WEBKRUNCH
Annual accounts 2021
micro format, filed on 25-01-2022, 6 days before the deadlineTurnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €240,000. Estimated: probably between €160,000 and €420,000.
Balance sheet
balance sheet total €191,933 on 30-06-2021in euro
in euro
Staff
€43,655
Staff costs divided by the average number of full-time equivalents.
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|
| Balance sheet: assets | |||||
20/58 |
191,933 | 170,841 | 87,907 | 59,150 | |
21/28 |
115,788 | 116,200 | 3,971 | 4,251 | |
21 |
863 | 1,013 | 1,163 | 1,313 | |
22/27 |
114,925 | 115,187 | 1,263 | 1,393 | |
22 |
105,556 | 107,778 | - | - | |
23 |
0 | 330 | 1,263 | 1,393 | |
24 |
9,370 | 7,079 | - | - | |
28 |
- | 0 | 1,545 | 1,545 | |
29/58 |
76,145 | 54,641 | 83,936 | 54,899 | |
40/41 |
65,465 | 52,621 | 80,941 | 37,175 | |
40 |
38,079 | 33,602 | 66,321 | 37,175 | |
41 |
27,387 | 19,019 | 14,620 | - | |
50/53 |
8,775 | - | - | - | |
54/58 |
497 | 3 | 703 | 16,076 | |
490/1 |
1,408 | 2,017 | 2,292 | 1,648 | |
| Balance sheet: equity and liabilities | |||||
10/49 |
191,933 | 170,841 | 87,907 | 59,150 | |
10/15 |
44,527 | 19,428 | 51,921 | 23,568 | |
10/11 |
18,600 | 0 | 18,600 | 6,200 | |
100 |
- | 0 | 18,600 | 18,600 | |
101 |
- | - | - | 12,400 | |
11 |
- | 18,600 | - | - | |
1100/10 |
- | 18,600 | - | - | |
13 |
1,860 | 1,860 | 18,310 | 17,368 | |
130/1 |
1,860 | 1,860 | - | - | |
130 |
- | 0 | 1,860 | 918 | |
1311 |
1,860 | - | - | - | |
1319 |
- | 1,860 | - | - | |
133 |
- | 0 | 16,450 | 16,450 | |
14 |
24,067 | -1,032 | 15,011 | - | |
17/49 |
147,406 | 151,413 | 35,986 | 35,581 | |
17 |
82,686 | 86,383 | - | - | |
170/4 |
82,686 | 86,383 | - | - | |
42/48 |
64,721 | 65,030 | 35,986 | 35,581 | |
42 |
3,698 | 2,720 | - | - | |
43 |
3,180 | 1,592 | - | - | |
430/8 |
3,180 | 1,592 | - | - | |
44 |
20,200 | 13,245 | 5,466 | 6,598 | |
440/4 |
20,200 | 13,245 | 5,466 | 6,598 | |
45 |
37,642 | 47,473 | 29,102 | 23,425 | |
450/3 |
27,713 | 37,954 | 21,621 | 19,285 | |
454/9 |
9,929 | 9,519 | 7,481 | 4,141 | |
47/48 |
- | - | 1,418 | 5,558 | |
| Income statement | |||||
9900 |
80,434 | 30,903 | 73,509 | 53,977 | |
62 |
43,655 | 40,339 | 41,957 | 16,580 | |
630 |
5,252 | 8,485 | 1,271 | 1,176 | |
631/4 |
-7,405 | -3,299 | 3,299 | 7,405 | |
640/8 |
5,523 | 12,986 | 2,752 | 953 | |
9901 |
33,410 | -27,608 | 24,229 | 27,862 | |
75/76B |
2,903 | 1,075 | - | 308 | |
75 |
2,903 | 1,075 | - | 308 | |
65/66B |
7,070 | 5,818 | 2,949 | 2,232 | |
65 |
7,070 | 5,818 | 2,949 | 2,232 | |
9903 |
29,243 | -32,351 | 21,281 | 25,938 | |
67/77 |
4,144 | 142 | 5,328 | 7,570 | |
9904 |
25,099 | -32,493 | 15,953 | 18,368 | |
9905 |
25,099 | -32,493 | 15,953 | 18,368 | |
| Appropriation of the result | |||||
9906 |
24,067 | -17,482 | 15,953 | 18,368 | |
791/2 |
0 | 16,450 | - | - | |
691/2 |
- | 0 | 942 | 17,368 | |
6920 |
- | 0 | 942 | 918 | |
6921 |
- | - | - | 16,450 | |
694/7 |
- | - | - | 1,000 | |
695 |
- | - | - | 1,000 | |
| Social balance sheet | |||||
9087 |
1 | 1 | 1 | - | |
Hours worked1013 |
1,778 | 1,973 | 1,700 | - | |
| Document | |||||
Source: Annual accounts 2021 (PDF), filed on 25-01-2022.
Filings
each dot is a set of accounts, on the day it reached the National BankKey figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|
| 38,661 | -19,123 | 25,500 | 29,038 | ||
| 30,350 | -24,008 | 17,224 | 19,544 | ||
| 4,840 | 122,259 | 991 | 5,427 | ||
| 494 | -700 | -15,373 | - | ||
| 11,424 | -10,389 | 47,950 | 19,317 | ||
| 23.2% | 11.4% | 59.1% | 39.8% | ||
| 1.18 | 0.84 | 2.33 | 1.54 | ||
| 3.31 | 7.79 | 0.69 | 1.51 | ||
| 56.4% | -167.2% | 30.7% | 77.9% | ||
| 13.1% | -19.0% | 18.1% | 31.1% |
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 WEBKRUNCH
The operating result for 2021 is a profit of €33,410, after a loss of €27,608 in 2020. It is the highest result since 2018.
Debt's share of the balance-sheet total falls from 88.6% to 76.8%. Equity is higher and debt is lower.