V-CONSTRUCT
Open bankruptcyFinancials · financial year 2022, abbreviated format
2022 annual accounts filed late (70 days) Filed on 9 October 2023, deadline 31 July 2023 (7 months after the close on 31 December 2022, Companies Code art. 3:10). Source: NBB, 2023-00483717.
Equity
€275,872▼ 32.3%
2021 · €407,547
Total assets
€1.4m▲ 105%
2021 · €665,903
Net result
-€131,676
2021 · €227,953
Working capital
€406,225▼ 8.0%
2021 · €441,618
Trend over the years
2018 to 2022, 5 financial years 2018 to 2022, 5 financial years
The operating result turns negative in 2022: a loss of €116,594 after €312,892 in 2021, the lowest 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-€0.1m
2022
Net result-€0.1m
2022
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€1.4m
2022
Equity€0.3m
2022
Debt€1.0m
2022
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital€0.4m
2022
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
Return on assets (ROA)-9.6%
2022
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Solvency20.2%
2022
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Current ratio1.78
2022
Average staff in full-time equivalents (FTE).
Staff (FTE)0.8
2020
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 43, Specialised construction activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022
Operating result€0.08m-€0.1m▲ 18.1%€0.02m▼ 84.1%€0.3m▲ 1,938%-€0.1m
Net result€0.06m-€0.06m▼ 9.9%€0.007mwithin the sector's middle half▼ 86.9%€0.2mabove the sector's middle half▲ 2,992%-€0.1mbelow the sector's middle half
Equity€0.1m-€0.2m▲ 47.0%€0.2mabove the sector's middle half▲ 3.8%€0.4mabove the sector's middle half▲ 127%€0.3mwithin the sector's middle half▼ 32.3%
Total assets€0.5m-€0.4m▼ 5.3%€0.5mabove the sector's middle half▲ 2.5%€0.7mabove the sector's middle half▲ 47.4%€1.4mwithin the sector's middle half▲ 105%
Debt€0.3m-€0.3m▼ 23.0%€0.3m▲ 1.7%€0.2m▼ 29.1%€1.0m▲ 432%
Working capital€0.08m-€0.1m▲ 48.6%€0.1mabove the sector's middle half▼ 16.9%€0.4mabove the sector's middle half▲ 358%€0.4mwithin the sector's middle half▼ 8.0%
Solvency25.3%-39.3%▲ 14.0pp39.8%within the sector's middle half▲ 0.5pp61.2%within the sector's middle half▲ 21.4pp20.2%below the sector's middle half▼ 41.0pp
Current ratio1.49-1.94▲ 0.461.75within the sector's middle half▼ 0.194.05above the sector's middle half▲ 2.301.78within the sector's middle half▼ 2.27
Return on assets (ROA)13.4%-12.7%▼ 0.7pp1.6%within the sector's middle half▼ 11.1pp34.2%above the sector's middle half▲ 32.6pp-9.6%below the sector's middle half▼ 43.9pp
Staff (FTE)0.80.8below the sector's middle half=
above
within
below
the middle half of NACE 43, Specialised construction activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30.
Turnover and EBIT margin not published: the abbreviated or micro format does not require them.
Balance-sheet composition
2022 in colour, 2021 as the grey bar beneath
Assets €1.4m
Fixed assets
€441,340 ▲ 455%
Current assets
€924,673 ▲ 57.7%
Equity and liabilities €1.4m
Equity
€275,872 ▼ 32.3%
Provisions
€65,428 ▼ 0.3%
Debt
€1.0m ▲ 432%
Debt's share of the balance-sheet total rises from 28.9% to 75.0%. Equity is lower and debt is higher.
Key figures and ratios
EBITDA
-€97,675▼
2021 · €331,900
Cash flow
-€112,756▼
2021 · €246,962
Quick ratio
0.74▼
2021 · 3.89
Debt to equity
3.71▲
2021 · 0.47
ROE
-47.7%▼
2021 · 55.9%
Interest coverage
-5.14▼
2021 · 24.26
Debt ≤ 1 year
€518,448▲
2021 · €144,791
Debt > 1 year
€502,635▲
2021 · €46,118
Income taxes
€178▼
2021 · €5,678
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 | Change |
|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €273,363 | - | - |
| Remuneration, social security and pensions62 | - | - | - | €22,492 | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €31,199 | €32,121 | €28,204 | €19,009 | €18,919 | ▼ 0.5% |
| Other operating charges640/8 | - | - | - | €2,806 | €13,854 | ▲ 394% |
| Non-recurring operating charges66A | - | - | - | - | €13,779 | - |
| Gross operating margin9900 | €114,724 | €150,015 | €51,180 | €357,199 | -€70,042 | - |
| Operating profit (loss)9901 | €81,770 | €96,575 | €15,351 | €312,892 | -€116,594 | - |
| Financial income75/76B | - | - | - | €20 | €3,937 | ▲ 19,656% |
| Recurring financial income75 | €10 | €0 | €12 | €20 | €3,937 | ▲ 19,656% |
| Financial charges65/66B | - | - | - | €13,680 | €19,013 | ▲ 39.0% |
| Recurring financial charges65 | €16,518 | €14,400 | €7,292 | €13,680 | €19,013 | ▲ 39.0% |
| Profit (loss) for the period before taxes9903 | €65,262 | €82,175 | €8,071 | €299,231 | -€131,670 | - |
| Transfer from deferred taxes780 | - | - | - | €650 | €172 | ▼ 73.5% |
| Transfer to deferred taxes680 | - | - | - | €66,250 | - | - |
| Income taxes67/77 | €3,000 | €26,065 | €700 | €5,678 | €178 | ▼ 96.9% |
| Profit (loss) for the period9904 | €62,262 | €56,110 | €7,371 | €227,953 | -€131,676 | - |
| Transfer from tax-exempt reserves789 | - | - | - | €1,949 | €516 | ▼ 73.5% |
| Transfer to tax-exempt reserves689 | - | - | - | €198,750 | - | - |
| Profit (loss) for the period to be appropriated9905 | €62,262 | €56,110 | €7,371 | €31,152 | -€131,160 | - |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €0.5m | €0.4m | €0.5m | €0.7m | €1.4m | ▲ 105% |
| Fixed assets21/28 | €0.2m | €0.2m | €0.2m | €0.08m | €0.4m | ▲ 455% |
| Intangible fixed assets21 | - | - | - | €0.001m | €0.003m | ▲ 124% |
| Tangible fixed assets22/27 | €0.2m | €0.2m | €0.2m | €0.08m | €0.4m | ▲ 461% |
| Land and buildings22 | - | - | - | - | €0.4m | - |
| Plant, machinery and equipment23 | - | - | - | €0.01m | €0.02m | ▲ 73.6% |
| Furniture and vehicles24 | - | - | - | €0.06m | €0.03m | ▼ 59.0% |
| Financial fixed assets28 | €80 | €80 | €80 | €80 | €80 | = |
| Current assets29/58 | €0.2m | €0.2m | €0.2m | €0.6m | €0.9m | ▲ 57.7% |
| Stocks and contracts in progress3 | €0.1m | €0.08m | €0.06m | €0.02m | €0.5m | ▲ 2,229% |
| Stocks30/36 | - | - | - | €0.02m | €0.4m | ▲ 1,478% |
| Contracts in progress37 | - | - | - | - | €0.2m | - |
| Amounts receivable within one year40/41 | €0.1m | €0.1m | €0.1m | €0.4m | €0.3m | ▼ 17.7% |
| Trade receivables40 | - | - | - | €0.4m | €0.2m | ▼ 45.7% |
| Other amounts receivable41 | - | - | - | €0.03m | €0.1m | ▲ 308% |
| Current investments50/53 | €53 | €41 | €41 | €41 | - | - |
| Cash at bank and in hand54/58 | €0.01m | €0.03m | €0.05m | €0.2m | €0.03m | ▼ 82.7% |
| Deferred charges and accrued income490/1 | - | - | - | €0.006m | €0.03m | ▲ 455% |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €0.5m | €0.4m | €0.5m | €0.7m | €1.4m | ▲ 105% |
| Equity10/15 | €0.1m | €0.2m | €0.2m | €0.4m | €0.3m | ▼ 32.3% |
| Contributions10/11 | €0.03m | - | - | €0.03m | €0.03m | = |
| Reserves13 | €0.03m | €0.07m | €0.08m | €0.3m | €0.3m | ▼ 0.2% |
| Non-distributable reserves130/1 | - | - | - | €0.003m | - | - |
| Reserves not available under the articles1311 | - | - | - | €0.003m | - | - |
| Tax-exempt reserves132 | - | - | - | €0.2m | €0.2m | ▼ 0.3% |
| Distributable reserves133 | - | - | - | €0.08m | €0.08m | ▲ 3.9% |
| Profit (loss) carried forward14 | €0.05m | €0.07m | €0.07m | €0.1m | -€0.03m | - |
| Provisions and deferred taxes16 | - | - | - | €0.07m | €0.07m | ▼ 0.3% |
| Deferred taxes168 | - | - | - | €0.07m | €0.07m | ▼ 0.3% |
| Amounts payable17/49 | €0.3m | €0.3m | €0.3m | €0.2m | €1.0m | ▲ 432% |
| Amounts payable after more than one year17 | €0.2m | €0.1m | €0.1m | €0.05m | €0.5m | ▲ 990% |
| Financial debts170/4 | - | - | - | €0.05m | €0.5m | ▲ 990% |
| Amounts payable within one year42/48 | €0.2m | €0.1m | €0.1m | €0.1m | €0.5m | ▲ 258% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.02m | €0.04m | ▲ 133% |
| Financial debts43 | - | - | - | - | €0.1m | - |
| Credit institutions430/8 | - | - | - | - | €0.1m | - |
| Trade debts44 | €0.05m | €0.07m | €0.07m | €0.1m | €0.3m | ▲ 183% |
| Suppliers440/4 | - | - | - | €0.1m | €0.3m | ▲ 183% |
| Taxes, remuneration and social security45 | - | - | - | €0.009m | €0.01m | ▲ 64.3% |
| Taxes450/3 | - | - | - | €0.001m | €0.01m | ▲ 1,636% |
| Remuneration and social security454/9 | - | - | - | €0.008m | - | - |
| Other amounts payable47/48 | - | - | - | €0.004m | €0.04m | ▲ 805% |
| Accrued charges and deferred income492/3 | - | - | - | €0.002m | €0.004m | ▲ 96.7% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €62,262 | €56,110 | €7,371 | €227,953 | -€131,676 | - |
| + Depreciation and write-downs630 | €31,199 | €32,121 | €28,204 | €19,009 | €18,919 | ▼ 0.5% |
| Operating cash flow (approximation) | €93,461 | €88,231 | €35,575 | €246,962 | -€112,756 | - |
| Investment in fixed assets (approximation) | - | -€6,964 | -€53,825 | €128,426 | -€380,766 | - |
| Change in cash | - | €16,100 | €25,144 | €118,186 | -€140,909 | - |
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 21 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2022 | abbreviated format | 09-10-2023 | 2023-00483717 |
| 31-12-2021 | micro format | 20-06-2022 | 2022-20072791 |
| 31-12-2020 | micro format | 31-05-2021 | 2021-16000031 |
| 31-12-2019 | abbreviated format | 29-05-2020 | 2020-13600549 |
| 31-12-2018 | abbreviated format | 28-05-2019 | 2019-14700129 |
| 31-12-2017 | abbreviated format | 01-06-2018 | 2018-15400318 |
| 31-12-2016 | abbreviated format | 02-06-2017 | 2017-14400442 |
| 31-12-2015 | abbreviated format | 31-05-2016 | 2016-14000521 |
| 31-12-2014 | abbreviated format | 01-06-2015 | 2015-14100267 |
| 31-12-2013 | abbreviated format | 02-06-2014 | 2014-14400219 |
Similar companies · same sector, comparable size
BOUCKAERT DRIES
BE 0846.991.132
Lichtervelde · equity €275,776
ALGEMENE DAKWERKEN LBN
BE 0896.331.666
Nieuwerkerken (Limb.) · equity €275,716
R & T DAKWERKEN BAEYENS
BE 0896.010.279
Dendermonde · equity €276,245
Dakwerken Boeckx
BE 0774.849.262
Grobbendonk · equity €276,252
Dakwerken Tibackx
BE 0456.410.338
Heist-op-den-Berg · equity €275,338
Of the 8,431 active companies whose main activity is roofing work (NACE 43410), figures are known for 4,408. 3,436 are within a factor 10 of this equity. These 5 are the closest to it. See the whole sector
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.