Mo
|
Income Statement
|
Financial year
|
|---|---|
|
Operating income
Total operating income including non-recurring items: all revenue from the company's core and secondary business activities.
|
|
|
Gross margin
Turnover plus changes in inventories and capitalized production, minus purchases of goods and raw materials.
|
€
67,655
|
|
Turnover
Net sales revenue: total invoiced amounts for goods sold and services rendered, excluding VAT.
|
€
80,413
|
|
Stock of work in progress and finished goods and contracts in progress: increase (decrease)
Change in inventories of work in progress, finished goods, and contracts in progress during the financial year.
|
|
|
Fixed assets produced
Internally produced fixed assets: costs of self-constructed tangible or intangible assets capitalized on the balance sheet.
|
|
|
Other operating income
Operating income not related to core sales, such as government subsidies, insurance recoveries, or gains on asset disposals.
|
|
|
Operating expenses
Total operating expenses including non-recurring items: all costs related to the company's business activities.
|
|
|
Trade goods, raw and auxiliary materials
Cost of goods sold: purchase cost of merchandise, raw materials, and consumables used in production.
|
|
|
Purchases
Total purchases of merchandise, raw materials, and consumables during the financial year.
|
|
|
Stock: decrease (increase)
Inventory movement: decrease (positive) or increase (negative) of raw materials and consumable stocks during the year.
|
|
|
Services and miscellaneous goods
External services and miscellaneous goods: rent, utilities, maintenance, insurance, consulting, transport, etc.
|
|
|
Remuneration, social security charges and pensions
Total employee costs: gross salaries, employer social security contributions, and pension contributions.
|
€
60,715
|
|
Depreciation and amortization of formation expenses, intangible and tangible assets
Depreciation of tangible assets and amortization of intangible assets and formation expenses for the financial year.
|
€
931
|
|
Write-downs on inventories, contracts in progress and trade receivables: additions (reversals)
Write-downs on inventories and trade receivables (additions) net of reversals of previously recorded write-downs.
|
|
|
Provisions for liabilities and charges: additions (uses and reversals)
Net movement in provisions for risks and charges: new provisions less amounts used and reversals of unused provisions.
|
|
|
Other operating expenses
Other operating expenses not classified above, such as property taxes, contribution charges, or minor losses.
|
€
407
|
|
Non-recurring operating expenses
One-off operating expenses outside normal business activities, such as restructuring costs or exceptional write-offs.
|
|
|
Operating profit (Operating loss)
Operating result: total operating income minus total operating expenses. Indicates the profitability of core operations.
|
€
5,602
|
|
Financial returns
Total financial income including non-recurring items: interest, dividends, and gains from financial activities.
|
|
|
Recurring financial income
Recurring financial income: regular interest income, dividends received, and gains from normal financial operations.
|
|
|
Income from current assets
Income generated from current asset investments, such as interest on term deposits or gains on treasury bills.
|
|
|
Other financial income
Financial income not classified elsewhere, such as exchange rate gains or debt discount income.
|
|
|
Non-recurring financial income
One-off financial income outside normal operations, such as exceptional gains on disposal of financial assets.
|
|
|
Financial costs
Total financial charges including non-recurring items: interest, write-downs, and losses from financial activities.
|
|
|
Recurring financial costs
Recurring financial charges: regular interest on debt, bank charges, and losses from normal financial operations.
|
€
43
|
|
Cost of debt
Interest and charges on borrowed funds: interest paid on bank loans, bonds, and other financial liabilities.
|
|
|
Write-downs on current assets other than inventories, contracts in progress and trade receivables: additions (reversals)
Write-downs on current financial assets (excluding inventory and trade receivables): impairments on short-term investments.
|
|
|
Other financial costs
Financial charges not classified elsewhere, such as exchange rate losses, bank commissions, or discount costs.
|
|
|
Non-recurring financial charges
One-off financial costs outside normal operations, such as exceptional losses on disposal of financial assets.
|
|
|
Profit (Loss) for the year before taxes
Profit or loss before income taxes: operating result plus financial result, before tax charges.
|
€
4,559
|
|
Withdrawal from deferred taxes
Release of previously recorded deferred tax liabilities, reducing the current year's effective tax charge.
|
|
|
Income taxes
Total income tax expense for the financial year, including current tax and adjustments for prior periods.
|
|
|
Taxes
Belgian and foreign corporate income taxes charged for the current financial year.
|
|
|
Regularization of taxes and reversal of provisions for taxes
Tax adjustments for prior periods and reversal of tax provisions no longer required.
|
|
|
Profit (Loss) for the fiscal year
Net profit or loss for the financial year after all charges, depreciation, financial items, and taxes.
|
€
4,559
|
|
Withdrawal from tax-exempt reserves
Release of tax-exempt reserves into taxable income, typically when conditions for the exemption are no longer met.
|
|
|
Profit (loss) for the year to be appropriated
Profit or loss of the current year available for appropriation through the general meeting of shareholders.
|
€
4,559
|
|
Results processing
|
Financial year
|
|---|---|
|
Profit (loss) to be appropriated
Total profit or loss available for appropriation: current year result plus accumulated retained earnings from prior years.
|
|
|
Profit (loss) for the year to be appropriated
Profit or loss of the current year available for appropriation through the general meeting of shareholders.
|
€
4,559
|
|
Profit (loss) carried forward from the previous fiscal year
Retained earnings or accumulated losses carried forward from the preceding financial year.
|
|
|
Addition to equity
Amounts transferred from distributable profit to equity reserves (legal, statutory, or voluntary).
|
€
228
|
|
Accumulated profits losses
Cumulative retained earnings or losses carried forward from previous financial years.
|
€
4,331
|
|
Profit to be distributed
Profit approved for distribution to shareholders as dividends at the general meeting.
|
|
|
Assets
|
Financial year
|
|---|---|
|
COSTS
Formation expenses: one-time costs incurred during establishment or capital increase, capitalized and amortized over max. 5 years.
|
|
|
FIXED ASSETS
Total fixed assets excluding formation expenses. Assets intended to be held for more than one financial year.
|
|
|
Intangible fixed assets
Non-physical assets such as patents, licenses, goodwill, software, and capitalized R&D costs.
|
|
|
Tangible fixed assets
Physical long-term assets used in operations including buildings, machinery, vehicles, and equipment.
|
€
5,535
|
|
Land buildings
Real estate assets: land and constructed properties owned by the company for operational use or investment.
|
|
|
Plant machinery equipment
Industrial installations, production machinery, and technical equipment used in the company's core operations.
|
€
326
|
|
FUrniture vehicles
Office furniture, computer equipment, company vehicles, and other rolling stock.
|
€
5,209
|
|
Other tangible assets
Tangible fixed assets not classified elsewhere, such as specific technical installations or operational equipment.
|
|
|
Assets under construction and prepayments
Tangible assets still being built or installed, and advance payments made for fixed assets not yet delivered.
|
|
|
Financial fixed assets
Long-term financial investments including participations in and receivables from affiliated or linked enterprises.
|
|
|
Affiliated financial fixed assets
Financial assets held in affiliated enterprises (companies with a controlling relationship).
|
|
|
Participations
Equity stakes and shareholdings in affiliated enterprises providing lasting control or significant influence.
|
|
|
Receivables
Long-term receivables from affiliated enterprises, such as intercompany loans granted.
|
|
|
Other financial fixed assets
Financial assets in enterprises outside the group, including minority stakes and long-term loans.
|
|
|
Shares and units
Shares, units, and equity participations in non-affiliated companies held as long-term investments.
|
|
|
Receivables and cash guarantees
Long-term receivables from non-affiliated parties and cash deposits held as guarantees (e.g., rental deposits).
|
|
|
CURRENT ASSETS
Total current assets: assets expected to be converted into cash or consumed within one year or the normal operating cycle.
|
€
22,498
|
|
Non-current receivables
Receivables with a remaining term of more than one year, typically long-term customer or intercompany receivables.
|
|
|
Other receivables
Non-trade receivables due after more than one year, such as tax receivables or receivables from directors.
|
|
|
Inventories and orders in progress
Total inventories (raw materials, work in progress, finished goods, merchandise) and contracts in progress.
|
|
|
Stocks
Physical inventories held for sale or use in production, including raw materials and finished goods.
|
|
|
Merchandise
Goods purchased for resale without further processing (merchandise inventory).
|
|
|
Orders in progress
Work performed on customer contracts not yet completed or invoiced at the balance sheet date.
|
|
|
Receivables due within one year
Total receivables due within one year, including trade receivables and other short-term claims.
|
€
17,643
|
|
Trade receivables
Amounts owed by customers for goods delivered or services rendered, due within one year.
|
€
13,946
|
|
Other receivables
Non-trade receivables due within one year, such as VAT receivables, tax refunds, or advances to employees.
|
€
3,697
|
|
Money investments
Short-term financial investments of excess cash, including term deposits and treasury bonds.
|
|
|
Own shares
The company's own shares repurchased and held, reducing available equity.
|
|
|
Other investments
Short-term investments other than own shares, such as term deposits or money market instruments.
|
|
|
Cash and cash equivalents
Cash balances in bank accounts and cash on hand at the balance sheet date.
|
€
4,690
|
|
Accrued expenses
Prepaid expenses and accrued income: costs paid in advance for future periods and earned revenue not yet invoiced.
|
€
166
|
|
ASSETS
Total of all assets on the balance sheet (fixed assets + current assets). Must equal total liabilities and equity.
|
€
28,034
|
|
Liabilities
|
Financial year
|
|---|---|
|
EQUITY
Total shareholders' equity: the residual interest in assets after deducting all liabilities. Includes capital, reserves, and retained earnings.
|
€
11,559
|
|
Equity contribution
Total contributed capital: amounts invested by shareholders including subscribed capital and share premiums.
|
|
|
Unavailable
Portion of contributed capital that is restricted and cannot be freely distributed to shareholders.
|
|
|
Capital
Subscribed share capital: the nominal value of shares issued by the company as stated in the articles of association.
|
€
7,000
|
|
Issues capital
Capital actually issued and called up, representing the shareholders' committed investment in the company.
|
€
7,000
|
|
Outside capital
Capital contributions outside of formal share capital, including share premiums and other equity contributions.
|
|
|
Issue premiums
Amounts paid by shareholders above the nominal value of shares during capital increases.
|
|
|
Revaluation capital gains
Unrealized gains from revaluing assets above their book value, recorded directly in equity.
|
|
|
Reserves
Retained profits set aside from distributable earnings, including legal, statutory, and voluntary reserves.
|
€
228
|
|
Unavailable reserves
Reserves that are legally or statutorily restricted and cannot be distributed as dividends.
|
|
|
Legal reserve
Mandatory reserve under Belgian company law: 5% of annual net profit until the reserve equals 10% of share capital.
|
€
228
|
|
Purchase of own shares
Reserve equal to the value of own shares held, unavailable for distribution as required by law.
|
|
|
Other reserves
Other restricted reserves that cannot be distributed, as determined by articles of association or special agreements.
|
|
|
Tax-free reserves
Reserves on which taxation has been deferred, typically from tax-incentivized investment deductions or capital gains.
|
|
|
Available reserves
Reserves freely available for distribution to shareholders or transfer to other equity components.
|
|
|
Accumulated profits losses
Cumulative retained earnings or losses carried forward from previous financial years.
|
€
4,331
|
|
Investment grants
Government subsidies received for capital investments, recognized in equity and released to income over the asset's useful life.
|
|
|
PROVISIONS AND DEFERRED TAXES
Total provisions for liabilities and charges plus deferred tax liabilities.
|
|
|
Provisions for risks and costs
Amounts set aside for probable future obligations with uncertain timing or amount (e.g., litigation, warranties, restructuring).
|
|
|
Pensions and similar obligations
Provisions for employee pension obligations and similar post-employment benefits not covered by external funds.
|
|
|
Other risks and costs
Provisions for other anticipated liabilities, excluding environmental obligations (e.g., warranties, litigation).
|
|
|
Deferred taxes
Tax liabilities that will become payable in future periods, arising from timing differences or tax-deferred items.
|
|
|
Amounts payable
Total liabilities: all amounts owed by the company, both current and non-current.
|
€
16,475
|
|
Non-current liabilities
Debts with a remaining term exceeding one year, including long-term loans and bonds.
|
|
|
Financial debts
Long-term financial debts: bonds, bank loans, and other borrowings due after more than one year.
|
|
|
Unsubordinated debentures
Non-subordinated bond issues and debentures with a remaining term of more than one year.
|
|
|
Credit Institutions
Long-term borrowings from banks and credit institutions with maturity beyond one year.
|
|
|
Other loans
Other long-term borrowings not from credit institutions, such as shareholder loans or intercompany financing.
|
|
|
Amounts payable within one year
Total debts due within one year, including current portion of long-term debt, trade payables, and tax liabilities.
|
€
16,475
|
|
Financial debts
Short-term financial debts: current portion of long-term loans and short-term credit facilities.
|
|
|
Credit Institutions
Short-term borrowings from banks and credit institutions, including overdrafts and credit lines.
|
|
|
Other loans
Other short-term borrowings not from credit institutions, due within one year.
|
|
|
Trade debts payables
Amounts owed to suppliers for goods and services received, due within one year.
|
€
8,332
|
|
Suppliers
Outstanding invoices from suppliers, including invoices received and accrued liabilities for goods/services delivered.
|
€
8,332
|
|
Prepayments on orders
Customer prepayments received for orders or contracts not yet completed or delivered.
|
|
|
Liabilities related to taxes, remuneration and social security contributions
Combined liabilities for taxes due, employee remuneration payable, and social security contributions.
|
€
8,143
|
|
Taxes
Current tax liabilities: corporate income tax, VAT, and other taxes owed to Belgian and foreign authorities.
|
€
197
|
|
Remuneration and social charges
Salaries, wages, and social security contributions payable to employees and social security bodies.
|
€
7,946
|
|
Other liabilities
Other short-term liabilities not classified elsewhere, such as dividends payable or accrued interest.
|
|
|
Accrued expenses
Accrued expenses (costs incurred but not yet invoiced) and deferred income (revenue received in advance).
|
|
|
TOTAL LIABILITIES
Total liabilities and equity. Must equal total assets (balance sheet identity).
|
€
28,034
|
|
Social Balance Sheet
|
Financial year
|
|---|---|
|
Average number of employees
Average number of employees during the financial year, calculated as the annual average of the workforce.
|
2.80
|
|
Total FTE
|
|
|
Total headcount
|
|
|
Full-time
|
|
|
Part-time
|
|
|
Fixed-term contracts (FTE)
|
|
|
FTE men
|
|
|
FTE women
|
|
|
Personnel costs
|
|
|
Hours worked men
|
|
|
Hours worked women
|
|
|
Temporary staff
|
|
|
Temporary staff costs
|
|
Ready to start?
Get instant access to official annual accounts, company directors, and credit information for European businesses. No prior knowledge required.
Free account, no credit card needed. Try Pro free for 7 days.
