W PRO CONSTRUCT
Annual accounts 2015
full format, filed on 30-09-2016, 61 days lateThe turnover shown is an estimate from the gross margin.
Turnover ≈ €370,000. Estimated: probably between €250,000 and €520,000.
Balance sheet
balance sheet total €88,859 on 31-12-2015in euro
in euro
Staff
€86,257
Staff costs divided by the average number of full-time equivalents.
Blue and white collar1 blue-collar
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2015 | 2014 | 2013 |
|---|---|---|---|---|
| Balance sheet: assets | ||||
20/58 |
88,859 | 118,094 | 56,634 | |
21/28 |
21,797 | 30,613 | 9,966 | |
21 |
234 | 353 | 473 | |
22/27 |
20,834 | 28,660 | 9,493 | |
23 |
9,731 | 8,504 | 5,408 | |
24 |
11,103 | 20,156 | 4,085 | |
28 |
729 | 1,600 | - | |
29/58 |
67,062 | 87,481 | 46,668 | |
3 |
- | 5,399 | - | |
30/36 |
- | 5,399 | - | |
40/41 |
65,672 | 80,316 | 34,305 | |
40 |
23,796 | 44,339 | 10,140 | |
41 |
41,876 | 35,977 | 24,165 | |
54/58 |
1,390 | 1,766 | 12,363 | |
| Balance sheet: equity and liabilities | ||||
10/49 |
88,859 | 118,094 | 56,634 | |
10/15 |
9,408 | 26,743 | 23,732 | |
10/11 |
18,600 | 18,600 | 18,600 | |
100 |
18,600 | 18,600 | 18,600 | |
13 |
8,143 | 8,143 | 5,132 | |
130 |
1,860 | 1,860 | 1,860 | |
133 |
6,283 | 6,283 | 3,272 | |
14 |
-17,335 | - | - | |
17/49 |
79,451 | 91,351 | 32,902 | |
17 |
- | 1,862 | - | |
170/4 |
- | 1,862 | - | |
42/48 |
79,451 | 89,489 | 32,902 | |
42 |
2,630 | 9,222 | - | |
44 |
72,566 | 57,570 | 19,732 | |
440/4 |
72,566 | 57,570 | 19,732 | |
46 |
- | 11,698 | 10,120 | |
45 |
4,255 | 9,499 | 3,050 | |
450/3 |
4,109 | 4,088 | 1,850 | |
454/9 |
146 | 5,411 | 1,200 | |
47/48 |
- | 1,500 | - | |
| Income statement | ||||
76A |
500 | - | - | |
9900 |
92,217 | 150,369 | 21,403 | |
62 |
86,257 | 99,123 | 7,623 | |
630 |
16,199 | 14,590 | 6,755 | |
640/8 |
326 | 28,152 | 648 | |
66A |
100 | - | - | |
9901 |
-10,565 | 8,504 | 6,377 | |
75/76B |
347 | - | 605 | |
75 |
347 | - | 605 | |
65/66B |
7,517 | 3,435 | - | |
65 |
7,517 | 3,435 | - | |
9903 |
-17,335 | 5,069 | 6,982 | |
67/77 |
- | 2,058 | 1,850 | |
9904 |
-17,335 | 3,011 | 5,132 | |
9905 |
-17,335 | 3,011 | 5,132 | |
| Appropriation of the result | ||||
9906 |
-17,335 | 3,011 | 5,132 | |
691/2 |
- | 3,011 | 5,132 | |
6920 |
- | - | 1,860 | |
6921 |
- | 3,011 | 3,272 | |
| Social balance sheet | ||||
9087 |
1 | 1 | 0.5 | |
Hours worked1013 |
800 | 800 | 100 | |
| Document | ||||
Source: Annual accounts 2015 (PDF), filed on 30-09-2016.
Filings
each dot is a set of accounts, on the day it reached the National Bank2015 annual accounts filed 61 days after the deadline. Filed on 30 September 2016, deadline 31 July 2016 (7 months after the close on 31 December 2015, Companies Code art. 3:10). Source: NBB, 2016-63800393.
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2015 | 2014 | 2013 |
|---|---|---|---|---|
| 5,634 | 23,094 | 13,132 | ||
| -1,136 | 17,601 | 11,887 | ||
| 9,254 | 35,237 | 16,721 | ||
| -376 | -10,597 | - | ||
| -12,389 | -2,008 | 13,766 | ||
| 10.6% | 22.6% | 41.9% | ||
| 0.84 | 0.98 | 1.42 | ||
| 0.84 | 0.92 | 1.42 | ||
| 8.45 | 3.42 | 1.39 | ||
| -184.3% | 11.3% | 21.6% | ||
| -19.5% | 2.5% | 9.1% |
EBIT margin: not included in this filing.
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 W PRO CONSTRUCT
The operating result for 2015 is a loss of €10,565, after a profit of €8,504 in 2014. It is the lowest result since 2013.
Debt's share of the balance-sheet total rises from 77.4% to 89.4%. Equity and debt are lower.