SVM
InactiveFrom the official registers: KBO 17 annual accounts at the National Bank publications in the Belgian Official Gazette
Financials · financial year 2023, micro format
Latest annual accounts filed
Annual accounts 2023
- Financial year ended
- 31-12-2023
- Filed on
- 19-06-2024
- Format
- micro format
- Reference
- 2024-00140564
Turnover
≈ €280,000
Estimated: probably between €190,000 and €430,000
Total assets
€237,125▲ 26.5%
2022 · €187,507
Net result
€96,180▲ 111%
2022 · €45,596
Working capital
€130,167▲ 63.6%
2022 · €79,564
Trend over the years
2019 to 2023, 5 financial years 2018 to 2023, 6 financial years
The operating result has risen four years in a row; 2023 is 110% above 2022 and is the highest result in the available series.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€109,298
2023
Net result€96,180
2023
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€237,125
2023
Equity€181,062
2023
Debt€56,063
2023
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€130,167
2023
Average staff in full-time equivalents (FTE).
Staff (FTE)0
2022
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line201820192020202120222023
Operating result-€60,134--€58,590▲ 2.6%€10,210€28,670▲ 181%€52,062▲ 81.6%€109,298▲ 110%
Net result-€50,007--€52,173▼ 4.3%€3,959€22,762▲ 475%€45,596▲ 100%€96,180▲ 111%
Equity€64,738-€12,565▼ 80.6%€16,524▲ 31.5%€39,286▲ 138%€84,882▲ 116%€181,062▲ 113%
Total assets€169,365-€88,942▼ 47.5%€156,829▲ 76.3%€170,275▲ 8.6%€187,507▲ 10.1%€237,125▲ 26.5%
Debt€104,626-€76,377▼ 27.0%€140,305▲ 83.7%€130,988▼ 6.6%€102,624▼ 21.7%€56,063▼ 45.4%
Working capital€79,735--€25,574€47,459€39,519▼ 16.7%€79,564▲ 101%€130,167▲ 63.6%
Staff (FTE)0.30
Turnover and EBIT margin not published: the abbreviated or 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 €237,125
Fixed assets
€50,895 ▼ 1.3%
Current assets
€186,230 ▲ 37.0%
Equity and liabilities €237,125
Equity
€181,062 ▲ 113%
Debt
€56,063 ▼ 45.4%
Debt's share of the balance-sheet total falls from 54.7% to 23.6%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€109,971▲
2022 · €53,866
Cash flow
€96,853▲
2022 · €47,400
Current ratio
3.32▲
2022 · 2.41
Debt to equity
0.31▼
2022 · 1.21
ROE
53.1%▼
2022 · 53.7%
ROA
40.6%▲
2022 · 24.3%
Interest coverage
35.43▲
2022 · 14.40
Debt ≤ 1 year
€56,063▼
2022 · €56,374
Debt > 1 year
€0▼
2022 · €46,250
Income taxes
€10,766▲
2022 · €4,725
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 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | - | €2,105 | €0 | ▼ 100% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €1,720 | €12,506 | €16,150 | €5,937 | €1,805 | €673 | ▼ 62.7% |
| Other operating charges640/8 | - | - | - | €1,222 | €472 | €636 | ▲ 34.8% |
| Gross operating margin9900 | -€48,296 | -€45,675 | €32,559 | €35,829 | €54,338 | €110,607 | ▲ 104% |
| Operating profit (loss)9901 | -€60,134 | -€58,590 | €10,210 | €28,670 | €52,062 | €109,298 | ▲ 110% |
| Financial income75/76B | - | - | - | €1 | €2,001 | €751 | ▼ 62.4% |
| Recurring financial income75 | €11,717 | €7,536 | €1,134 | €1 | €2,001 | €751 | ▼ 62.4% |
| Financial charges65/66B | - | - | - | €3,632 | €3,742 | €3,104 | ▼ 17.0% |
| Recurring financial charges65 | €1,396 | €1,119 | €4,083 | €3,632 | €3,742 | €3,104 | ▼ 17.0% |
| Profit (loss) for the period before taxes9903 | -€49,813 | -€52,173 | €7,262 | €25,038 | €50,321 | €106,946 | ▲ 113% |
| Income taxes67/77 | €194 | - | €3,303 | €2,276 | €4,725 | €10,766 | ▲ 128% |
| Profit (loss) for the period9904 | -€50,007 | -€52,173 | €3,959 | €22,762 | €45,596 | €96,180 | ▲ 111% |
| Profit (loss) for the period to be appropriated9905 | -€50,007 | -€52,173 | €3,959 | €22,762 | €45,596 | €96,180 | ▲ 111% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Total assets20/58 | €169,365 | €88,942 | €156,829 | €170,275 | €187,507 | €237,125 | ▲ 26.5% |
| Fixed assets21/28 | €6,500 | €48,514 | €48,802 | €61,017 | €51,568 | €50,895 | ▼ 1.3% |
| Intangible fixed assets21 | - | €42,464 | €31,848 | - | - | - | - |
| Tangible fixed assets22/27 | €6,500 | €6,050 | €16,955 | €11,017 | €1,568 | €895 | ▼ 42.9% |
| Furniture and vehicles24 | - | - | - | €8,967 | €568 | €145 | ▼ 74.5% |
| Other tangible fixed assets26 | - | - | - | €2,050 | €1,000 | €750 | ▼ 25.0% |
| Financial fixed assets28 | - | - | - | €50,000 | €50,000 | €50,000 | = |
| Current assets29/58 | €162,865 | €40,428 | €108,027 | €109,258 | €135,939 | €186,230 | ▲ 37.0% |
| Amounts receivable after more than one year29 | - | - | - | - | - | €18,100 | - |
| Other amounts receivable291 | - | - | - | - | - | €18,100 | - |
| Amounts receivable within one year40/41 | €22,027 | €14,612 | €75,894 | €95,487 | €130,460 | €139,370 | ▲ 6.8% |
| Trade receivables40 | - | - | - | €30,677 | €72,205 | €19,055 | ▼ 73.6% |
| Other amounts receivable41 | - | - | - | €64,810 | €58,255 | €120,315 | ▲ 107% |
| Cash at bank and in hand54/58 | €10,837 | €25,816 | €32,132 | €13,771 | €4,448 | €27,785 | ▲ 525% |
| Deferred charges and accrued income490/1 | - | - | - | - | €1,031 | €975 | ▼ 5.4% |
| Equity and liabilities | |||||||
| Total equity and liabilities10/49 | €169,365 | €88,942 | €156,829 | €170,275 | €187,507 | €237,125 | ▲ 26.5% |
| Equity10/15 | €64,738 | €12,565 | €16,524 | €39,286 | €84,882 | €181,062 | ▲ 113% |
| Contributions10/11 | €6,200 | €6,200 | - | €6,200 | €6,200 | €6,200 | = |
| Reserves13 | €1,855 | €1,855 | €5,814 | €28,576 | €74,172 | €170,352 | ▲ 130% |
| Non-distributable reserves130/1 | - | - | - | €1,855 | €1,855 | €1,855 | = |
| Reserves not available under the articles1311 | - | - | - | €1,855 | €1,855 | €1,855 | = |
| Distributable reserves133 | - | - | - | €26,721 | €72,317 | €168,497 | ▲ 133% |
| Profit (loss) carried forward14 | €56,683 | €4,510 | €4,510 | €4,510 | €4,510 | €4,510 | = |
| Amounts payable17/49 | €104,626 | €76,377 | €140,305 | €130,988 | €102,624 | €56,063 | ▼ 45.4% |
| Amounts payable after more than one year17 | €21,496 | €10,375 | €79,737 | €61,250 | €46,250 | €0 | ▼ 100% |
| Financial debts170/4 | - | - | - | €61,250 | €46,250 | €0 | ▼ 100% |
| Amounts payable within one year42/48 | €83,130 | €66,002 | €60,568 | €69,738 | €56,374 | €56,063 | ▼ 0.6% |
| Current portion of amounts payable after more than one year42 | - | - | - | €18,487 | €16,250 | €47,500 | ▲ 192% |
| Trade debts44 | €1,293 | €28,639 | €12,448 | €12,069 | €13,006 | €814 | ▼ 93.7% |
| Suppliers440/4 | - | - | - | €12,069 | €13,006 | €814 | ▼ 93.7% |
| Taxes, remuneration and social security45 | - | - | - | €28,210 | €23,314 | €7,392 | ▼ 68.3% |
| Taxes450/3 | - | - | - | €28,210 | €23,314 | €7,392 | ▼ 68.3% |
| Other amounts payable47/48 | - | - | - | €10,972 | €3,805 | €358 | ▼ 90.6% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€50,007 | -€52,173 | €3,959 | €22,762 | €45,596 | €96,180 | ▲ 111% |
| + Depreciation and write-downs630 | €1,720 | €12,506 | €16,150 | €5,937 | €1,805 | €673 | ▼ 62.7% |
| Operating cash flow (approximation) | -€48,287 | -€39,668 | €20,110 | €28,699 | €47,400 | €96,853 | ▲ 104% |
| Investment in fixed assets (approximation) | - | -€54,520 | -€16,439 | -€18,152 | €7,645 | €0 | ▼ 100% |
| Change in cash | - | €14,979 | €6,316 | -€18,362 | -€9,323 | €23,337 | - |
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 | Document |
|---|---|---|---|---|
| 31-12-2023 | micro format | 19-06-2024 | 2024-00140564 | |
| 31-12-2022 | abbreviated format | 28-07-2023 | 2023-00284241 | |
| 31-12-2021 | micro format | 29-08-2022 | 2022-20330413 | |
| 31-12-2020 | micro format | 27-09-2021 | 2021-68400527 | |
| 31-12-2019 | micro format | 24-07-2020 | 2020-33900162 | |
| 31-12-2018 | micro format | 31-07-2019 | 2019-41700104 | |
| 31-12-2017 | micro format | 30-06-2018 | 2018-27000289 | |
| 31-12-2016 | abbreviated format | 07-06-2017 | 2017-16100120 | |
| 31-12-2015 | abbreviated format | 20-07-2016 | 2016-35500334 | |
| 31-12-2014 | abbreviated format | 17-07-2015 | 2015-31600536 |
Subsidies and aid
Flemish government
2023 to 2024 · 2 entries · €1,113 awarded · €1,476 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2024 | 1 | €750 | €750 |
| 2023 | 1 | €363 | €726 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.