Liquidity
Short-term debts fell from €65,515 to €50,419.
Short-term debts fell from €65,515 to €50,419.
The last five annual accounts were filed 0 to 15 days before the end of the period.
On 15 January 2024 the court declared TECHNOCITY bankrupt.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €200,000. Estimated: probably between €130,000 and €350,000.
Staff costs divided by the average number of full-time equivalents.
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||
Total assets20/58 |
148,317 | 140,043 | 155,612 | 143,443 | 171,913 | 158,712 | 135,846 | 81,887 | |
Fixed assets21/28 |
17,486 | 27,540 | 42,960 | 31,983 | 25,238 | 38,569 | 30,952 | 17,618 | |
Tangible fixed assets22/27 |
16,586 | 26,640 | 42,060 | 31,083 | 24,338 | 38,569 | 30,952 | 17,618 | |
Plant, machinery and equipment23 |
482 | 964 | 2,492 | 5,463 | 2,626 | 3,337 | 196 | 1,043 | |
Other tangible fixed assets26 |
- | - | 721 | 1,442 | - | - | - | - | |
Financial fixed assets28 |
900 | 900 | 900 | 900 | 900 | - | - | - | |
Current assets29/58 |
130,831 | 112,503 | 112,652 | 111,460 | 146,675 | 120,143 | 104,894 | 64,269 | |
Amounts receivable within one year40/41 |
110,258 | 102,644 | 108,334 | 107,172 | 120,785 | 107,382 | 97,302 | 61,734 | |
Trade receivables40 |
45,995 | 42,355 | 54,459 | 54,276 | 60,879 | 45,317 | 43,530 | 28,553 | |
Other amounts receivable41 |
64,263 | 60,289 | 53,874 | 52,896 | 59,906 | 62,065 | 53,772 | 33,181 | |
Cash at bank and in hand54/58 |
18,698 | 8,246 | 3,346 | 3,297 | 24,666 | 10,942 | 7,542 | 2,505 | |
Deferred charges and accrued income490/1 |
1,875 | 1,614 | 972 | 990 | 1,224 | 1,818 | 50 | 30 | |
| Balance sheet: equity and liabilities | |||||||||
Total equity and liabilities10/49 |
148,317 | 140,043 | 155,612 | 143,443 | 171,913 | 158,712 | 135,846 | 81,887 | |
Equity10/15 |
82,871 | 52,409 | 69,572 | 61,166 | 56,035 | 44,201 | 31,841 | 30,595 | |
Contributions10/11 |
9,200 | - | 9,200 | 8,700 | 8,700 | 8,700 | 6,200 | 6,200 | |
Issued capital100 |
- | - | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
Uncalled capital101 |
- | - | 9,400 | 9,900 | 9,900 | 9,900 | 12,400 | 12,400 | |
Contributions outside capital11 |
9,200 | 9,200 | - | - | - | - | - | - | |
Share premium1100/10 |
- | 9,200 | - | - | - | - | - | - | |
Other1109/19 |
9,200 | - | - | - | - | - | - | - | |
Reserves13 |
1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | |
Non-distributable reserves130/1 |
1,860 | 1,860 | - | - | - | - | - | - | |
Legal reserve130 |
- | - | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | 1,860 | |
Reserves not available under the articles1311 |
1,860 | - | - | - | - | - | - | - | |
Other1319 |
- | 1,860 | - | - | - | - | - | - | |
Profit (loss) carried forward14 |
71,811 | 41,349 | 58,512 | 50,606 | 45,475 | 33,641 | 23,781 | 22,535 | |
Provisions and deferred taxes16 |
- | - | - | - | 20,439 | - | - | 10,422 | |
Provisions for liabilities and charges160/5 |
- | - | - | - | 20,439 | - | - | 10,422 | |
Major repairs and maintenance162 |
- | - | - | - | 20,439 | - | - | - | |
Amounts payable17/49 |
65,446 | 87,634 | 86,041 | 82,277 | 95,440 | 114,511 | 104,006 | 40,870 | |
Amounts payable after more than one year17 |
13,764 | 22,119 | 34,222 | 19,801 | 24,008 | 35,530 | 30,313 | 16,247 | |
Financial debts170/4 |
13,764 | 22,119 | 34,222 | 19,801 | 24,008 | 35,530 | 30,313 | 16,247 | |
Amounts payable within one year42/48 |
50,419 | 65,515 | 51,819 | 62,476 | 71,431 | 78,981 | 73,692 | 24,623 | |
Current portion of amounts payable after more than one year42 |
8,356 | 12,103 | 11,743 | 15,576 | 11,521 | 10,759 | 7,375 | 3,260 | |
Financial debts43 |
5,127 | 5,007 | 4,169 | - | - | - | - | - | |
Credit institutions430/8 |
5,127 | 5,007 | 4,169 | - | - | - | - | - | |
Trade debts44 |
9,286 | 20,696 | 11,368 | 28,700 | 32,340 | 54,039 | 52,720 | 2,987 | |
Suppliers440/4 |
9,286 | 20,696 | 11,368 | 28,700 | 32,340 | 54,039 | 52,720 | 2,987 | |
Taxes, remuneration and social security45 |
27,651 | 27,709 | 24,539 | 18,201 | 15,570 | 14,183 | 13,597 | 18,376 | |
Taxes450/3 |
16,229 | 15,325 | 7,492 | 5,689 | 6,130 | 14,183 | 8,077 | 10,576 | |
Remuneration and social security454/9 |
11,423 | 12,384 | 17,047 | 12,512 | 9,440 | - | 5,520 | 7,800 | |
Other amounts payable47/48 |
- | - | - | - | 12,000 | - | - | - | |
Accrued charges and deferred income492/3 |
1,263 | - | - | - | - | - | - | - | |
| Income statement | |||||||||
Gross operating margin9900 |
67,201 | 34,043 | 62,069 | 19,329 | 68,127 | 34,636 | 3,498 | 77,448 | |
Remuneration, social security and pensions62 |
10,508 | 25,785 | 25,301 | 10,391 | - | - | 1,498 | - | |
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 |
10,054 | 16,866 | 18,084 | 18,093 | 15,666 | 15,384 | 10,767 | 15,106 | |
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 |
- | - | - | - | - | - | - | 8,479 | |
Provisions for liabilities and charges: additions (uses and reversals)635/8 |
- | - | - | -20,439 | 20,439 | - | -10,422 | 10,422 | |
Other operating charges640/8 |
9,479 | 4,645 | 6,158 | 3,566 | 4,527 | 4,761 | 1,273 | 4,930 | |
Operating profit (loss)9901 |
37,161 | -13,253 | 12,526 | 7,718 | 27,495 | 14,491 | 383 | 38,511 | |
Financial income75/76B |
6,044 | 4,803 | 4,447 | 4,625 | 5,381 | 4,485 | 3,777 | 1,414 | |
Recurring financial income75 |
6,044 | 4,803 | 4,447 | 4,625 | 5,381 | 4,485 | 3,777 | 1,414 | |
Financial charges65/66B |
2,214 | 8,339 | 6,229 | 2,731 | 3,014 | 4,313 | 2,430 | 5,380 | |
Recurring financial charges65 |
2,214 | 8,339 | 6,229 | 2,731 | 3,014 | 4,313 | 2,430 | 5,380 | |
Profit (loss) for the period before taxes9903 |
40,991 | -16,788 | 10,745 | 9,611 | 29,861 | 14,663 | 1,730 | 34,546 | |
Income taxes67/77 |
10,529 | 374 | 2,839 | 4,480 | 6,027 | 4,803 | 484 | 10,151 | |
Profit (loss) for the period9904 |
30,462 | -17,162 | 7,906 | 5,131 | 23,833 | 9,860 | 1,246 | 24,395 | |
Profit (loss) for the period to be appropriated9905 |
30,462 | -17,162 | 7,906 | 5,131 | 23,833 | 9,860 | 1,246 | 24,395 | |
| Appropriation of the result | |||||||||
Profit (loss) to be appropriated9906 |
71,811 | 41,349 | 58,512 | 50,606 | 57,475 | 33,641 | 23,781 | 24,395 | |
Transfer to equity691/2 |
- | - | - | - | - | - | - | 1,860 | |
To the legal reserve6920 |
- | - | - | - | - | - | - | 1,860 | |
Profit to be distributed694/7 |
- | - | - | - | 12,000 | - | - | - | |
Directors or managers695 |
- | - | - | - | 12,000 | - | - | - | |
| Social balance sheet | |||||||||
Average staff (FTE)9087 |
2 | 1.3 | 1 | 0.4 | - | - | - | - | |
Hours worked1013 |
638 | 1,565 | - | - | - | - | - | - | |
| Document | |||||||||
Source: Annual accounts 2021 (PDF), filed on 20-01-2022.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-06-2021 | micro format | 20-01-2022 | 2022-01600333 | |
| 30-06-2020 | micro format | 28-01-2021 | 2021-02100059 | |
| 30-06-2019 | micro format | 31-01-2020 | 2020-03900263 | |
| 30-06-2018 | micro format | 16-01-2019 | 2019-01400120 | |
| 30-06-2017 | micro format | 16-01-2018 | 2018-01300114 | |
| 30-06-2016 | full format | 27-12-2016 | 2016-72000051 | |
| 30-06-2015 | full format | 31-12-2015 | 2015-71200158 | |
| 30-06-2014 | full format | 31-12-2014 | 2014-71400057 |
| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|
| EBITDA | 47,215 | 3,613 | 30,610 | 25,811 | 43,161 | 29,875 | 11,149 | 53,617 | |
| Cash flow | 40,516 | -296 | 25,990 | 23,224 | 39,500 | 25,244 | 12,012 | 39,501 | |
| Investment in fixed assets (approximation) | 0 | 1,445 | 32,660 | 24,838 | 2,336 | 23,001 | 24,101 | 34,549 | |
| Change in cash | 10,452 | 4,900 | 49 | -21,369 | 13,724 | 3,400 | 5,037 | - | |
| Working capital | 80,412 | 46,989 | 60,833 | 48,984 | 75,244 | 41,162 | 31,202 | 39,646 | |
| Solvency | 55.9% | 37.4% | 44.7% | 42.6% | 32.6% | 27.8% | 23.4% | 37.4% | |
| Current ratio | 2.59 | 1.72 | 2.17 | 1.78 | 2.05 | 1.52 | 1.42 | 2.61 | |
| Debt to equity | 0.79 | 1.67 | 1.24 | 1.35 | 1.70 | 2.59 | 3.27 | 1.34 | |
| ROE | 36.8% | -32.7% | 11.4% | 8.4% | 42.5% | 22.3% | 3.9% | 79.7% | |
| ROA | 20.5% | -12.3% | 5.1% | 3.6% | 13.9% | 6.2% | 0.9% | 29.8% |
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.
The operating result for 2021 is a profit of €37,161, after a loss of €13,253 in 2020. It is the highest result since 2014.
Debt's share of the balance-sheet total falls from 62.6% to 44.1%. Equity is higher and debt is lower.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
TECHNOCITY is no longer in the KBO register.
If something looks wrong or is missing, please tell us.