Studio V
Open bankruptcyFinancials · financial year 2023, micro format
Annual accounts 2023 filed on 31-01-2024 PDF all 2 filings
Turnover
≈ €310,000
Estimated: probably between €240,000 and €400,000
Total assets
€153,385▲ 150%
2022 · €61,263
Net result
€11,862▲ 225%
2022 · €3,652
Working capital
€85,818
2022 · -€3,055
Multi-year overview
2022 to 2023, 2 financial yearsOperating result
€21,371
▲ 262%
2023
20222023
Net result
€11,862
▲ 225%
2023
middle half of the sector
20222023
Equity
€16,514
▲ 255%
2023
lowest quarter of the sector
20222023
Total assets
€153,385
▲ 150%
2023
middle half of the sector
20222023
Debt
€136,871
▲ 142%
2023
20222023
Working capital
€85,818
2023
middle half of the sector
20222023
Solvency
10.8%
▲ 3.2pp
2023
lowest quarter of the sector
20222023
Current ratio
2.66
▲ 1.72
2023
middle half of the sector
20222023
Return on assets (ROA)
7.7%
▲ 1.8pp
2023
middle half of the sector
20222023
Staff (FTE)
2.7
▲ 92.9%
2023
20222023
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line20222023
Operating result€5,902-€21,371▲ 262%
Net result€3,652within the sector's middle half-€11,862within the sector's middle half▲ 225%
Equity€4,652below the sector's middle half-€16,514below the sector's middle half▲ 255%
Total assets€61,263below the sector's middle half-€153,385within the sector's middle half▲ 150%
Debt€56,611-€136,871▲ 142%
Working capital-€3,055below the sector's middle half-€85,818within the sector's middle half
Solvency7.6%below the sector's middle half-10.8%below the sector's middle half▲ 3.2pp
Current ratio0.95below the sector's middle half-2.66within the sector's middle half▲ 1.72
Return on assets (ROA)6.0%within the sector's middle half-7.7%within the sector's middle half▲ 1.8pp
Staff (FTE)1.4-2.7▲ 92.9%
above
within
below
The sector band is the middle half of the companies in Architectural and engineering activities; technical testing and analysis (NACE 71). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The operating result for 2023 is over 3.6 times that of 2022.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2023 in colour, 2022 as the grey bar beneath
Assets €153,385
Fixed assets
€15,964 ▲ 107%
Current assets
€137,421 ▲ 157%
Equity and liabilities €153,385
Equity
€16,514 ▲ 255%
Debt
€136,871 ▲ 142%
Debt's share of the balance-sheet total falls from 92.4% to 89.2%. Equity and debt are higher.
Key figures and ratios
EBITDA
€26,170▲
2022 · €11,466
Cash flow
€16,661▲
2022 · €9,216
Quick ratio
2.38▲
2022 · 0.84
Debt to equity
8.29▼
2022 · 12.17
ROE
71.8%▼
2022 · 78.5%
Interest coverage
9.35▼
2022 · 14.34
Debt ≤ 1 year
€51,603▼
2022 · €56,611
Income taxes
€6,709▲
2022 · €1,450
Staff costs
€124,090▲
2022 · €66,766
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Staff
| Item | 30-06-2022 | 30-06-2023 |
|---|---|---|
| Employees at the balance-sheet date | 2 | 6 |
| full-time | 2 | 6 |
| in full-time equivalents | 2 | 6 |
| Average over the year, in full-time equivalents | 1.4 | 2.7 |
| On a permanent contract | 2 | 5 |
Source: social balance sheet in the 2022 to 2023 annual accounts
Investments
| Item | 30-06-2022 | 30-06-2023 |
|---|---|---|
| Tangible fixed assets | €13,271 | €7,881 |
| Financial fixed assets | - | €5,175 |
| Depreciation and write-downs of the year | €5,564 | €4,798 |
Source: notes to the 2022 to 2023 annual accounts (statement of fixed assets)
Subsidies and aid
Flemish government
2023 · 1 entry · €234 awarded · €234 paidAnnual accounts
| Line | 2022 | 2023 | Change |
|---|---|---|---|
| Remuneration, social security and pensions62 | €66,766 | €124,090 | ▲ 85.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €5,564 | €4,798 | ▼ 13.8% |
| Other operating charges640/8 | €1,778 | €3,687 | ▲ 107% |
| Gross operating margin9900 | €80,010 | €153,946 | ▲ 92.4% |
| Operating profit (loss)9901 | €5,902 | €21,371 | ▲ 262% |
| Financial charges65/66B | €799 | €2,800 | ▲ 250% |
| Recurring financial charges65 | €799 | €2,800 | ▲ 250% |
| Profit (loss) for the period before taxes9903 | €5,102 | €18,571 | ▲ 264% |
| Income taxes67/77 | €1,450 | €6,709 | ▲ 363% |
| Profit (loss) for the period9904 | €3,652 | €11,862 | ▲ 225% |
| Profit (loss) for the period to be appropriated9905 | €3,652 | €11,862 | ▲ 225% |
| Line | 2022 | 2023 | Change |
|---|---|---|---|
| Assets | |||
| Total assets20/58 | €61,263 | €153,385 | ▲ 150% |
| Fixed assets21/28 | €7,707 | €15,964 | ▲ 107% |
| Tangible fixed assets22/27 | €7,707 | €10,789 | ▲ 40.0% |
| Plant, machinery and equipment23 | €394 | €5,213 | ▲ 13× |
| Furniture and vehicles24 | €7,313 | €5,577 | ▼ 23.7% |
| Financial fixed assets28 | - | €5,175 | - |
| Current assets29/58 | €53,556 | €137,421 | ▲ 157% |
| Stocks and contracts in progress3 | €6,200 | €14,600 | ▲ 135% |
| Stocks30/36 | €6,200 | €14,600 | ▲ 135% |
| Amounts receivable within one year40/41 | €29,512 | €90,965 | ▲ 208% |
| Trade receivables40 | €21,845 | €79,173 | ▲ 262% |
| Other amounts receivable41 | €7,666 | €11,792 | ▲ 53.8% |
| Cash at bank and in hand54/58 | €6,652 | €30,775 | ▲ 363% |
| Deferred charges and accrued income490/1 | €11,193 | €1,081 | ▼ 90.3% |
| Equity and liabilities | |||
| Total equity and liabilities10/49 | €61,263 | €153,385 | ▲ 150% |
| Equity10/15 | €4,652 | €16,514 | ▲ 255% |
| Contributions10/11 | €1,000 | €1,000 | = |
| Reserves13 | €3,652 | €15,514 | ▲ 325% |
| Distributable reserves133 | €3,652 | €15,514 | ▲ 325% |
| Amounts payable17/49 | €56,611 | €136,871 | ▲ 142% |
| Amounts payable within one year42/48 | €56,611 | €51,603 | ▼ 8.8% |
| Trade debts44 | €50,019 | €32,653 | ▼ 34.7% |
| Suppliers440/4 | €50,019 | €32,653 | ▼ 34.7% |
| Taxes, remuneration and social security45 | €4,641 | €17,812 | ▲ 284% |
| Taxes450/3 | €1,450 | €8,295 | ▲ 472% |
| Remuneration and social security454/9 | €3,191 | €9,517 | ▲ 198% |
| Other amounts payable47/48 | €1,951 | €1,138 | ▼ 41.7% |
| Accrued charges and deferred income492/3 | - | €85,268 | - |
| Line | 2022 | 2023 | Change |
|---|---|---|---|
| Profit (loss) for the period9904 | €3,652 | €11,862 | ▲ 225% |
| + Depreciation and write-downs630 | €5,564 | €4,798 | ▼ 13.8% |
| Operating cash flow (approximation) | €9,216 | €16,661 | ▲ 80.8% |
| Investment in fixed assets (approximation) | - | -€13,056 | - |
| Change in cash | - | €24,123 | - |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.