SOFIREX
Annual accounts 2021
abbreviated format, filed on 28-07-2021, 104 days before the deadlineTurnover and EBIT margin are not published. The abbreviated format does not require them.
Money flows
no detail for 2021Balance sheet
balance sheet total €2.3m on 09-04-2021in euro
in €m
Staff
Staff costs divided by the average number of full-time equivalents.
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2021 | 2020 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||
20/58 |
2.3m | 850,664 | 106,448 | 173,143 | 278,047 | 220,768 | 141,667 | 154,210 | 147,297 | 182,561 | 197,773 | 210,435 | 228,053 | 203,006 | |
21/28 |
2.0m | 764,020 | - | - | 8,357 | 15,591 | 22,790 | 30,343 | 37,805 | 50,418 | 77,064 | 102,816 | 130,063 | 117,174 | |
21 |
- | - | - | - | 6,730 | 13,460 | 20,190 | 26,919 | 33,649 | 48,529 | 74,817 | 101,106 | 127,394 | 109,440 | |
22/27 |
2.0m | 764,020 | - | - | - | 475 | 950 | 1,787 | 2,624 | 357 | 715 | 178 | 1,137 | 3,984 | |
22 |
2.0m | 715,938 | - | - | - | - | - | - | - | - | - | - | - | - | |
23 |
- | - | - | - | - | 475 | 950 | 1,787 | 2,375 | - | - | - | 315 | 1,059 | |
24 |
40,684 | 48,081 | - | - | - | - | - | - | 249 | 357 | 715 | 178 | 822 | 2,925 | |
28 |
- | - | - | - | 1,627 | 1,656 | 1,650 | 1,637 | 1,532 | 1,532 | 1,532 | 1,532 | 1,532 | 3,750 | |
29/58 |
258,416 | 86,644 | 106,448 | 173,143 | 269,690 | 205,178 | 118,878 | 123,867 | 109,492 | 132,143 | 120,709 | 107,619 | 97,990 | 85,832 | |
29 |
- | - | - | - | - | - | - | - | - | 2,821 | 2,821 | 2,821 | 2,821 | 2,828 | |
290 |
- | - | - | - | - | - | - | - | - | - | 2,821 | - | - | - | |
291 |
- | - | - | - | - | - | - | - | - | 2,821 | - | 2,821 | 2,821 | 2,828 | |
3 |
- | - | - | - | 49,082 | 59,810 | 72,317 | 80,834 | 83,211 | 78,317 | 73,044 | 62,578 | 61,462 | 50,291 | |
30/36 |
- | - | - | - | 49,082 | 59,810 | 72,317 | 80,834 | 83,211 | 78,317 | 73,044 | 62,578 | 61,462 | 50,291 | |
40/41 |
55,144 | 82,192 | 30,026 | 54,408 | 84,326 | 13,008 | 10,345 | 20,319 | 20,094 | 18,723 | 20,740 | 17,105 | 20,592 | 15,119 | |
40 |
53,040 | 82,000 | 30,000 | 54,029 | 80,145 | 12,999 | 7,488 | 17,058 | 16,465 | 18,715 | 20,526 | 16,802 | 20,586 | 14,709 | |
41 |
2,104 | 192 | 26 | 380 | 4,181 | 9 | 2,857 | 3,261 | 3,629 | 8 | 214 | 303 | 6 | 410 | |
54/58 |
203,272 | 2,045 | 76,422 | 118,735 | 135,713 | 131,790 | 34,238 | 22,714 | 6,187 | 31,767 | 23,589 | 24,795 | 13,115 | 17,594 | |
490/1 |
- | 2,407 | - | - | 569 | 569 | 1,978 | - | - | 515 | 515 | 320 | - | - | |
| Balance sheet: equity and liabilities | |||||||||||||||
10/49 |
2.3m | 850,664 | 106,448 | 173,143 | 278,047 | 220,768 | 141,667 | 154,210 | 147,297 | 182,561 | 197,773 | 210,435 | 228,053 | 203,006 | |
10/15 |
48,074 | 180,538 | 105,974 | 66,252 | -61,055 | -129,145 | -166,823 | -163,602 | -171,246 | -164,397 | -156,982 | -152,234 | -132,941 | -111,113 | |
10/11 |
100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | |
100 |
100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | |
13 |
4,027 | 4,027 | 299 | - | - | - | - | - | - | - | - | - | - | - | |
130/1 |
4,027 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
4,027 | 4,027 | 299 | - | - | - | - | - | - | - | - | - | - | - | |
14 |
-55,952 | 76,511 | 5,676 | -33,748 | -161,055 | -229,145 | -266,823 | -263,602 | -271,246 | -264,397 | -256,982 | -252,234 | -232,941 | -211,113 | |
17/49 |
2.2m | 670,126 | 474 | 106,891 | 339,102 | 349,913 | 308,490 | 317,812 | 318,543 | 346,958 | 354,755 | 362,669 | 360,994 | 314,119 | |
17 |
- | - | - | - | - | - | - | - | - | - | - | - | 339,601 | 295,359 | |
170/4 |
- | - | - | - | - | - | - | - | - | - | - | - | 339,601 | 295,359 | |
42/48 |
2.2m | 670,126 | 474 | 106,891 | 339,102 | 349,913 | 308,490 | 317,812 | 318,543 | 346,958 | 354,755 | 362,669 | 21,393 | 18,760 | |
42 |
- | - | - | - | - | - | - | - | 0 | - | - | - | - | - | |
43 |
4,939 | 3,163 | - | - | - | - | - | - | - | - | 30,951 | - | - | - | |
439 |
4,939 | 3,163 | - | - | - | - | - | - | - | - | 30,951 | - | - | - | |
44 |
18,047 | 2,550 | - | 105 | 20,132 | 28,063 | 3,607 | 15,144 | 2,743 | 23,159 | - | 21,777 | 19,228 | 17,760 | |
440/4 |
18,047 | 2,550 | - | 105 | 20,132 | 28,063 | 3,607 | 15,144 | 2,743 | 23,159 | - | 21,777 | 19,228 | 17,760 | |
45 |
10,734 | 1,355 | - | - | 6,849 | 15,850 | 4,884 | 2,668 | 1,000 | 999 | 1,004 | 1,290 | 2,165 | 1,000 | |
450/3 |
8,784 | 1,355 | - | - | - | 9,547 | - | 1,668 | - | - | 4 | - | 1,165 | - | |
454/9 |
1,950 | - | - | - | 6,849 | 6,303 | 4,884 | 1,000 | 1,000 | 999 | 1,000 | 1,290 | 1,000 | 1,000 | |
47/48 |
2.2m | 663,058 | 474 | 106,786 | 312,120 | 306,000 | 300,000 | 300,000 | 314,800 | 322,800 | 322,800 | 339,602 | - | - | |
| Income statement | |||||||||||||||
70 |
- | - | - | - | - | - | - | 355,290 | 349,531 | 400,564 | - | 359,162 | 353,917 | - | |
76A |
- | - | - | 153,270 | - | - | - | - | - | - | - | - | - | - | |
9900 |
-21,900 | 231,381 | 40,606 | 11,749 | 113,503 | 85,607 | 47,083 | 55,750 | 54,554 | 61,614 | 62,985 | 67,691 | 51,097 | 47,992 | |
60/61 |
- | - | - | - | - | - | - | 294,576 | 294,976 | 338,949 | - | 265,310 | 302,820 | - | |
62 |
- | - | -72 | 16,016 | 31,471 | 31,562 | 33,835 | 30,462 | 34,015 | 28,772 | 27,787 | 45,590 | 26,782 | 25,277 | |
630 |
93,326 | 122,885 | - | - | 7,205 | 7,205 | 7,567 | 7,567 | 16,073 | 26,646 | 26,646 | 27,247 | 29,432 | 31,444 | |
631/4 |
- | - | - | 28 | 28 | - | - | -2,587 | -4,894 | 556 | - | - | - | - | |
640/8 |
2,368 | 5,159 | 523 | 554 | 580 | 577 | 581 | 43 | 471 | 278 | 145 | 77 | 277 | 482 | |
66A |
- | - | - | - | 100 | - | 580 | - | 2,839 | - | - | - | - | 276 | |
9901 |
-117,594 | 103,337 | 40,155 | -4,849 | 74,220 | 46,263 | 5,100 | 20,265 | 8,889 | 5,362 | 8,407 | -5,223 | -5,394 | -9,211 | |
75/76B |
1,099 | 8 | 182 | 153,380 | 715 | 910 | 74 | 257 | 191 | 135 | 841 | 76 | 39 | 44 | |
75 |
1,099 | 8 | 182 | 110 | 715 | 910 | 74 | 257 | 191 | 135 | 841 | 76 | 39 | 44 | |
76B |
- | - | - | 153,270 | - | - | - | - | - | - | - | - | - | - | |
65/66B |
15,868 | 8,885 | 614 | 21,224 | 6,845 | 9,486 | 7,816 | 12,878 | 13,089 | 12,912 | 13,996 | 14,145 | 16,473 | 12,535 | |
65 |
15,868 | 8,885 | 614 | 21,224 | 6,745 | 9,486 | 7,816 | 12,878 | 13,089 | 12,912 | 13,996 | 14,145 | 16,473 | 12,535 | |
66B |
- | - | - | - | 100 | - | - | - | - | - | - | - | - | - | |
9903 |
-132,364 | 94,459 | 39,722 | 127,307 | 68,090 | 37,686 | -3,222 | 7,644 | -6,848 | -7,415 | -4,748 | -19,292 | -21,828 | -21,978 | |
67/77 |
100 | 19,896 | - | - | 0 | 8 | - | - | - | - | 0 | - | - | -2,821 | |
9904 |
-132,463 | 74,563 | 39,722 | 127,307 | 68,090 | 37,679 | -3,222 | 7,644 | -6,848 | -7,415 | -4,748 | -19,292 | -21,828 | -19,157 | |
9905 |
-132,463 | 74,563 | 39,722 | 127,307 | 68,090 | 37,679 | -3,222 | 7,644 | -6,848 | -7,415 | -4,748 | -19,292 | -21,828 | -19,157 | |
| Appropriation of the result | |||||||||||||||
9906 |
-55,952 | 80,239 | 5,974 | -33,748 | -161,055 | -229,145 | -266,823 | 7,644 | -6,848 | -7,415 | -4,748 | -19,292 | -232,941 | -211,113 | |
791/2 |
- | - | - | - | - | - | - | - | 0 | - | - | - | - | - | |
691/2 |
- | 3,728 | 299 | - | - | - | - | 271,246 | 271,246 | 256,982 | 252,234 | 232,942 | - | - | |
691 |
- | - | - | - | - | - | - | 271,246 | 271,246 | 256,982 | 252,234 | 100,000 | - | - | |
6920 |
- | 3,728 | 299 | - | - | - | - | - | - | - | - | - | - | - | |
6921 |
- | - | - | - | - | - | - | - | - | - | - | 132,942 | - | - | |
| Social balance sheet | |||||||||||||||
9087 |
- | - | - | 0.1 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | - | 0.5 | |
Hours worked1013 |
- | - | - | 900 | 934 | 884 | 879 | 885 | 885 | 878 | 885 | 893 | 830 | 895 | |
| Document | |||||||||||||||
The accounts for 4 older financial years (2003-2006) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2021 (PDF), filed on 28-07-2021.
Filings
each dot is a set of accounts, on the day it reached the National Bank| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 09-04-2021 | abbreviated format | 28-07-2021 | 2021-42000533 | |
| 30-06-2020 | abbreviated format | 11-01-2021 | 2021-00700387 | |
| 30-09-2018 | abbreviated format | 18-04-2019 | 2019-10200218 | |
| 30-09-2017 | abbreviated format | 03-04-2018 | 2018-09400276 | |
| 30-09-2016 | abbreviated format | 27-04-2017 | 2017-11000292 | |
| 30-09-2015 | abbreviated format | 29-03-2016 | 2016-08100361 | |
| 30-09-2014 | abbreviated format | 02-04-2015 | 2015-09100556 | |
| 30-09-2013 | abbreviated format | 26-03-2014 | 2014-07300347 | |
| 30-09-2012 | abbreviated format | 08-04-2013 | 2013-08400294 | |
| 30-09-2011 | abbreviated format | 23-04-2012 | 2012-09100265 | |
| 30-09-2010 | abbreviated format | 05-04-2011 | 2011-07900278 | |
| 30-09-2009 | abbreviated format | 31-03-2010 | 2010-08600274 | |
| 30-09-2008 | abbreviated format | 07-04-2009 | 2009-10600246 | |
| 30-09-2007 | abbreviated format | 24-04-2008 | 2008-11700386 | |
| 30-09-2006 | abbreviated format | 29-03-2007 | 2007-10603155 | |
| 30-09-2005 | abbreviated format | 21-04-2006 | 2006-11700327 | |
| 30-09-2004 | abbreviated format | 31-03-2005 | 2005-09400013 | |
| 30-09-2003 | abbreviated format | 13-04-2004 | 2004-10500241 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2021 | 2020 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -24,268 | 226,222 | - | - | 81,425 | 53,467 | 12,667 | 27,832 | 24,962 | 32,008 | 35,053 | 22,024 | 24,038 | 22,233 | ||
| -39,137 | 197,448 | - | - | 75,294 | 44,883 | 4,345 | 15,211 | 9,225 | 19,231 | 21,898 | 7,955 | 7,604 | 12,287 | ||
| 1.4m | 886,905 | - | - | -29 | 6 | 13 | 37,910 | 53,878 | 77,064 | 103,711 | 130,063 | 44,571 | 23,055 | ||
| 201,227 | - | -42,313 | -16,978 | 3,923 | 97,552 | 11,524 | 16,527 | -25,580 | 8,178 | -1,206 | 11,680 | -4,479 | - | ||
| -2.0m | -583,482 | 105,974 | 66,252 | -69,412 | -144,735 | -189,613 | -193,945 | -209,051 | -214,815 | -234,046 | -255,050 | 76,597 | 67,072 | ||
| - | - | - | - | - | - | - | 5.7% | 2.5% | 1.3% | - | -1.5% | -1.5% | - | ||
| 2.1% | 21.2% | 99.6% | 38.3% | -22.0% | -58.5% | -117.8% | -106.1% | -116.3% | -90.1% | -79.4% | -72.3% | -58.3% | -54.7% | ||
| 0.12 | 0.13 | - | 1.62 | 0.80 | 0.59 | 0.39 | 0.39 | 0.34 | 0.38 | 0.34 | 0.30 | 4.58 | 4.58 | ||
| 0.12 | 0.13 | - | 1.62 | 0.65 | 0.42 | 0.15 | 0.14 | 0.08 | 0.16 | 0.13 | 0.12 | 1.71 | 1.89 | ||
| 46.65 | 3.71 | 0.00 | 1.61 | - | - | - | - | - | - | - | - | - | - | ||
| -275.5% | 41.3% | 37.5% | 192.2% | - | - | - | - | - | - | - | - | - | - | ||
| -5.8% | 8.8% | 37.3% | 73.5% | 24.5% | 17.1% | -2.3% | 5.0% | -4.6% | -4.1% | -2.4% | -9.2% | -9.6% | -9.4% | ||
| - | - | - | - | - | - | - | 18 days | 17 days | 17 days | - | 17 days | 21 days | - | ||
| - | - | - | - | - | - | - | 19 days | 3 days | 25 days | - | 30 days | 23 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.
Insights on SOFIREX
The operating result for 2021 is a loss of €117,594, after a profit of €103,337 in 2020. It is the lowest result since 2007.
Debt's share of the balance-sheet total rises from 78.8% to 97.9%. Equity is lower and debt is higher.