Result
The result fell in 2020 from €89,253 to €16,109.
The result fell in 2020 from €89,253 to €16,109.
Short-term debts fell from €247,914 to €17,942.
The last five annual accounts were filed 6 to 80 days before the end of the period.
Inactive. The last annual accounts are for financial year 2020.
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 ≈ €170,000. Estimated: probably between €76,000 and €400,000.
Staff costs divided by the average number of full-time equivalents.
| Line | Trend | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||
Total assets20/58 |
150,314 | 364,178 | 393,871 | 370,546 | 359,777 | 350,962 | 344,990 | 293,995 | 231,967 | 157,366 | 166,486 | 230,399 | 732,776 | 2.9m | |
Fixed assets21/28 |
43,459 | 43,459 | 43,459 | 43,459 | 43,459 | 43,459 | 43,936 | 44,472 | 45,008 | 45,544 | 76,207 | 109,241 | 178,152 | 542,383 | |
Intangible fixed assets21 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 53,049 | |
Tangible fixed assets22/27 |
- | - | - | - | - | - | 536 | 1,072 | 1,608 | 2,144 | 32,807 | 65,840 | 100,339 | 253,378 | |
Plant, machinery and equipment23 |
- | - | - | - | - | - | 536 | 1,072 | 1,608 | - | - | - | - | 21,036 | |
Furniture and vehicles24 |
- | - | - | - | - | - | - | - | - | 2,144 | 21 | 268 | 516 | 1,768 | |
Other tangible fixed assets26 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 49,878 | |
Financial fixed assets28 |
43,459 | 43,459 | 43,459 | 43,459 | 43,459 | 43,459 | 43,400 | 43,400 | 43,400 | 43,400 | 43,400 | 43,400 | 77,813 | 235,956 | |
Current assets29/58 |
106,855 | 320,719 | 350,412 | 327,087 | 316,319 | 307,503 | 301,053 | 249,523 | 186,959 | 111,821 | 90,279 | 121,158 | 554,624 | 2.3m | |
Amounts receivable after more than one year29 |
- | 266,709 | 301,909 | 300,209 | 291,694 | 288,450 | 295,500 | 245,500 | 175,000 | - | - | - | - | - | |
Other amounts receivable291 |
- | 266,709 | 301,909 | 300,209 | 291,694 | 288,450 | 295,500 | 245,500 | 175,000 | - | - | - | - | - | |
Stocks and contracts in progress3 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 42,092 | |
Stocks30/36 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 42,092 | |
Amounts receivable within one year40/41 |
106,315 | 51,245 | 45,925 | 24,605 | 24,449 | 18,453 | 3,728 | 2,274 | 1,171 | 108,240 | 86,426 | 117,338 | 540,346 | 938,213 | |
Trade receivables40 |
36,966 | 51,245 | 45,925 | 24,503 | 23,898 | 18,453 | - | - | 51 | 41,003 | 3,947 | 28,041 | 125,742 | 570,849 | |
Other amounts receivable41 |
69,349 | - | - | 102 | 551 | - | 3,728 | 2,274 | 1,120 | 67,237 | 82,479 | 89,297 | 414,605 | 367,364 | |
Current investments50/53 |
- | - | - | - | - | - | - | - | - | - | 540 | - | - | - | |
Cash at bank and in hand54/58 |
541 | 740 | 722 | 267 | 176 | 600 | 119 | 138 | 9,384 | 2,456 | 2,162 | 3,000 | 10,162 | 38,089 | |
Deferred charges and accrued income490/1 |
- | 2,025 | 1,857 | 2,007 | - | - | 1,706 | 1,611 | 1,403 | 1,125 | 1,151 | 821 | 4,116 | 1.3m | |
| Balance sheet: equity and liabilities | |||||||||||||||
Total equity and liabilities10/49 |
150,314 | 364,178 | 393,871 | 370,546 | 359,777 | 350,962 | 344,990 | 293,995 | 231,967 | 157,366 | 166,486 | 230,399 | 732,776 | 2.9m | |
Equity10/15 |
132,373 | 116,263 | 27,010 | -133,828 | -137,197 | -125,431 | -181,001 | -166,732 | -158,746 | -164,819 | -168,043 | -165,135 | -163,121 | 186,057 | |
Contributions10/11 |
62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |
Issued capital100 |
62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | 62,000 | |
Reserves13 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
Legal reserve130 |
6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | 6,200 | |
Profit (loss) carried forward14 |
64,173 | 48,063 | -41,190 | -202,028 | -205,397 | -193,631 | -249,201 | -234,932 | -226,946 | -233,019 | -236,243 | -233,335 | -245,142 | 117,857 | |
Investment grants15 |
- | - | - | - | - | - | - | - | - | - | - | - | 13,820 | - | |
Provisions and deferred taxes16 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 71,556 | |
Provisions for liabilities and charges160/5 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 71,556 | |
Amounts payable17/49 |
17,942 | 247,914 | 366,860 | 504,374 | 496,975 | 476,393 | 525,990 | 460,728 | 390,713 | 322,185 | 334,529 | 395,534 | 895,898 | 2.6m | |
Amounts payable after more than one year17 |
- | - | - | - | - | - | - | - | - | - | 13,041 | 43,018 | 71,221 | 120,761 | |
Financial debts170/4 |
- | - | - | - | - | - | - | - | - | - | 13,041 | 43,018 | 71,221 | 120,761 | |
Amounts payable within one year42/48 |
17,942 | 247,914 | 366,860 | 504,374 | 496,975 | 476,393 | 525,990 | 460,728 | 390,697 | 322,185 | 321,488 | 352,516 | 824,649 | 2.5m | |
Current portion of amounts payable after more than one year42 |
- | - | - | - | - | - | - | - | - | - | 29,978 | 28,203 | 49,540 | 136,651 | |
Financial debts43 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 283,629 | |
Credit institutions430/8 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 31,665 | |
Other loans439 |
- | - | - | - | - | - | - | - | - | - | - | - | - | 251,964 | |
Trade debts44 |
6,177 | 43,845 | 15,802 | 9,068 | 2,732 | 5,274 | 302 | 224 | 376 | 36,864 | 66,062 | 136,524 | 391,351 | 1.5m | |
Suppliers440/4 |
6,177 | 43,845 | 15,802 | 9,068 | 2,732 | 5,274 | 302 | 224 | 376 | 36,864 | 66,062 | 136,524 | 391,351 | 1.5m | |
Taxes, remuneration and social security45 |
415 | 12,381 | 26,820 | 268 | 274 | 13,496 | 5,945 | - | 93 | 93 | 880 | 2,993 | 1,942 | 210,522 | |
Taxes450/3 |
131 | 12,381 | 26,793 | 157 | 165 | 11,744 | 5,945 | - | - | 93 | 325 | 2,457 | 1,400 | 26,398 | |
Remuneration and social security454/9 |
283 | - | 27 | 111 | 110 | 1,753 | - | - | 93 | - | 555 | 536 | 543 | 184,125 | |
Other amounts payable47/48 |
11,350 | 191,688 | 324,238 | 495,038 | 493,968 | 457,623 | 519,743 | 460,503 | 390,228 | 285,228 | 224,568 | 184,796 | 381,816 | 342,647 | |
Accrued charges and deferred income492/3 |
- | - | - | - | - | - | - | - | 16 | - | - | - | 27 | 8 | |
| Income statement | |||||||||||||||
Turnover70 |
- | - | - | - | - | - | - | - | - | 18,750 | 85,350 | 184,391 | 2.3m | 5.9m | |
Non-recurring operating income76A |
- | - | - | - | - | - | - | 93 | - | 8,264 | 36 | 1,332 | 18,315 | 880,689 | |
Gross operating margin9900 |
21,783 | 100,518 | 168,232 | 11,398 | -5,056 | 76,460 | -7,044 | -6,657 | 7,389 | 4,221 | 44,949 | 77,490 | -104,351 | 94,260 | |
Goods, raw materials, services and sundry goods60/61 |
- | - | - | - | - | - | - | - | 6,215 | 14,529 | 40,401 | 106,901 | 2.4m | 5.8m | |
Remuneration, social security and pensions62 |
4,450 | 4,023 | 4,143 | 6,470 | 4,503 | 18,439 | - | - | -17 | 3,235 | 3,879 | 3,853 | 241,949 | 638,512 | |
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 |
- | - | - | - | - | 536 | 536 | 536 | 536 | 557 | 33,034 | 36,212 | 77,474 | 125,651 | |
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 |
- | - | - | - | - | - | -61 | - | - | - | - | - | - | 240 | |
Provisions for liabilities and charges: additions (uses and reversals)635/8 |
- | - | - | - | - | - | - | - | - | - | - | - | -71,556 | 71,556 | |
Other operating charges640/8 |
558 | 5,418 | 2,154 | 1,093 | 1,182 | 1,182 | 6,207 | 437 | 437 | 942 | 3,416 | 5,228 | 6,552 | 6,588 | |
Non-recurring operating charges66A |
- | - | - | - | - | - | - | - | - | 1,542 | - | 10,570 | 2,690 | 12,353 | |
Operating profit (loss)9901 |
16,776 | 91,077 | 161,935 | 3,835 | -10,740 | 56,303 | -13,727 | -7,630 | 6,434 | -512 | 4,621 | 32,197 | -358,770 | -748,286 | |
Financial income75/76B |
- | - | 1 | 0 | 0 | - | - | 1 | 2 | - | 4 | 539 | 60,171 | 1,597 | |
Recurring financial income75 |
- | - | 1 | 0 | 0 | - | - | 1 | 2 | - | 4 | 539 | 60,171 | 1,597 | |
Financial charges65/66B |
535 | 1,690 | 753 | 309 | 861 | 568 | 541 | 450 | 364 | 2,987 | 7,530 | 11,691 | 80,025 | 98,985 | |
Recurring financial charges65 |
535 | 1,690 | 753 | 309 | 861 | 568 | 541 | 450 | 364 | 2,987 | 7,530 | 11,691 | 80,025 | 98,985 | |
Profit (loss) for the period before taxes9903 |
16,240 | 89,387 | 161,183 | 3,526 | -11,600 | 55,736 | -14,268 | -7,986 | 6,073 | 3,224 | -2,868 | 11,807 | -362,998 | 22,661 | |
Income taxes67/77 |
131 | 134 | 345 | 157 | 166 | 167 | - | - | - | - | 39 | - | - | 13,903 | |
Profit (loss) for the period9904 |
16,109 | 89,253 | 160,839 | 3,369 | -11,766 | 55,569 | -14,268 | -7,986 | 6,073 | 3,224 | -2,908 | 11,807 | -362,998 | 8,758 | |
Profit (loss) for the period to be appropriated9905 |
16,109 | 89,253 | 160,839 | 3,369 | -11,766 | 55,569 | -14,268 | -7,986 | 6,073 | 3,224 | -2,908 | 11,807 | -362,998 | 8,758 | |
| Appropriation of the result | |||||||||||||||
Profit (loss) to be appropriated9906 |
64,173 | 48,063 | -41,190 | -202,028 | -205,397 | -193,631 | -249,201 | -234,932 | -226,946 | -233,019 | -236,243 | -233,335 | -245,142 | 117,857 | |
| Social balance sheet | |||||||||||||||
Average staff (FTE)9087 |
- | 1 | 1 | 1 | 1 | 1.1 | - | - | - | - | - | - | 3.9 | 14.3 | |
Hours worked1013 |
- | 2 | 2 | - | 2 | 1,633 | - | - | - | - | - | - | 6,045 | 24,659 | |
| Document | |||||||||||||||
The accounts for 5 older financial years (2002-2006) were filed as documents without figures as data, scans for example.
Source: Annual accounts 2020 (PDF), filed on 24-11-2020.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 30-04-2020 | micro format | 24-11-2020 | 2020-71700114 | |
| 30-04-2019 | micro format | 22-10-2019 | 2019-71000491 | |
| 30-04-2018 | micro format | 11-09-2018 | 2018-62500387 | |
| 30-04-2017 | micro format | 15-09-2017 | 2017-60900557 | |
| 30-04-2016 | full format | 12-10-2016 | 2016-65500169 | |
| 30-04-2015 | full format | 27-10-2015 | 2015-65600336 | |
| 30-04-2014 | full format | 07-10-2014 | 2014-64100443 | |
| 30-04-2013 | full format | 28-10-2013 | 2013-64100371 | |
| 30-04-2012 | full format | 27-11-2012 | 2012-64700475 | |
| 30-04-2011 | full format | 29-11-2011 | 2011-62000063 | |
| 30-04-2010 | full format | 29-11-2010 | 2010-61800394 | |
| 30-04-2009 | full format | 26-11-2009 | 2009-86400139 | |
| 30-04-2008 | full format | 29-12-2008 | 2008-87500158 | |
| 30-04-2007 | full format | 09-11-2007 | 2007-79800256 | |
| 30-04-2006 | full format | 20-11-2006 | 2006-87800174 | |
| 30-04-2005 | full format | 24-11-2005 | 2005-86805031 | |
| 30-04-2004 | full format | 17-11-2004 | 2004-79500409 | |
| 30-04-2003 | full format | 13-11-2003 | 2003-79001538 | |
| 30-04-2002 | full format | 30-12-2002 | 2002-79700710 |
| Line | Trend | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA | - | - | - | - | - | 56,839 | -13,191 | -7,094 | 6,970 | 45 | 37,655 | 68,409 | -281,296 | -622,635 | |
| Cash flow | - | - | - | - | - | 56,105 | -13,732 | -7,450 | 6,609 | 3,780 | 30,126 | 48,019 | -285,525 | 134,409 | |
| Investment in fixed assets (approximation) | - | - | - | - | - | 58 | 0 | 0 | 0 | 7,750 | 0 | 10,541 | 743 | 176,841 | |
| Change in cash | -199 | 19 | 455 | 91 | -425 | 481 | -19 | -9,246 | 6,928 | 294 | -837 | -7,162 | -27,926 | - | |
| Working capital | 88,914 | 72,805 | -16,449 | -177,287 | -180,656 | -168,890 | -224,937 | -211,205 | -203,739 | -210,364 | -231,209 | -231,358 | -270,025 | -164,002 | |
| EBIT margin | - | - | - | - | - | - | - | - | - | -2.7% | 5.4% | 17.5% | -15.6% | -12.6% | |
| Solvency | 88.1% | 31.9% | 6.9% | -36.1% | -38.1% | -35.7% | -52.5% | -56.7% | -68.4% | -104.7% | -100.9% | -71.7% | -22.3% | 6.5% | |
| Current ratio | 5.96 | 1.29 | 0.96 | 0.65 | 0.64 | 0.65 | 0.57 | 0.54 | 0.48 | 0.35 | 0.28 | 0.34 | 0.67 | 0.93 | |
| Quick ratio | 5.96 | 1.29 | 0.96 | 0.65 | 0.64 | 0.65 | 0.57 | 0.54 | 0.48 | 0.35 | 0.28 | 0.34 | 0.67 | 0.92 | |
| Debt to equity | 0.14 | 2.13 | 13.58 | - | - | - | - | - | - | - | - | - | - | 14.08 | |
| ROE | 12.2% | 76.8% | 595.5% | - | - | - | - | - | - | - | - | - | - | 4.7% | |
| ROA | 10.7% | 24.5% | 40.8% | 0.9% | -3.3% | 15.8% | -4.1% | -2.7% | 2.6% | 2.0% | -1.7% | 5.1% | -49.5% | 0.3% | |
| Customer credit | - | - | - | - | - | - | - | - | - | 798 days | 17 days | 56 days | 20 days | 35 days | |
| Supplier credit | - | - | - | - | - | - | - | - | 22 days | 926 days | 597 days | 466 days | 59 days | 95 days |
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 2020 is 82% lower than in 2019 and the lowest since 2017. It is the second fall in a row.
Debt's share of the balance-sheet total falls from 68.1% to 11.9%. Equity is higher and debt is lower.
Source: lists of holdings in the owners' accounts
Source: list of holdings in its own 30-04-2020 accounts. Every holding stands with its own latest accounts.
See the function holders in the KBO register.
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
TWO4MAIL is no longer in the KBO register.
If something looks wrong or is missing, please tell us.