SUNSWITCH
Open bankruptcyFinancials · financial year 2012, full format
Turnover
€32.6m▲ 9.4%
2011 · €29.8m
EBIT margin
3.0%▼ 1.2pp
2011 · 4.1%
Net result
€539,743▼ 13.0%
2011 · €620,055
Working capital
€1.1m▲ 27.6%
2011 · €894,369
Trend over the years
2008 to 2012, 5 financial years
The operating result falls in 2012; 2012 is 21% below 2011.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Turnover€32.6m
2012
Operating result€1.0m
2012
Net result€0.5m
2012
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€8.6m
2012
Equity€1.7m
2012
Debt€6.7m
2012
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€1.1m
2012
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
EBIT margin3.0%
2012
Average staff in full-time equivalents (FTE).
Staff (FTE)82.2
2012
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line20082009201020112012
Turnover€19.1m€16.5m▼ 13.7%€29.8m▲ 80.7%€32.6m▲ 9.4%
Operating result€0.4m-€0.5m▲ 8.5%€0.04m▼ 92.1%€1.2m▲ 33×€1.0m▼ 21.4%
Net result€0.3m-€0.2m▼ 22.3%€0.02m▼ 87.5%€0.6m▲ 25×€0.5m▼ 13.0%
EBIT margin2.5%0.2%▼ 2.3pp4.1%▲ 3.9pp3.0%▼ 1.2pp
Equity€0.5m-€0.7m▲ 31.2%€0.7m▲ 3.7%€1.2m▲ 75.9%€1.7m▲ 42.3%
Total assets€3.9m-€4.2m▲ 7.5%€6.5m▲ 55.0%€11.5m▲ 76.4%€8.6m▼ 25.2%
Debt€3.3m-€3.4m▲ 2.4%€5.7m▲ 69.3%€10.1m▲ 76.2%€6.7m▼ 33.5%
Working capital€0.6m-€0.9m▲ 55.3%€0.6m▼ 36.9%€0.9m▲ 59.9%€1.1m▲ 27.6%
Staff (FTE)29.8-59.4▲ 99.3%62.9▲ 5.9%70.6▲ 12.2%82.2▲ 16.4%
Balance-sheet composition
2012 in colour, 2011 as the grey bar beneath
Assets €8.6m
Fixed assets
€1.2m ▲ 36.2%
Current assets
€7.4m ▼ 30.3%
Equity and liabilities €8.6m
Equity
€1.7m ▲ 42.3%
Provisions
€142,866 ▼ 15.3%
Debt
€6.7m ▼ 33.5%
Debt's share of the balance-sheet total falls from 88.0% to 78.3%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€1.2m▼
2011 · €1.4m
Cash flow
€742,925▼
2011 · €800,494
Current ratio
1.18▲
2011 · 1.09
Quick ratio
0.66▼
2011 · 0.90
Debt to equity
0.10▼
2011 · 0.28
ROE
31.5%▼
2011 · 51.5%
ROA
6.3%▲
2011 · 5.4%
Interest coverage
11.10▲
2011 · 10.03
Debt ≤ 1 year
€6.2m▼
2011 · €9.7m
Debt > 1 year
€169,574▼
2011 · €341,181
Income taxes
€296,159▼
2011 · €431,845
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2008 | 2009 | 2010 | 2011 | 2012 | Change |
|---|---|---|---|---|---|---|
| Turnover70 | - | €19.1m | €16.5m | €29.8m | €32.6m | ▲ 9.4% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.009m | €0.05m | €0.1m | €0.2m | €0.2m | ▲ 12.6% |
| Other operating charges640/8 | €0.02m | - | - | - | - | - |
| Gross operating margin9900 | €2.0m | - | - | - | - | - |
| Operating profit (loss)9901 | €0.4m | €0.5m | €0.04m | €1.2m | €1.0m | ▼ 21.4% |
| Recurring financial income75 | €0.03m | €0.002m | €0.003m | €0.005m | €0.03m | ▲ 461% |
| Recurring financial charges65 | €0.05m | €0.1m | €0.2m | €0.2m | €0.2m | ▼ 5.6% |
| Debt charges650 | - | €0.1m | €0.1m | €0.1m | €0.1m | ▼ 25.0% |
| Profit (loss) for the period before taxes9903 | €0.4m | €0.3m | €0.08m | €1.1m | €0.8m | ▼ 20.5% |
| Income taxes67/77 | €0.2m | €0.1m | €0.05m | €0.4m | €0.3m | ▼ 31.4% |
| Profit (loss) for the period9904 | €0.3m | €0.2m | €0.02m | €0.6m | €0.5m | ▼ 13.0% |
| Profit (loss) for the period to be appropriated9905 | €0.3m | €0.2m | €0.02m | €0.6m | €0.4m | ▼ 37.1% |
| Line | 2008 | 2009 | 2010 | 2011 | 2012 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €3.9m | €4.2m | €6.5m | €11.5m | €8.6m | ▼ 25.2% |
| Fixed assets21/28 | €0.07m | €0.4m | €0.7m | €0.9m | €1.2m | ▲ 36.2% |
| Intangible fixed assets21 | €0.01m | €0.02m | €0.3m | €0.3m | €0.2m | ▼ 19.6% |
| Tangible fixed assets22/27 | €0.05m | €0.3m | €0.3m | €0.3m | €0.3m | ▲ 18.4% |
| Furniture and vehicles24 | €0.05m | - | - | - | - | - |
| Financial fixed assets28 | €0.01m | €0.07m | €0.2m | €0.3m | €0.6m | ▲ 105% |
| Current assets29/58 | €3.8m | €3.8m | €5.8m | €10.6m | €7.4m | ▼ 30.3% |
| Stocks and contracts in progress3 | €1.8m | €1.8m | €1.7m | €1.8m | €3.3m | ▲ 78.8% |
| Stocks30/36 | €1.8m | - | - | - | - | - |
| Amounts receivable within one year40/41 | €1.1m | €1.6m | €3.2m | €7.1m | €3.3m | ▼ 54.5% |
| Trade receivables40 | €1.1m | - | - | - | - | - |
| Other amounts receivable41 | €0.002m | - | - | - | - | - |
| Current investments50/53 | - | - | €0.2m | €0.4m | €0.06m | ▼ 86.0% |
| Cash at bank and in hand54/58 | €0.9m | €0.2m | €0.4m | €1.0m | €0.4m | ▼ 63.9% |
| Deferred charges and accrued income490/1 | €0.02m | - | - | - | - | - |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €3.9m | €4.2m | €6.5m | €11.5m | €8.6m | ▼ 25.2% |
| Equity10/15 | €0.5m | €0.7m | €0.7m | €1.2m | €1.7m | ▲ 42.3% |
| Contributions10/11 | €0.3m | €0.3m | €0.3m | €0.3m | €0.3m | = |
| Capital10 | €0.3m | - | - | - | - | - |
| Issued capital100 | €0.3m | - | - | - | - | - |
| Reserves13 | €0.01m | €0.02m | €0.02m | €0.03m | €0.2m | ▲ 441% |
| Legal reserve130 | €0.01m | - | - | - | - | - |
| Profit (loss) carried forward14 | €0.2m | €0.3m | €0.3m | €0.8m | €1.2m | ▲ 43.3% |
| Provisions and deferred taxes16 | €0.09m | €0.2m | €0.09m | €0.2m | €0.1m | ▼ 15.3% |
| Provisions for liabilities and charges160/5 | €0.09m | - | - | - | - | - |
| Amounts payable17/49 | €3.3m | €3.4m | €5.7m | €10.1m | €6.7m | ▼ 33.5% |
| Amounts payable after more than one year17 | €0.05m | €0.4m | €0.5m | €0.3m | €0.2m | ▼ 50.3% |
| Financial debts170/4 | €0.05m | - | - | - | - | - |
| Amounts payable within one year42/48 | €3.3m | €2.9m | €5.2m | €9.7m | €6.2m | ▼ 35.6% |
| Current portion of amounts payable after more than one year42 | €0.02m | - | - | - | - | - |
| Financial debts43 | €0.8m | - | - | - | - | - |
| Credit institutions430/8 | €0.8m | - | - | - | - | - |
| Trade debts44 | €0.6m | €0.6m | €1.0m | €1.7m | €1.7m | ▲ 0.4% |
| Suppliers440/4 | €0.6m | - | - | - | - | - |
| Advances received on contracts in progress46 | €1.2m | - | - | - | - | - |
| Taxes, remuneration and social security45 | €0.5m | - | - | - | - | - |
| Taxes450/3 | €0.2m | - | - | - | - | - |
| Remuneration and social security454/9 | €0.3m | - | - | - | - | - |
| Other amounts payable47/48 | €0.09m | - | - | - | - | - |
| Accrued charges and deferred income492/3 | €34 | - | - | - | - | - |
| Line | 2008 | 2009 | 2010 | 2011 | 2012 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €253,716 | €197,130 | €24,701 | €620,055 | €539,743 | ▼ 13.0% |
| + Depreciation and write-downs630 | €8,894 | €51,030 | €130,919 | €180,439 | €203,182 | ▲ 12.6% |
| Operating cash flow (approximation) | €262,610 | €248,160 | €155,620 | €800,494 | €742,925 | ▼ 7.2% |
| Investment in fixed assets (approximation) | - | -€343,707 | -€507,903 | -€300,726 | -€516,003 | ▼ 71.6% |
| Change in cash | - | -€723,824 | €247,118 | €591,852 | -€635,400 | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Filings with the National Bank (5)
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2012 | full format | 10-07-2013 | 2013-29400532 |
| 31-12-2011 | full format | 15-10-2012 | 2012-60900029 |
| 31-12-2010 | full format | 18-07-2011 | 2011-31300155 |
| 31-12-2009 | full format | 09-08-2010 | 2010-40400020 |
| 31-12-2008 | full format | 12-06-2009 | 2009-23100396 |
Similar companies · same sector, comparable size
CREA CONSTRUCT
BE 0474.640.794
Hasselt · equity €1,715,326
CLAES KOELTECHNIEK
BE 0450.838.182
Dessel · equity €1,712,575
Automatic Alarm
BE 0401.860.013
Machelen (Brab.) · equity €1,709,875
Dubois
BE 0413.387.868
Menen · equity €1,708,944
ECO6
BE 0894.257.846
Clavier · equity €1,707,167
Of the 22,634 active companies whose main activity is general electrical installation work (NACE 43211), figures are known for 10,502. 3,247 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.