Financials · financial year 2022, micro format
Annual accounts 2022 filed on 28-06-2023 PDF
Turnover
≈ €470,000
Estimated: probably between €430,000 and €720,000
Total assets
€562,288
Net result
€30,838
Working capital
€489,112
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
Assets €562,288
Fixed assets
€13,704
Current assets
€548,584
Equity and liabilities €562,288
Equity
€268,628
Debt
€293,660
Debt's share of the balance-sheet total is 52.2%.
Key figures and ratios
EBITDA
€35,120
Cash flow
€34,854
Current ratio
9.22
Debt to equity
1.09
ROE
11.5%
ROA
5.5%
Interest coverage
over 100
Debt ≤ 1 year
€59,472
Staff costs
€345,560
Investments
| Item | 2022 |
|---|---|
| Tangible fixed assets | €13,941 |
| Financial fixed assets | €2,000 |
| Depreciation and write-downs of the year | €4,016 |
Source: notes to the 2022 annual accounts (statement of fixed assets)
Subsidies and aid
Flemish government
2022 to 2025 · 12 entries · €753,870 awarded · €713,833 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2025 | 3 | €138,240 | €127,951 |
| 2024 | 3 | €132,517 | €142,325 |
| 2023 | 3 | €245,238 | €254,325 |
| 2022 | 3 | €237,875 | €189,232 |
Schemes
Annual accounts
| Line | 2022 |
|---|---|
| Non-recurring operating income76A | €10,275 |
| Remuneration, social security and pensions62 | €345,560 |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €4,016 |
| Non-recurring operating charges66A | €6,581 |
| Gross operating margin9900 | €387,260 |
| Operating profit (loss)9901 | €31,104 |
| Financial income75/76B | €1 |
| Recurring financial income75 | €1 |
| Financial charges65/66B | €267 |
| Recurring financial charges65 | €267 |
| Profit (loss) for the period before taxes9903 | €30,838 |
| Profit (loss) for the period9904 | €30,838 |
| Profit (loss) for the period to be appropriated9905 | €30,838 |
| Line | 2022 | |
|---|---|---|
| Assets | ||
| Total assets20/58 | €562,288 | |
| Fixed assets21/28 | €13,704 | |
| Tangible fixed assets22/27 | €11,302 | |
| Plant, machinery and equipment23 | €5,304 | |
| Furniture and vehicles24 | €5,998 | |
| Financial fixed assets28 | €2,402 | |
| Current assets29/58 | €548,584 | |
| Amounts receivable within one year40/41 | €170,674 | |
| Trade receivables40 | €47,367 | |
| Other amounts receivable41 | €123,307 | |
| Cash at bank and in hand54/58 | €374,128 | |
| Deferred charges and accrued income490/1 | €3,781 | |
| Equity and liabilities | ||
| Total equity and liabilities10/49 | €562,288 | |
| Equity10/15 | €268,628 | |
| Reserves13 | €99,300 | |
| Profit (loss) carried forward14 | €169,328 | |
| Amounts payable17/49 | €293,660 | |
| Amounts payable within one year42/48 | €59,472 | |
| Trade debts44 | €15,204 | |
| Suppliers440/4 | €15,204 | |
| Taxes, remuneration and social security45 | €44,268 | |
| Taxes450/3 | €7,368 | |
| Remuneration and social security454/9 | €36,900 | |
| Accrued charges and deferred income492/3 | €234,188 | |
| Line | 2022 |
|---|---|
| Profit (loss) for the period9904 | €30,838 |
| + Depreciation and write-downs630 | €4,016 |
| Operating cash flow (approximation) | €34,854 |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.
Filings with the National Bank (1)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2022 | micro format | 28-06-2023 | 2023-00175751 |