TMN Services
Open bankruptcyFinancials · financial year 2021, full format
2021 annual accounts filed late (52 days) Filed on 21 September 2022, deadline 31 July 2022 (7 months after the close on 31 December 2021, Companies Code art. 3:10). Source: NBB, 2022-20434380.
Turnover
€6.5m▲ 39.2%
2020 · €4.7m
EBIT margin
5.4%▲ 1.2pp
2020 · 4.2%
Net result
€270,996▲ 91.7%
2020 · €141,400
Working capital
€292,673▼ 47.5%
2020 · €557,604
Trend over the years
2018 to 2021, 4 financial years
The operating result has risen three years in a row; 2021 is 77% above 2020 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.
Turnover€6.5m
2021
Operating result€0.3m
2021
Net result€0.3m
2021
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€0.7m
2021
Equity€0.4m
2021
Debt€0.3m
2021
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€0.3m
2021
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
EBIT margin5.4%
2021
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line2018201920202021
Turnover€4.7m€6.5m▲ 39.2%
Operating result€277-€0.001m▲ 105%€0.2m▲ 34,571%€0.3m▲ 77.2%
Net result€277-€0.001m▲ 105%€0.1m▲ 24,764%€0.3m▲ 91.7%
EBIT margin4.2%5.4%▲ 1.2pp
Equity€0.006m-€0.007m▲ 8.8%€0.2m▲ 2,222%€0.4m▲ 168%
Total assets€0.006m-€0.007m▲ 8.8%€1.1m▲ 15,749%€0.7m▼ 37.8%
Debt€1.0m€0.3m▼ 73.1%
Working capital€0.6m€0.3m▼ 47.5%
Why a figure moved sharply
- 2020 Net result +24,764% on 2019. The accounts now follow the full format, last year the micro format.
Balance-sheet composition
2021 in colour, 2020 as the grey bar beneath
Assets €694,670
Fixed assets
€145,848 ▲ 2,042%
Current assets
€548,822 ▼ 50.6%
Equity and liabilities €694,670
Equity
€438,521 ▲ 168%
Debt
€256,149 ▼ 73.1%
Debt's share of the balance-sheet total falls from 85.4% to 36.9%. Equity is higher and debt is lower.
Key figures and ratios
EBITDA
€406,700▲
2020 · €201,394
Cash flow
€328,250▲
2020 · €145,624
Current ratio
2.14▲
2020 · 2.01
Quick ratio
0.96▲
2020 · 0.65
Debt to equity
0.58▼
2020 · 5.83
ROE
61.8%▼
2020 · 86.4%
ROA
39.0%▲
2020 · 12.7%
Debt ≤ 1 year
€256,149▼
2020 · €552,276
Income taxes
€78,450▲
2020 · €51,770
Staff costs
€32,500▲
2020 · €16,902
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 | Change |
|---|---|---|---|---|---|
| Turnover70 | - | - | €4.7m | €6.5m | ▲ 39.2% |
| Goods, raw materials, services and sundry goods60/61 | - | - | €4.4m | €6.0m | ▲ 36.1% |
| Remuneration, social security and pensions62 | - | - | €0.02m | €0.03m | ▲ 92.3% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | - | - | €0.004m | €0.06m | ▲ 1,255% |
| Other operating charges640/8 | - | - | €0.002m | €0.003m | ▲ 47.4% |
| Gross operating margin9900 | €277 | €0.001m | €0.2m | €0.4m | ▲ 101% |
| Operating profit (loss)9901 | €277 | €0.001m | €0.2m | €0.3m | ▲ 77.2% |
| Financial charges65/66B | - | - | €0.004m | - | - |
| Recurring financial charges65 | - | - | €0.004m | - | - |
| Profit (loss) for the period before taxes9903 | €277 | €0.001m | €0.2m | €0.3m | ▲ 80.9% |
| Income taxes67/77 | - | - | €0.05m | €0.08m | ▲ 51.5% |
| Profit (loss) for the period9904 | €277 | €0.001m | €0.1m | €0.3m | ▲ 91.7% |
| Profit (loss) for the period to be appropriated9905 | €277 | €0.001m | €0.1m | €0.3m | ▲ 91.7% |
| Line | 2018 | 2019 | 2020 | 2021 | Change |
|---|---|---|---|---|---|
| Assets | |||||
| Total assets20/58 | €0.006m | €0.007m | €1.1m | €0.7m | ▼ 37.8% |
| Fixed assets21/28 | - | - | €0.007m | €0.1m | ▲ 2,042% |
| Tangible fixed assets22/27 | - | - | €0.007m | €0.1m | ▲ 2,042% |
| Plant, machinery and equipment23 | - | - | €0.002m | €0.1m | ▲ 5,004% |
| Furniture and vehicles24 | - | - | €0.004m | €0.02m | ▲ 470% |
| Other tangible fixed assets26 | - | - | €0.001m | €0.001m | = |
| Current assets29/58 | €0.006m | €0.007m | €1.1m | €0.5m | ▼ 50.6% |
| Stocks and contracts in progress3 | - | - | €0.7m | €0.3m | ▼ 59.6% |
| Stocks30/36 | - | - | €0.7m | €0.3m | ▼ 59.6% |
| Amounts receivable within one year40/41 | €0.006m | €0.007m | €0.3m | €0.2m | ▼ 34.0% |
| Trade receivables40 | - | - | €0.3m | €0.2m | ▼ 34.0% |
| Cash at bank and in hand54/58 | - | - | €0.04m | €0.03m | ▼ 11.8% |
| Equity and liabilities | |||||
| Total equity and liabilities10/49 | €0.006m | €0.007m | €1.1m | €0.7m | ▼ 37.8% |
| Equity10/15 | €0.006m | €0.007m | €0.2m | €0.4m | ▲ 168% |
| Contributions10/11 | €0.006m | €0.006m | €0.02m | €0.02m | = |
| Reserves13 | - | - | €0.002m | €0.002m | = |
| Non-distributable reserves130/1 | - | - | €0.002m | €0.002m | = |
| Reserves not available under the articles1311 | - | - | €0.002m | €0.002m | = |
| Profit (loss) carried forward14 | €277 | €0.001m | €0.1m | €0.4m | ▲ 192% |
| Amounts payable17/49 | - | - | €1.0m | €0.3m | ▼ 73.1% |
| Amounts payable within one year42/48 | - | - | €0.6m | €0.3m | ▼ 53.6% |
| Trade debts44 | - | - | €0.5m | - | - |
| Suppliers440/4 | - | - | €0.5m | - | - |
| Taxes, remuneration and social security45 | - | - | €0.07m | €0.09m | ▲ 39.4% |
| Taxes450/3 | - | - | €0.06m | €0.08m | ▲ 37.8% |
| Remuneration and social security454/9 | - | - | €0.008m | €0.01m | ▲ 50.6% |
| Other amounts payable47/48 | - | - | €0.02m | €0.2m | ▲ 977% |
| Accrued charges and deferred income492/3 | - | - | €0.4m | - | - |
| Line | 2018 | 2019 | 2020 | 2021 | Change |
|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €277 | €569 | €141,400 | €270,996 | ▲ 91.7% |
| + Depreciation and write-downs630 | - | - | €4,224 | €57,254 | ▲ 1,255% |
| Operating cash flow (approximation) | €277 | €569 | €145,624 | €328,250 | ▲ 125% |
| Investment in fixed assets (approximation) | - | - | - | -€196,293 | - |
| Change in cash | - | - | - | -€4,410 | - |
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 |
|---|---|---|---|
| 31-12-2021 | full format | 21-09-2022 | 2022-20434380 |
| 31-12-2020 | full format | 22-09-2022 | 2022-20435789 |
| 31-12-2020 | micro format | 31-08-2021 | 2021-65700462 |
| 31-12-2019 | micro format | 31-10-2020 | 2020-67800113 |
| 31-12-2018 | abbreviated format | 30-08-2019 | 2019-62000089 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.