Equity
SHAPE & SHIFT paid out €162,000 in dividends. That is 101% of the 2022 profit.
SHAPE & SHIFT paid out €162,000 in dividends. That is 101% of the 2022 profit.
Turnover rose in 2022 from €2.2m to €3.5m.
Green is investment, beige is depreciation. Machinery stands 140.2% higher than in 2021.
In 2022, 7 people joined and 1 left.
SHAPE & SHIFT pays its suppliers 45 days earlier than in 2021. Customers pay 4 days earlier.
The 2021 accounts came latest: 4 days after the end of the period.
Absorbed by The Value Hub in January 2023. The last annual accounts are for financial year 2022.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Staff costs divided by the average number of full-time equivalents.
In 2022, 7 people joined and 1 left. Training hours in 2022: 434.
| Line | Trend | 2022 | 2021 | 2020 |
|---|---|---|---|---|
| Balance sheet: assets | ||||
20/58 |
919,612 | 945,938 | 512,438 | |
21/28 |
44,639 | 18,587 | 9,851 | |
22/27 |
44,639 | 18,587 | 9,851 | |
23 |
44,639 | 18,587 | 9,851 | |
29/58 |
874,973 | 927,351 | 502,587 | |
40/41 |
853,684 | 910,381 | 489,193 | |
40 |
645,490 | 418,828 | 295,859 | |
41 |
208,194 | 491,553 | 193,334 | |
54/58 |
10,635 | 12,196 | 11,068 | |
490/1 |
10,654 | 4,775 | 2,326 | |
| Balance sheet: equity and liabilities | ||||
10/49 |
919,612 | 945,938 | 512,438 | |
10/15 |
357,335 | 359,414 | 231,157 | |
10/11 |
62,000 | 62,000 | 62,000 | |
10 |
62,000 | 62,000 | - | |
100 |
62,000 | 62,000 | 62,000 | |
13 |
295,200 | 297,200 | 168,200 | |
130/1 |
6,200 | 6,200 | 6,200 | |
130 |
6,200 | 6,200 | 6,200 | |
133 |
289,000 | 291,000 | 162,000 | |
14 |
135 | 214 | 957 | |
17/49 |
562,277 | 586,524 | 281,281 | |
42/48 |
562,277 | 571,524 | 281,281 | |
44 |
339,244 | 415,828 | 164,534 | |
440/4 |
339,244 | 415,828 | 164,534 | |
45 |
223,032 | 155,696 | 116,747 | |
450/3 |
122,426 | 116,407 | 88,182 | |
454/9 |
100,607 | 39,289 | 28,565 | |
492/3 |
- | 15,000 | - | |
| Income statement | ||||
70 |
3.5m | 2.2m | 2.6m | |
76A |
455 | - | 29 | |
9900 |
1.0m | 576,236 | 705,474 | |
60/61 |
2.5m | 1.6m | 1.9m | |
62 |
794,708 | 384,137 | 429,130 | |
630 |
15,789 | 7,649 | 9,303 | |
640/8 |
4,580 | 2,118 | 3,465 | |
66A |
32 | 0 | - | |
9901 |
227,747 | 182,332 | 263,576 | |
75/76B |
436 | 477 | 114 | |
75 |
436 | 477 | 114 | |
65/66B |
9,738 | 5,129 | 5,533 | |
65 |
9,738 | 5,129 | 5,533 | |
9903 |
218,444 | 177,680 | 258,157 | |
67/77 |
58,523 | 49,423 | 89,000 | |
9904 |
159,921 | 128,257 | 169,157 | |
9905 |
159,921 | 128,257 | 169,157 | |
| Appropriation of the result | ||||
9906 |
160,135 | 129,214 | 169,157 | |
14P |
214 | 957 | - | |
791/2 |
162,000 | - | - | |
691/2 |
160,000 | 129,000 | 168,200 | |
6920 |
- | - | 6,200 | |
6921 |
160,000 | 129,000 | 162,000 | |
694/7 |
162,000 | - | - | |
694 |
162,000 | - | - | |
| Social balance sheet | ||||
9087 |
10.9 | 6.3 | 4.8 | |
Hours worked1013 |
18,634 | 10,680 | 14,381 | |
| Document | ||||
The notes to these accounts have 8 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 2022 (PDF), filed on 03-08-2023.
2022 annual accounts filed 3 days after the deadline. Filed on 3 August 2023, deadline 31 July 2023 (7 months after the close on 31 December 2022, Companies Code art. 3:10). Source: NBB, 2023-00310628.
| Line | Trend | 2022 | 2021 | 2020 |
|---|---|---|---|---|
| 243,535 | 189,981 | 272,879 | ||
| 175,710 | 135,906 | 178,460 | ||
| 41,997 | 16,774 | 20,547 | ||
| -1,561 | 1,128 | - | ||
| 312,696 | 355,827 | 221,306 | ||
| 6.4% | 8.4% | 10.0% | ||
| 38.9% | 38.0% | 45.1% | ||
| 1.56 | 1.62 | 1.79 | ||
| 1.57 | 1.63 | 1.22 | ||
| 44.8% | 35.7% | 73.2% | ||
| 17.4% | 13.6% | 33.0% | ||
| 25.01 | 37.04 | - | ||
| 66 days | 70 days | 41 days | ||
| 49 days | 94 days | 31 days |
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.
| Item | 31-12-2022 | 31-12-2021 |
|---|---|---|
| Employees at the balance-sheet date | 14 | 8 |
| full-time | 14 | 8 |
| in full-time equivalents | 14 | 8 |
| 10.9 | 6.3 | |
| On a permanent contract | 14 | 8 |
| Joined | 7 | 5 |
| Left | 1 | 2 |
| Training hours | 434 | 154 |
Source: social balance sheet in the 2021 to 2022 annual accounts
| Item | 2022 | 2021 |
|---|---|---|
| Tangible fixed assets | €41,997 | €16,774 |
| €15,789 | €7,649 |
Source: notes to the 2021 to 2022 annual accounts (statement of fixed assets)
The operating result for 2022 is 25% higher than in 2021. It is a recovery after the fall in 2021.
Debt's share of the balance-sheet total falls from 62.0% to 61.1%. Equity and debt are lower.
Further up the chainBewire 80%De Cronos Groep 90%Nuclys 95.22%
Source: shareholder structure in its own accounts, parent in its own accounts
Source: list of holdings in the 2022 accounts of The Value Hub. Every holding stands with its own latest accounts.
Part of the group Nuclys Group, risk and exposureSources: Publications in the Belgian Official GazetteFilings with the National Bank
In 2022 the company took the name Shape & Shift.1 SHAPE & SHIFT has filed 3 sets of annual accounts, the latest for financial year 2022.2 In 2023 the company was absorbed by merger into The Value Hub.3
SHAPE & SHIFT is no longer in the KBO register. The Value Hub took it over in a merger by absorption, published in the Belgian Official Gazette on 26 January 2023.
If something looks wrong or is missing, please tell us.