VASI
InactiveInactive; last annual accounts for fiscal year 2023.
Signals
Two signals. The signal on the left, the evidence on the right.
+raises risk○neutral
raises risk · Two or more financial years not filed
Since the financial year that closed on 31-12-2024, 2 financial years are missing at the National Bank. A company this far behind goes bankrupt within the year nineteen times as often as a punctual filer.
NBB · 9 filingsPosition against the passed deadline
31-12-2024 close31-07-2025 deadline28-09-2026 today
neutral · Latest accounts filed on time
The financial year that closed on 31-12-2023 was due by 31-07-2024 and was filed on 17-06-2024, 44 days ahead of the deadline.
NBB · 9 filingsDeviation from the deadline
2025
not confirmed
2024
not filed
2023
44 d early
2022
26 d early
2021
30 d late
2020
31 d late
2019
1 d early
← before the deadline
after the deadline →
tick = median of all Belgian filings
This company filed its last 5 accounts on average 2 days before the deadline; the Belgian median for financial year 2024 is 4 days before the deadline, and 38% of all filings were late.
Checked, nothing found (1)
Financials · fiscal year 2023, micro schema
Equity
€296,355▼ 1.0%
2022 · €299,310
Total assets
€296,531▼ 14.7%
2022 · €347,495
Net result
-€2,955▲ 56.5%
2022 · -€6,796
Working capital
€250,887▼ 0.7%
2022 · €252,611
Trend over the years
Click a name to add, emphasise or remove a line.
Every figure with its change against the fiscal year before
favourable
unfavourable
Line20192020202120222023
Operating result€75,286-€145,935▲ 93.8%€39,671▼ 72.8%-€19,254€1,912
Net result€70,372-€115,962▲ 64.8%€60,374▼ 47.9%-€6,796-€2,955▲ 56.5%
Equity€181,000-€271,962▲ 50.3%€306,106▲ 12.6%€299,310▼ 2.2%€296,355▼ 1.0%
Total assets€481,878-€605,507▲ 25.7%€498,978▼ 17.6%€347,495▼ 30.4%€296,531▼ 14.7%
Debt€300,878-€333,545▲ 10.9%€192,872▼ 42.2%€48,185▼ 75.0%€176▼ 99.6%
Working capital€269,752-€301,853▲ 11.9%€287,657▼ 4.7%€252,611▼ 12.2%€250,887▼ 0.7%
Turnover and EBIT margin not published: the micro schema does not require them.
Result per fiscal year
Operating resultNet result
The operating result returns to profit in 2023: €1,912 after a loss of €19,254 in 2022.
Balance-sheet composition
2023 in colour, 2022 as the grey bar beneath
Assets €296,531
Fixed assets
€45,468 ▼ 2.6%
Current assets
€251,063 ▼ 16.5%
Equity and liabilities €296,531
Equity
€296,355 ▼ 1.0%
Debt
€176 ▼ 99.6%
Debt's share of the balance-sheet total falls from 13.9% to 0.1%. Equity and debt are lower.
Key figures and ratios
EBITDA
€3,143▲
2022 · -€18,383
Cash flow
-€1,724▲
2022 · -€5,925
Debt to equity
0.00▼
2022 · 0.16
ROE
-1.0%▲
2022 · -2.3%
ROA
-1.0%▲
2022 · -2.0%
Interest coverage
1.21▲
2022 · -4.88
Debt ≤ 1 year
€176▼
2022 · €48,185
Income taxes
€2,270▲
2022 · €284
A ratio outside any meaningful range has been withheld (balance sheet total €296,531, equity €296,355).
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €1,053 | €867 | €868 | €871 | €1,231 | ▲ 41.3% |
| Other operating charges640/8 | - | - | €1,359 | €1,748 | €3,466 | ▲ 98.3% |
| Gross operating margin9900 | €79,001 | €149,179 | €41,898 | -€16,635 | €6,609 | ▲ 140% |
| Operating profit (loss)9901 | €75,286 | €145,935 | €39,671 | -€19,254 | €1,912 | ▲ 110% |
| Financial income75/76B | - | - | €41,408 | €16,508 | €2 | ▼ 100.0% |
| Recurring financial income75 | €19,422 | €15,330 | €41,408 | €16,508 | €2 | ▼ 100.0% |
| Financial charges65/66B | - | - | €8,787 | €3,766 | €2,599 | ▼ 31.0% |
| Recurring financial charges65 | €10,094 | €16,685 | €8,787 | €3,766 | €2,599 | ▼ 31.0% |
| Profit (loss) for the period before taxes9903 | €84,614 | €144,580 | €72,292 | -€6,512 | -€685 | ▲ 89.5% |
| Income taxes67/77 | €14,242 | €28,618 | €11,918 | €284 | €2,270 | ▲ 699% |
| Profit (loss) for the period9904 | €70,372 | €115,962 | €60,374 | -€6,796 | -€2,955 | ▲ 56.5% |
| Profit (loss) for the period to be appropriated9905 | €70,372 | €115,962 | €60,374 | -€6,796 | -€2,955 | ▲ 56.5% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €481,878 | €605,507 | €498,978 | €347,495 | €296,531 | ▼ 14.7% |
| Fixed assets21/28 | €10,456 | €31,687 | €44,399 | €46,699 | €45,468 | ▼ 2.6% |
| Tangible fixed assets22/27 | €10,456 | €31,687 | €44,399 | €46,699 | €45,468 | ▼ 2.6% |
| Furniture and vehicles24 | - | - | - | €3,168 | €2,111 | ▼ 33.4% |
| Other tangible fixed assets26 | - | - | €44,399 | €43,531 | €43,357 | ▼ 0.4% |
| Current assets29/58 | €471,422 | €573,820 | €454,579 | €300,796 | €251,063 | ▼ 16.5% |
| Amounts receivable within one year40/41 | €434,740 | €553,619 | €205,036 | €17,517 | €200,440 | ▲ 1,044% |
| Trade receivables40 | - | - | €50,215 | €288 | €64 | ▼ 77.8% |
| Other amounts receivable41 | - | - | €154,821 | €17,229 | €200,376 | ▲ 1,063% |
| Cash at bank and in hand54/58 | €36,287 | €17,346 | €245,096 | €282,773 | €50,623 | ▼ 82.1% |
| Deferred charges and accrued income490/1 | - | - | €4,447 | €506 | - | - |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €481,878 | €605,507 | €498,978 | €347,495 | €296,531 | ▼ 14.7% |
| Equity10/15 | €181,000 | €271,962 | €306,106 | €299,310 | €296,355 | ▼ 1.0% |
| Contributions10/11 | €6,200 | - | €6,200 | €6,200 | €6,200 | = |
| Reserves13 | €1,860 | €1,860 | €1,860 | €1,860 | €1,860 | = |
| Distributable reserves133 | - | - | €1,860 | €1,860 | €1,860 | = |
| Profit (loss) carried forward14 | €172,940 | €263,902 | €298,046 | €291,250 | €288,295 | ▼ 1.0% |
| Amounts payable17/49 | €300,878 | €333,545 | €192,872 | €48,185 | €176 | ▼ 99.6% |
| Amounts payable after more than one year17 | €93,951 | €53,630 | €25,950 | - | - | - |
| Financial debts170/4 | - | - | €25,950 | - | - | - |
| Amounts payable within one year42/48 | €201,670 | €271,967 | €166,922 | €48,185 | €176 | ▼ 99.6% |
| Current portion of amounts payable after more than one year42 | - | - | €27,680 | €25,950 | - | - |
| Financial debts43 | - | - | €25,000 | - | - | - |
| Credit institutions430/8 | - | - | €25,000 | - | - | - |
| Trade debts44 | €7,679 | €5,609 | €62,393 | €3,952 | €66 | ▼ 98.3% |
| Suppliers440/4 | - | - | €62,393 | €3,952 | €66 | ▼ 98.3% |
| Taxes, remuneration and social security45 | - | - | €25,618 | €283 | - | - |
| Taxes450/3 | - | - | €5,580 | €283 | - | - |
| Remuneration and social security454/9 | - | - | €20,038 | - | - | - |
| Other amounts payable47/48 | - | - | €26,231 | €18,000 | €110 | ▼ 99.4% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €70,372 | €115,962 | €60,374 | -€6,796 | -€2,955 | ▲ 56.5% |
| + Depreciation and write-downs630 | €1,053 | €867 | €868 | €871 | €1,231 | ▲ 41.3% |
| Operating cash flow (approximation) | €71,425 | €116,829 | €61,242 | -€5,925 | -€1,724 | ▲ 70.9% |
| Investment in fixed assets (approximation) | - | -€22,098 | -€13,580 | -€3,171 | €0 | ▲ 100% |
| Change in cash | - | -€18,941 | €227,750 | €37,677 | -€232,150 | ▼ 716% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Timeline · acts, filings and financial milestones
2024
17-06
NBB filing
Annual accounts filed
fiscal year 2023 · micro schema
2023
31-12
Financial
Liquidity times 229current ratio 1426.49
Current ratio from 6.24 to 1426.49; short-term debt falls from €48,185 to €176.
05-07
NBB filing
Annual accounts filed
fiscal year 2022 · micro schema
2022
31-12
Financial
Weakest financial yearnet -€6,796
Net result drops to -€6,796, the lowest in the series.
31-12
Financial
Liquidity doublescurrent ratio 6.24
Current ratio from 2.72 to 6.24; short-term debt falls from €166,922 to €48,185.
30-08
NBB filing
Annual accounts filed
fiscal year 2021 · micro schema · 30 days late
2021
31-08
NBB filing
Annual accounts filed
fiscal year 2020 · micro schema · 31 days late
2020
31-12
Financial
Highest result since 2019net €115,962 ▲64.8%
Operating result €145,935, net result €115,962, both a record.
31-12
Financial
Equity above €200,000Eq €271,962 ▲50.3%
2 profitable years in a row build equity to €271,962.
30-01
NBB filing
Annual accounts filed
fiscal year 2019 · micro schema
2018
20-12
NBB filing
Annual accounts filed
fiscal year 2018 · micro schema
05-02
NBB filing
Annual accounts filed
fiscal year 2017 · micro schema · 5 days late
2017
30-01
NBB filing
Annual accounts filed
fiscal year 2016 · abbreviated schema
2015
30-12
NBB filing
Annual accounts filed
fiscal year 2015 · abbreviated schema
Financial milestoneNBB filingFinancial milestones sit on the fiscal year-end date, not the filing date.
0 of 8 acts read
About the unread acts
We know of 8 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
Have them read with priority
Sign in to place this company at the front of the reading queue.
Structure & network
Owners and holdings
1 ownerOwners 1
- FGparentSourceaccounts FG 2023100%
Holdings 0
No holding stated in the accounts, acts or LEI register we read.
According to the annual accounts of the other companies, the acts in the Belgian Gazette and the LEI register. The register of ultimate beneficial owners (UBO) is not public: who ultimately stands behind a natural person or a foreign parent is not stated here. A company that does not fill in these statements, or need not, is missing.
Connections & network
No current directors or connected companies found in the register.