THE JUNIOR WAY
Annual accounts 2012
abbreviated format, filed on 15-02-2013, 13 days before the deadlineTurnover and EBIT margin are not published. The abbreviated format does not require them.
Balance sheet
balance sheet total €17,357 on 31-07-2012in euro
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 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|
| Balance sheet: assets | |||||
20/58 |
17,357 | 17,357 | 173,072 | 669,132 | |
20 |
- | - | 39,874 | 51,544 | |
21/28 |
- | - | 41,046 | 371,252 | |
22/27 |
- | - | 1,172 | 319,708 | |
23 |
- | - | - | 240,515 | |
24 |
- | - | 1,172 | 79,193 | |
29/58 |
17,357 | 17,357 | 132,026 | 297,880 | |
3 |
- | - | 105,407 | 237,302 | |
30/36 |
- | - | 105,407 | 237,302 | |
40/41 |
234 | 234 | 24,025 | 39,814 | |
40 |
- | - | 23,970 | 2,502 | |
41 |
234 | 234 | 55 | 37,313 | |
54/58 |
17,123 | 17,123 | 2,594 | 9,303 | |
490/1 |
- | - | - | 11,460 | |
| Balance sheet: equity and liabilities | |||||
10/49 |
17,357 | 17,357 | 173,072 | 669,132 | |
10/15 |
-471,421 | -471,421 | -361,775 | 100,661 | |
10/11 |
400,000 | 400,000 | 400,000 | 341,070 | |
100 |
400,000 | 400,000 | 400,000 | 400,000 | |
101 |
- | - | - | 58,930 | |
14 |
-871,421 | -871,421 | -761,775 | -240,409 | |
17/49 |
488,779 | 488,779 | 534,847 | 568,471 | |
17 |
- | - | 125,000 | 175,000 | |
170/4 |
- | - | 125,000 | 175,000 | |
42/48 |
486,979 | 486,979 | 403,783 | 388,443 | |
42 |
150,000 | 150,000 | 50,000 | 50,000 | |
43 |
241,483 | 241,483 | 201,826 | 125,000 | |
430/8 |
241,483 | 241,483 | 201,826 | 125,000 | |
44 |
80,022 | 80,022 | 131,631 | 183,190 | |
440/4 |
80,022 | 80,022 | 131,631 | 183,190 | |
45 |
6,911 | 6,911 | 14,317 | 4,889 | |
450/3 |
6,911 | 6,911 | 8,130 | 603 | |
454/9 |
- | - | 6,188 | 4,286 | |
47/48 |
8,563 | 8,563 | 6,009 | 25,364 | |
492/3 |
1,800 | 1,800 | 6,064 | 5,028 | |
| Income statement | |||||
76A |
- | - | 2,638 | - | |
9900 |
- | -119,172 | -153,974 | -59,827 | |
62 |
- | 24,153 | 40,917 | 26,453 | |
630 |
- | - | 50,477 | 75,117 | |
631/4 |
- | -96,986 | 38,275 | 58,712 | |
640/8 |
- | 322 | 9,549 | 8,059 | |
66A |
- | 52,115 | 215,367 | - | |
9901 |
- | -46,661 | -293,191 | -228,166 | |
75/76B |
- | 675 | 6,875 | 9,509 | |
75 |
- | 675 | 6,875 | 9,509 | |
65/66B |
- | 11,544 | 22,320 | 21,752 | |
65 |
- | 11,544 | 22,320 | 21,752 | |
9903 |
- | -109,645 | -521,365 | -240,409 | |
67/77 |
- | 1 | 2 | - | |
9904 |
- | -109,646 | -521,367 | -240,409 | |
9905 |
- | -109,646 | -521,367 | -240,409 | |
| Appropriation of the result | |||||
9906 |
-871,421 | -871,421 | -761,775 | -240,409 | |
| Social balance sheet | |||||
9087 |
- | 1 | 1.2 | 1.2 | |
Hours worked1013 |
- | 1,187 | 2,346 | 1,252 | |
| Document | |||||
Source: Annual accounts 2012 (PDF), filed on 15-02-2013.
Filings
each dot is a set of accounts, on the day it reached the National BankKey figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|
| - | - | -242,714 | -153,050 | ||
| - | - | -470,890 | -165,292 | ||
| - | - | -279,730 | 344,178 | ||
| 0 | 14,529 | -6,710 | - | ||
| -469,621 | -469,621 | -271,757 | -90,563 | ||
| - | - | -209.0% | 15.0% | ||
| 0.04 | 0.04 | 0.33 | 0.77 | ||
| 0.04 | 0.04 | 0.07 | 0.16 | ||
| - | - | - | 5.65 | ||
| - | - | - | -238.8% | ||
| - | -631.7% | -301.2% | -35.9% |
A ratio outside any meaningful range has been withheld (balance sheet total €17,357, equity -€471,421).
Debt to equity is not shown because equity is negative. Debt divided by negative equity means nothing.
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 THE JUNIOR WAY
The operating result for 2011 is a loss of €46,661, smaller than the loss of €293,191 in 2010.
Equity is negative. Debt (€488,779) exceeds the balance-sheet total (€17,357).