3m | €0.5m | €0.5m | ▲ 4.9% |
| Stocks30/36 | - | - | - | €0.5m | - |
| Amounts receivable within one year40/41 | €0.3m | €0.5m | €0.3m | €0.3m | ▲ 27.8% |
| Trade receivables40 | - | - | - | €0.3m | - |
| Other amounts receivable41 | - | - | - | €0.04m | - |
| Cash at bank and in hand54/58 | €0.1m | €0.01m | €0.005m | €0.03m | ▲ 502% |
| Deferred charges and accrued income490/1 | - | - | - | €0.03m | - |
| Equity and liabilities | |||||
| Total equity and liabilities10/49 | €1.0m | €0.8m | €0.8m | €0.9m | ▲ 14.9% |
| Equity10/15 | €0.2m | -€0.04m | -€0.06m | -€0.2m | ▼ 194% |
| Contributions10/11 | €0.02m | €0.02m | - | €0.02m | - |
| Reserves13 | €0.2m | €0.02m | €0.02m | €0.02m | = |
| Non-distributable reserves130/1 | - | - | - | €0.002m | - |
| Reserves not available under the articles1311 | - | - | - | €0.002m | - |
| Tax-exempt reserves132 | - | - | - | €0.02m | - |
| Profit (loss) carried forward14 | - | -€0.08m | -€0.1m | -€0.2m | ▼ 115% |
| Provisions and deferred taxes16 | €0.02m | €0.02m | - | - | - |
| Amounts payable17/49 | €0.7m | €0.9m | €0.9m | €1.1m | ▲ 26.6% |
| Amounts payable after more than one year17 | - | - | €0.08m | €0.06m | ▼ 24.3% |
| Financial debts170/4 | - | - | - | €0.06m | - |
| Amounts payable within one year42/48 | €0.7m | €0.9m | €0.8m | €1.0m | ▲ 31.9% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.02m | - |
| Financial debts43 | - | - | - | €0.4m | - |
| Credit institutions430/8 | - | - | - | €0.4m | - |
| Trade debts44 | €0.3m | €0.3m | €0.2m | €0.4m | ▲ 59.5% |
| Suppliers440/4 | - | - | - | €0.4m | - |
| Taxes, remuneration and social security45 | - | - | - | €0.3m | - |
| Taxes450/3 | - | - | - | €0.2m | - |
| Remuneration and social security454/9 | - | - | - | €0.1m | - |
| Other amounts payable47/48 | - | - | - | €0.02m | - |
| Accrued charges and deferred income492/3 | - | - | - | €453 | - |
| Line | 2018 | 2019 | 2020 | 2021 | Change |
|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€67,324 | -€246,256 | -€20,847 | -€110,590 | ▼ 430% |
| + Depreciation and write-downs630 | €5,667 | €9,841 | €10,418 | €13,059 | ▲ 25.4% |
| Operating cash flow (approximation) | -€61,657 | -€236,415 | -€10,429 | -€97,531 | ▼ 835% |
| Investment in fixed assets (approximation) | - | -€23,750 | -€8,446 | -€7,598 | ▲ 10.0% |
| Change in cash | - | -€88,668 | -€8,572 | €25,150 | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 17 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2021 | abbreviated format | 31-08-2022 | 2022-20418234 |
| 31-12-2020 | abbreviated format | 02-07-2021 | 2021-29800339 |
| 31-12-2019 | abbreviated format | 29-07-2020 | 2020-35700592 |
| 31-12-2018 | abbreviated format | 30-08-2019 | 2019-57000401 |
| 31-12-2017 | abbreviated format | 17-07-2018 | 2018-34100519 |
| 31-12-2016 | abbreviated format | 18-07-2017 | 2017-32700586 |
| 31-12-2015 | abbreviated format | 30-06-2016 | 2016-25700433 |
| 31-12-2014 | abbreviated format | 23-07-2015 | 2015-33800528 |
| 31-12-2013 | abbreviated format | 14-08-2014 | 2014-42500549 |
| 31-12-2012 | abbreviated format | 28-08-2013 | 2013-49400202 |
Similar companies · same sector, comparable size
EICHER BÜRO & KOMMUNIKATION
BE 0412.962.850
Malmedy · FTE 7.2
M & T SOLUTIONS
BE 0553.754.192
Bonheiden · FTE 7.5
SANEL
BE 0430.551.623
Lier · FTE 7
OSERIX
BE 0827.904.995
Namur · FTE 6.8
AZBIL EUROPE
BE 0474.687.910
Zaventem · FTE 7.9
Of the 1,062 active companies whose main activity is agents in the wholesale of industrial machinery, ships and aircraft (NACE 46140), figures are known for 656. 165 are within a factor 10 of this headcount. These 5 are the closest to it. See the whole sector
Subsidies and aid
Flemish government
2022 to 2023 · 2 entries · €778 awarded · €778 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2023 | 1 | €0 | €274 |
| 2022 | 1 | €778 | €504 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.