OPENING OF BANKRUPTCY

Exipnos

Export PDF

Financial year 2022 · closed on 31/12/2022

Net result

-45,9 k €

-342.7% YoY

Gross margin

-29,4 k €

-227.8% YoY

Equity

17,1 k €

-72.9% YoY

Company — Opening of bankruptcy.

What does Exipnos do?

Exipnos is a Private limited company incorporated in 1979. Its main activity is: Manufacture of other builders' carpentry and joinery. Its registered office is in Hasselt.

Legal situation

● Opening of bankruptcy

BCE/KBO no. / VAT

BE 0419.279.926

Incorporation

20/02/1979

Legal form

Private limited company

Registered office

Hendrik van Veldekesingel 150 box 144
3500 Hasselt · FlandreSee on map

Contributed capital

18 592,01 €

Latest accounts

31/12/2022

Activities (NACE)

16230Manufacture of other builders' carpentry and joinery· main 16230Manufacture of other builders' carpentry and joinery 45220Maintenance and repair of motor vehicles 43410Specialised construction activities 43910Roofing activities 43992Other specialised construction activities n.e.c.+7

Joint committees (1)

Signals

Solid equity

View the BCE/KBO Public Search record →

Health score

Available with a Rovalta subscriptionTry for 7 days

Recommended credit limit

✦ Verdict · Analyst summary

Financials

Trend over 17 financial years

	2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	-29,4 k €	-228%	23 k €	+2.5%	22,4 k €	+567%	3,4 k €	-53.2%	7,2 k €	+172%	2,6 k €	+7.6%	2,5 k €	-57.5%	5,8 k €	-44.3%	10,4 k €	-80.3%	52,8 k €	-44.3%	94,8 k €	-10.5%	105,9 k €	+78.7%	59,2 k €	-48.6%	115,2 k €	+20.8%	95,4 k €	-21.2%	121 k €	+52.6%	79,3 k €
EBITDA	-30,6 k €	-252%	20,2 k €	-10.1%	22,4 k €	+2774%	780,1 €	-86.9%	5,9 k €	+130%	2,6 k €	+14.8%	2,3 k €	+32.0%	1,7 k €	+105%	-31,4 k €	-23.4%	-25,5 k €	-427%	7,8 k €	-72.3%	28,2 k €	+376%	-10,2 k €	-139%	25,8 k €	+4747%	533,1 €	-98.4%	34,3 k €	+48.3%	23,1 k €
Operating result	-45,9 k €	-328%	20,2 k €	+228%	6,2 k €	+689%	780,1 €	+127%	344,1 €	-73.4%	1,3 k €	+134%	554 €	+220%	-462,7 €	+98.6%	-33,3 k €	-20.1%	-27,8 k €	-629%	5,2 k €	-79.3%	25,3 k €	+302%	-12,5 k €	-295%	6,4 k €	+255%	-4,1 k €	-117%	24,8 k €	+82.3%	13,6 k €
Net result	-45,9 k €	-343%	18,9 k €	+272%	5,1 k €	+552%	780,1 €	+139%	326,1 €	-8.3%	355,5 €	+277%	94,4 €	+108%	-1,2 k €	+96.4%	-33,1 k €	-16.7%	-28,4 k €	-791%	4,1 k €	-82.2%	23,1 k €	+280%	-12,9 k €	-350%	5,1 k €	+206%	-4,9 k €	-123%	20,7 k €	+51.7%	13,6 k €
Balance sheet
Equity	17,1 k €	-72.9%	63 k €	+42.9%	44,1 k €	+13.0%	39 k €	+2.0%	38,2 k €	+16.7%	32,7 k €	+8.8%	30,1 k €	+0.3%	30 k €	-3.8%	31,2 k €	-51.5%	64,3 k €	-30.6%	92,6 k €	+4.6%	88,5 k €	+35.3%	65,4 k €	-16.4%	78,3 k €	+7.0%	73,1 k €	-6.2%	78 k €	+36.1%	57,3 k €
Total assets	17,1 k €	-76.0%	71,1 k €	-41.8%	122,1 k €	+105%	59,7 k €	+19.7%	49,8 k €	-27.2%	68,5 k €	+6.6%	64,2 k €	-1.4%	65,2 k €	-14.9%	76,6 k €	-29.4%	108,5 k €	-10.5%	121,1 k €	+7.3%	112,9 k €	+50.0%	75,2 k €	-33.0%	112,2 k €	+11.8%	100,4 k €	-9.3%	110,7 k €	+23.3%	89,8 k €
Cash	2,8 k €	+455%	513 €		–		53,5 €	+2436%	2,1 €	-99.6%	581,8 €	-68.2%	1,8 k €	+2726%	64,7 €	-98.9%	6,1 k €	-77.2%	26,6 k €	-12.1%	30,3 k €	-44.7%	54,7 k €	+24.7%	43,9 k €	-42.5%	76,3 k €	+85.2%	41,2 k €	+43.9%	28,6 k €	+44.3%	19,8 k €
Debts	–		–		–		3,6 k €	-65.1%	10,3 k €	-69.9%	34,3 k €	+0.3%	34,1 k €	-2.9%	35,2 k €	-18.9%	43,4 k €	-1.8%	44,2 k €	+55.0%	28,5 k €	+17.1%	24,3 k €	+147%	9,8 k €	-71.0%	34 k €	+24.5%	27,3 k €	-16.6%	32,7 k €	+0.8%	32,5 k €
Other
Workforce	–		–		–		–		–		–		–		2,3 ETP	-46.5%	4,3 ETP	-18.9%	5,3 ETP	0.0%	5,3 ETP	0.0%	5,3 ETP	-5.4%	5,6 ETP	0.0%	5,6 ETP	0.0%	5,6 ETP	0.0%	5,6 ETP	-1.8%	5,7 ETP

Governance

Board of directors

Seen on filing of 31/12/2022 · 1 active · 3 ended

Active mandates

Marcel Dexters

Manager · since 24 mars 2019

Active

Ended mandates

Alex Claessens

Manager · since 13 septembre 2017

Ended

Paulette Vanhoren

Mandate

Ended

PAULETTE VANHOREN

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
ABconsult● Bankrupt	0727.841.082
A & Co Accountants● Active	0463.695.335
Advocatenkantoor Jonathan Himpe● Active	0698.884.802
AJA Executives● Active	0702.795.187
Aliter (advocaten & bemiddelaars)● Active	0716.637.879
ALLANTA● Active	0424.291.163
Allegro License Company● Bankrupt	0826.451.084
ALLO IMMO● Bankrupt	0540.956.726
ALM Ventures● Bankrupt	0660.981.754
Amador Bioscience● Active	0779.966.013
ANGELWISE● Active	0778.895.548
Angelwise Beheer● Active	0778.700.261
AP/ART Architecten● Active	0887.201.887
A&R Groep● Active	0783.451.083
Ark Angels Activator Fund● Liquidation	0843.728.962
Ark Angels Activator Fund Beheer● Active	0843.353.929
A.W.B. SCHOTS● Active	0461.844.120
AZ Dakwerken● Active	0799.250.702
BAN PORTFOLIO INVEST 1● Active	1031.170.475
BELGIAN TAEKWONDO FEDERATION● Active	0846.822.470

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	31/08/2023	30/08/2022	31/08/2021	30/10/2020	04/02/2020	31/07/2018
General meeting	26/05/2023	27/05/2022	21/07/2021	22/10/2020	30/11/2019	06/04/2018
Currency of the financial year	EUR	EUR	EUR	EUR	EUR	EUR
NBB quality label	Satisfying controls	Satisfying controls	Satisfying controls	Satisfying controls	Satisfying controls	Satisfying controls

Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days

Filings

Annual accounts filings

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2022	26/05/2023	31/08/2023	Dutch	PDF
Micro model	31/12/2021	27/05/2022	30/08/2022	Dutch	PDF
Micro model	31/12/2020	21/07/2021	31/08/2021	Dutch	PDF
Micro model	31/12/2019	22/10/2020	30/10/2020	Dutch	PDF
Micro model	31/12/2018	30/11/2019	04/02/2020	Dutch	PDF
Micro model	31/12/2017	06/04/2018	31/07/2018	Dutch	PDF
Abridged model	31/12/2016	07/04/2017	31/07/2017	Dutch	PDF
Abridged model	31/12/2015	30/06/2016	02/12/2016	Dutch	PDF
Abridged model	31/12/2014	29/05/2015	23/06/2015	Dutch	PDF
Abridged model	31/12/2013	01/06/2014	23/06/2014	Dutch	PDF
Abridged model	31/12/2012	31/05/2013	23/07/2013	Dutch	PDF
Abridged model	31/12/2011	06/04/2012	07/05/2012	Dutch	PDF
Abridged model	31/12/2010	01/04/2011	27/04/2011	Dutch	PDF
Abridged model	31/12/2009	17/05/2010	15/06/2010	Dutch	PDF
Abridged model	31/12/2008	03/04/2009	05/05/2009	Dutch	PDF
Abridged model	31/12/2007	27/06/2008	24/07/2008	Dutch	PDF
Abridged model	31/12/2006	04/06/2007	04/07/2007	Dutch	PDF

Estimate

Indicative valuation

The detail comes with the Business plan: low and high bounds, the valuation bridge for each financial year, transaction multiples by sector and size, group valuation and exports.

Discover the Business plan

Disclaimer

Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.

Governance

Board of directors

Seen on filing of 31/12/2022 · 1 active · 3 ended

Active mandates

Marcel Dexters

Manager · since 24 mars 2019

Active

Ended mandates

Alex Claessens

Manager · since 13 septembre 2017

Ended

Paulette Vanhoren

Mandate

Ended

PAULETTE VANHOREN

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates28/06/2023
ONTSLAGEN - BENOEMINGEN
PDF
Mandates21/01/2021
ONTSLAGEN - BENOEMINGEN
PDF
Mandates29/05/2020
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - BENAMING - DOEL - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING
PDF
Registered office14/01/2020
MAATSCHAPPELIJKE ZETEL
PDF
Mandates11/04/2019
ONTSLAGEN - BENOEMINGEN
PDF
Registered office31/10/2018
MAATSCHAPPELIJKE ZETEL
PDF
Registered office05/10/2017
MAATSCHAPPELIJKE ZETEL
PDF

Source: Belgian Official Gazette

Competition

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

2022
Annual accounts 2022-45,9 k €↓
2021
Annual accounts 202118,9 k €↑
2020
Annual accounts 20205,1 k €↑
2019
Annual accounts 2019780,1 €↑
2019
Name changeEXIPNOS
2018
Annual accounts 2018326,1 €↓
2017
Annual accounts 2017355,5 €↑
2016
Annual accounts 201694,4 €↑
2015
Annual accounts 2015-1,2 k €↑
2014
Annual accounts 2014-33,1 k €↓
2013
Annual accounts 2013-28,4 k €↓
2012
Annual accounts 20124,1 k €↓
2011
Annual accounts 201123,1 k €↑
2010
Annual accounts 2010-12,9 k €↓
2009
Annual accounts 20095,1 k €↑
2008
Annual accounts 2008-4,9 k €↓
2007
Annual accounts 200720,7 k €↑
2006
Annual accounts 200613,6 k €
2006
Name changeDakwerken Francis Vanschoubroeck
20/02/1979
IncorporationPrivate limited company

10/15	1 240 000	1 180 000	1 050 000
70	8 630 000	8 120 000	7 940 000
9904	412 000	388 000	301 000
17/49	2 970 000	3 140 000	3 380 000
9087	24,3	23,1	21,8

Exipnos

Overview

What does Exipnos do?

Trend over 17 financial years

Board of directors

Other companies at this address

Financials

Full financial information

Financial ratios

Annual accounts filings

Valuation

Indicative valuation

Directors & structure

Board of directors

Ownership and network

Publications

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline