VICRAIR
Annual accounts 2021
micro format, filed on 21-12-2022, 143 days late€10,405
▼ 17.2%
€940
▼ 87.8%
€755
▼ 97.1%
€26,504
▲ €28,297
-47.4%
▼ 14.8 percentage points
81.61
▲ 80.90
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 ≈ €79,000. Estimated: probably between €36,000 and €190,000.
Balance sheet
balance sheet total €26,832 on 31-12-2021What the company ownsHow it is paid for
in euro
in euro
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | ||||||||||||||
20/58 |
26,832 | 41,395 | 40,521 | 42,906 | 56,360 | 68,923 | 76,664 | 32,235 | 46,212 | 45,588 | 53,533 | 73,228 | 57,034 | |
20 |
- | - | - | - | - | - | - | - | - | - | 400 | 600 | 800 | |
21/28 |
- | 37,036 | 38,962 | 42,617 | 55,221 | 67,826 | 76,647 | 31,624 | 45,079 | 42,583 | 49,691 | 69,013 | 50,215 | |
22/27 |
- | 37,036 | 38,962 | 42,617 | 55,221 | 67,826 | 76,647 | 31,624 | 45,079 | 42,583 | 49,291 | 68,413 | 49,415 | |
23 |
- | 5,536 | 4,462 | 5,117 | 14,721 | 24,326 | 30,103 | 31,624 | 36,466 | 41,876 | 48,588 | 63,413 | 39,415 | |
24 |
- | - | - | - | - | - | 44 | - | 8,613 | 706 | 704 | 5,000 | 10,000 | |
29/58 |
26,832 | 4,359 | 1,559 | 289 | 1,139 | 1,097 | 17 | 611 | 1,133 | 3,005 | 3,842 | 4,215 | 6,820 | |
40/41 |
922 | 4,139 | 536 | 255 | 1,123 | 338 | 17 | - | 827 | 2,644 | 3,697 | 3,169 | 6,707 | |
40 |
- | - | - | 51 | 800 | - | - | - | 827 | 2,644 | 3,694 | 3,169 | 3,669 | |
41 |
922 | 4,139 | 536 | 204 | 323 | 338 | 17 | - | - | - | 3 | - | 3,037 | |
54/58 |
25,910 | 220 | 1,022 | 34 | 16 | 760 | - | 306 | - | 362 | 145 | 1,046 | 113 | |
490/1 |
- | - | - | - | - | - | - | 305 | 305 | - | - | - | - | |
| Balance sheet: equity and liabilities | ||||||||||||||
10/49 |
26,832 | 41,395 | 40,521 | 42,906 | 56,360 | 68,923 | 76,664 | 32,235 | 46,212 | 45,588 | 53,533 | 73,228 | 57,034 | |
10/15 |
-12,706 | -13,461 | -39,174 | -38,186 | -25,562 | -18,116 | -459 | -4,901 | 14,518 | 15,383 | 12,124 | 16,514 | 9,228 | |
10/11 |
18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
100 |
- | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | 18,600 | |
14 |
-31,306 | -32,061 | -57,774 | -56,786 | -44,162 | -36,716 | -19,059 | -23,501 | -4,082 | -3,217 | -6,476 | -2,086 | -9,372 | |
17/49 |
39,538 | 54,856 | 79,694 | 81,093 | 81,922 | 87,039 | 77,123 | 37,136 | 31,694 | 30,205 | 41,409 | 56,714 | 47,806 | |
17 |
39,210 | 48,703 | 51,703 | 54,703 | 58,703 | 61,703 | 66,112 | 3,909 | 29,904 | 28,944 | 36,031 | 53,019 | 47,350 | |
170/4 |
- | 24,000 | 27,000 | 30,000 | 33,000 | 36,000 | 39,000 | 3,909 | 11,856 | 8,500 | 16,500 | - | - | |
175 |
- | - | - | - | 1,000 | 1,000 | 2,409 | - | - | - | - | - | - | |
178/9 |
39,210 | 24,703 | 24,703 | 24,703 | 24,703 | 24,703 | 24,703 | - | 18,048 | 20,444 | 19,531 | 53,019 | 47,350 | |
42/48 |
329 | 6,152 | 27,991 | 26,389 | 23,219 | 25,336 | 11,011 | 33,227 | 1,790 | 1,261 | 5,379 | 3,695 | 456 | |
42 |
- | 3,000 | 3,000 | 3,000 | 3,000 | 3,300 | 3,024 | - | - | - | - | - | - | |
43 |
- | - | - | - | - | - | - | 4,144 | - | - | - | - | - | |
430/8 |
- | - | - | - | - | - | - | 4,144 | - | - | - | - | - | |
44 |
329 | 3,152 | 2,164 | 845 | - | 1,282 | 62 | 3,157 | 1,787 | 926 | 4,265 | 1,350 | 456 | |
440/4 |
329 | 3,152 | 2,164 | 845 | - | 1,282 | 62 | 3,157 | 1,787 | 926 | 4,265 | 1,350 | 456 | |
45 |
- | - | - | - | - | - | 37 | 1,223 | 3 | 336 | 1,114 | 2,345 | - | |
450/3 |
- | - | - | - | - | - | 37 | 1,223 | 3 | 336 | 1,114 | 2,345 | - | |
47/48 |
- | - | 22,827 | 22,545 | 20,219 | 20,755 | 7,888 | 24,703 | - | - | - | - | - | |
| Income statement | ||||||||||||||
76A |
- | - | - | - | - | - | 42 | 136 | - | - | 4,629 | - | - | |
9900 |
10,405 | 12,562 | 4,571 | 1,130 | 6,040 | -6,170 | 6,879 | -4,282 | 5,613 | 14,839 | 12,838 | 21,846 | 1,500 | |
630 |
- | 4,074 | 3,655 | 12,604 | 12,604 | 10,787 | 1,477 | 8,431 | 12,165 | 8,172 | 21,817 | 14,173 | 10,876 | |
640/8 |
929 | 790 | 1,759 | 1,025 | 741 | 477 | 475 | 1,696 | 405 | 479 | - | 106 | 106 | |
66A |
8,536 | - | - | - | - | - | - | 4,822 | 718 | 3,000 | - | - | - | |
9901 |
940 | 7,698 | -842 | -12,499 | -7,305 | -17,433 | 4,927 | -14,409 | -6,957 | 6,187 | -8,979 | 7,567 | -9,482 | |
75/76B |
- | 18,160 | - | - | 0 | - | - | 1 | - | 189 | - | - | 110 | |
75 |
- | 0 | - | - | 0 | - | - | 1 | - | 189 | - | - | 110 | |
76B |
- | 18,160 | - | - | - | - | - | - | - | - | - | - | - | |
65/66B |
185 | 145 | 145 | 125 | 141 | 116 | 193 | 325 | 242 | 117 | 40 | 281 | - | |
65 |
185 | 145 | 145 | 125 | 141 | 116 | 193 | 325 | 242 | 117 | 40 | 281 | - | |
9903 |
755 | 25,713 | -987 | -12,624 | -7,446 | -17,550 | 4,776 | -19,419 | -7,917 | 3,259 | -4,390 | 7,285 | -9,372 | |
67/77 |
- | - | - | - | - | 108 | 334 | - | - | - | - | - | - | |
9904 |
755 | 25,713 | -987 | -12,624 | -7,446 | -17,657 | 4,442 | -19,419 | -7,917 | 3,259 | -4,390 | 7,285 | -9,372 | |
9905 |
755 | 25,713 | -987 | -12,624 | -7,446 | -17,657 | 4,442 | -19,419 | -7,917 | 3,259 | -4,390 | 7,285 | -9,372 | |
| Appropriation of the result | ||||||||||||||
9906 |
-31,306 | -32,061 | -57,774 | -56,786 | -44,162 | -36,716 | -19,059 | -23,501 | -4,082 | -3,217 | -6,476 | -2,086 | -9,372 | |
14P |
-32,061 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Document | ||||||||||||||
The notes to these accounts have 5 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).
Source: Annual accounts 2021 (PDF), filed on 21-12-2022.
Filings
each dot is a set of accounts, on the day it reached the National Bank2021 annual accounts filed 143 days after the deadline. Filed on 21 December 2022, deadline 31 July 2022 (7 months after the close on 31 December 2021, Companies Code art. 3:10). Source: NBB, 2022-20542107.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2021 | micro format | 21-12-2022 | 2022-20542107 | |
| 31-12-2020 | micro format | 24-08-2021 | 2021-52900488 | |
| 31-12-2019 | micro format | 24-08-2020 | 2020-44000565 | |
| 31-12-2018 | micro format | 14-07-2019 | 2019-33000467 | |
| 31-12-2017 | micro format | 11-06-2018 | 2018-17500158 | |
| 31-12-2016 | micro format | 23-08-2017 | 2017-48100514 | |
| 31-12-2015 | full format | 03-06-2016 | 2016-15500197 | |
| 31-12-2014 | full format | 18-07-2015 | 2015-33100270 | |
| 31-12-2013 | full format | 10-09-2014 | 2014-58700104 | |
| 31-12-2012 | full format | 16-07-2013 | 2013-31500553 | |
| 31-12-2011 | full format | 08-08-2012 | 2012-39800027 | |
| 31-12-2010 | full format | 28-09-2011 | 2011-56700465 | |
| 31-12-2009 | full format | 15-07-2010 | 2010-32000521 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| - | 11,772 | 2,813 | 105 | 5,299 | -6,646 | 6,404 | -5,978 | 5,208 | 14,359 | 12,838 | 21,739 | 1,394 | ||
| - | 29,787 | 2,668 | -20 | 5,159 | -6,871 | 5,919 | -10,987 | 4,248 | 11,431 | 17,427 | 21,458 | 1,504 | ||
| - | 2,148 | 0 | 0 | 0 | 1,965 | 60,000 | 3,104 | 14,980 | 1,463 | 2,695 | 33,171 | 60,090 | ||
| 25,690 | -802 | 988 | 18 | -744 | - | - | - | - | 217 | -901 | 933 | - | ||
| 26,504 | -1,794 | -26,433 | -26,100 | -22,080 | -24,239 | -10,994 | -32,616 | -657 | 1,744 | -1,537 | 520 | 6,364 | ||
| -47.4% | -32.5% | -96.7% | -89.0% | -45.4% | -26.3% | -0.6% | -15.2% | 31.4% | 33.7% | 22.6% | 22.6% | 16.2% | ||
| 81.61 | 0.71 | 0.06 | 0.01 | 0.05 | 0.04 | 0.00 | 0.02 | 0.63 | 2.38 | 0.71 | 1.14 | 14.97 | ||
| - | - | - | - | - | - | - | - | 2.18 | 1.96 | 3.42 | 3.43 | 5.18 | ||
| - | - | - | - | - | - | - | - | -54.5% | 21.2% | -36.2% | 44.1% | -101.6% | ||
| 2.8% | 62.1% | -2.4% | -29.4% | -13.2% | -25.6% | 5.8% | -60.2% | -17.1% | 7.1% | -8.2% | 9.9% | -16.4% |
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 VICRAIR
The operating result for 2021 is 88% lower than in 2020.
Equity is negative. Debt (€39,538) exceeds the balance-sheet total (€26,832).