WINDOWMAKERS SERVICES
InactiveFinancials · financial year 2022, abbreviated format
Turnover
≈ €2.8m
Estimated: probably between €1.9m and €4.5m
Total assets
€995,068▼ 5.4%
2021 · €1.1m
Net result
€141,418▼ 32.5%
2021 · €209,495
Working capital
-€88,018▲ 29.4%
2021 · -€124,736
Trend over the years
2018 to 2022, 5 financial years 2018 to 2022, 5 financial years
The operating result has fallen three years in a row; 2022 is 6% below 2021.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
Operating result€0.2m
2022
Net result€0.1m
2022
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Total assets€1.0m
2022
Equity-€0.03m
2022
Debt€1.0m
2022
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
Working capital-€0.09m
2022
Average staff in full-time equivalents (FTE).
Staff (FTE)19.5
2022
Use the arrow keys on the chart for the figures per year.
Every figure with its change against the financial year before
favourable
unfavourable
Line20182019202020212022
Operating result€0.01m-€0.3m▲ 24×€0.3m▼ 5.5%€0.2m▼ 21.5%€0.2m▼ 6.2%
Net result-€0.02m-€0.3m€0.3m▼ 3.5%€0.2m▼ 19.5%€0.1m▼ 32.5%
Equity-€0.9m--€0.6m▲ 29.6%-€0.4m▲ 40.5%-€0.2m▲ 54.9%-€0.03m▲ 82.1%
Total assets€1.2m-€1.1m▼ 7.4%€1.4m▲ 21.5%€1.1m▼ 23.0%€1.0m▼ 5.4%
Debt€2.1m-€1.8m▼ 16.9%€1.7m▼ 1.1%€1.2m▼ 30.0%€1.0m▼ 16.2%
Working capital-€0.7m--€0.6m▲ 22.2%-€0.3m▲ 44.6%-€0.1m▲ 60.7%-€0.09m▲ 29.4%
Staff (FTE)15.9-17.2▲ 8.2%17.9▲ 4.1%19.4▲ 8.4%19.5▲ 0.5%
Turnover and EBIT margin not published: the abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2022 in colour, 2021 as the grey bar beneath
Assets €995,068
Fixed assets
€57,150 ▲ 9.0%
Current assets
€937,918 ▼ 6.2%
Equity and liabilities
Equity-€30,868
Debt€1.0m
Equity is negative: debt (€1.0m) exceeds the balance-sheet total (€995,068).
Key figures and ratios
Solvency
-3.1%▲
2021 · -16.4%
Current ratio
0.91▲
2021 · 0.89
Quick ratio
0.78▲
2021 · 0.74
ROA
14.2%▼
2021 · 19.9%
Debt ≤ 1 year
€1.0m▼
2021 · €1.1m
Income taxes
€57,867▲
2021 · €2,051
Staff costs
€1.4m▲
2021 · €1.3m
No debt to equity: equity is negative, so debt divided by equity means nothing.
Green means a favourable move, even when the figure itself falls: as with debt or debt to equity.
Annual accounts
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | Change |
|---|---|---|---|---|---|---|
| Remuneration, social security and pensions62 | - | - | - | €1.3m | €1.4m | ▲ 9.7% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €0.001m | - | - | - | - | - |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | -€53 | - | - |
| Other operating charges640/8 | - | - | - | €0.002m | €0.002m | ▲ 4.0% |
| Gross operating margin9900 | €1.0m | €1.4m | €1.4m | €1.5m | €1.6m | ▲ 7.3% |
| Operating profit (loss)9901 | €0.01m | €0.3m | €0.3m | €0.2m | €0.2m | ▼ 6.2% |
| Financial income75/76B | - | - | - | €0.006m | €242 | ▼ 95.9% |
| Recurring financial income75 | €272 | €345 | €5 | €0.006m | €242 | ▼ 95.9% |
| Financial charges65/66B | - | - | - | €0.02m | €0.008m | ▼ 47.1% |
| Recurring financial charges65 | €0.03m | €0.03m | €0.02m | €0.02m | €0.008m | ▼ 47.1% |
| Profit (loss) for the period before taxes9903 | -€0.02m | €0.3m | €0.3m | €0.2m | €0.2m | ▼ 5.8% |
| Income taxes67/77 | €0.001m | €0.002m | €0.002m | €0.002m | €0.06m | ▲ 28× |
| Profit (loss) for the period9904 | -€0.02m | €0.3m | €0.3m | €0.2m | €0.1m | ▼ 32.5% |
| Profit (loss) for the period to be appropriated9905 | -€0.02m | €0.3m | €0.3m | €0.2m | €0.1m | ▼ 32.5% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | Change |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets20/58 | €1.2m | €1.1m | €1.4m | €1.1m | €1.0m | ▼ 5.4% |
| Fixed assets21/28 | €0.03m | €0.03m | €0.04m | €0.05m | €0.06m | ▲ 9.0% |
| Financial fixed assets28 | €0.03m | €0.03m | €0.04m | €0.05m | €0.06m | ▲ 9.0% |
| Current assets29/58 | €1.2m | €1.1m | €1.3m | €1.0m | €0.9m | ▼ 6.2% |
| Stocks and contracts in progress3 | €0.2m | €0.1m | €0.2m | €0.2m | €0.1m | ▼ 18.2% |
| Stocks30/36 | - | - | - | €0.2m | €0.1m | ▼ 18.2% |
| Amounts receivable within one year40/41 | €1.0m | €1.0m | €1.2m | €0.8m | €0.6m | ▼ 25.3% |
| Trade receivables40 | - | - | - | €0.8m | €0.6m | ▼ 29.8% |
| Other amounts receivable41 | - | - | - | €0.03m | €0.06m | ▲ 92.0% |
| Cash at bank and in hand54/58 | €0.03m | €0.02m | - | - | €0.2m | - |
| Equity and liabilities | ||||||
| Total equity and liabilities10/49 | €1.2m | €1.1m | €1.4m | €1.1m | €1.0m | ▼ 5.4% |
| Equity10/15 | -€0.9m | -€0.6m | -€0.4m | -€0.2m | -€0.03m | ▲ 82.1% |
| Contributions10/11 | €0.2m | €0.2m | €0.2m | €0.2m | €0.2m | = |
| Capital10 | - | - | - | €0.2m | €0.2m | = |
| Issued capital100 | - | - | - | €0.2m | €0.2m | = |
| Reserves13 | €0.006m | €0.006m | €0.006m | €0.006m | €0.006m | = |
| Non-distributable reserves130/1 | - | - | - | €0.006m | €0.006m | = |
| Legal reserve130 | - | - | - | €0.006m | €0.006m | = |
| Profit (loss) carried forward14 | -€1.2m | -€0.9m | -€0.6m | -€0.4m | -€0.3m | ▲ 33.8% |
| Amounts payable17/49 | €2.1m | €1.8m | €1.7m | €1.2m | €1.0m | ▼ 16.2% |
| Amounts payable after more than one year17 | €0.2m | €0.1m | €0.1m | €0.1m | - | - |
| Financial debts170/4 | - | - | - | €0.1m | - | - |
| Amounts payable within one year42/48 | €1.9m | €1.7m | €1.6m | €1.1m | €1.0m | ▼ 8.8% |
| Current portion of amounts payable after more than one year42 | - | - | - | €0.04m | €0.04m | = |
| Financial debts43 | - | - | - | €0.004m | - | - |
| Credit institutions430/8 | - | - | - | €0.004m | - | - |
| Trade debts44 | €0.1m | €0.2m | €0.8m | €0.8m | €0.7m | ▼ 20.1% |
| Suppliers440/4 | - | - | - | €0.8m | €0.7m | ▼ 20.1% |
| Advances received on contracts in progress46 | - | - | - | €0.02m | €0.04m | ▲ 60.2% |
| Taxes, remuneration and social security45 | - | - | - | €0.2m | €0.3m | ▲ 26.6% |
| Taxes450/3 | - | - | - | €0.003m | €0.06m | ▲ 22× |
| Remuneration and social security454/9 | - | - | - | €0.2m | €0.2m | ▲ 0.7% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | Change |
|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€16,369 | €269,800 | €260,311 | €209,495 | €141,418 | ▼ 32.5% |
| + Depreciation and write-downs630 | €1,190 | - | - | - | - | - |
| Operating cash flow (approximation) | -€15,178 | €269,800 | €260,311 | €209,495 | €141,418 | ▼ 32.5% |
| Investment in fixed assets (approximation) | - | -€6,700 | -€7,400 | -€11,400 | -€4,700 | ▲ 58.8% |
| Change in cash | - | -€12,031 | - | - | - | - |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 19 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2022 | abbreviated format | 30-06-2023 | 2023-00179319 |
| 31-12-2021 | abbreviated format | 31-08-2022 | 2022-20389706 |
| 31-12-2020 | abbreviated format | 21-06-2021 | 2021-22200334 |
| 31-12-2019 | abbreviated format | 02-07-2020 | 2020-25200114 |
| 31-12-2018 | abbreviated format | 30-08-2019 | 2019-55600445 |
| 31-12-2017 | abbreviated format | 28-06-2018 | 2018-23800270 |
| 31-12-2016 | abbreviated format | 28-07-2017 | 2017-36700601 |
| 31-12-2015 | abbreviated format | 13-07-2016 | 2016-30300411 |
| 31-12-2014 | abbreviated format | 07-07-2015 | 2015-27200166 |
| 31-12-2013 | abbreviated format | 29-08-2014 | 2014-50200576 |
Subsidies and aid
Flemish government
2022 to 2023 · 4 entries · €15,271 awarded · €15,258 paid| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2023 | 2 | €12,612 | €12,612 |
| 2022 | 2 | €2,659 | €2,646 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.