NORMAL SITUATION

BRUNINX

Export PDF

Financial year 2021 · closed on 31/12/2021

Net result

32,3 k €

-33.2% YoY

Gross margin

51,3 k €

-63.3% YoY

Equity

94,2 k €

-34.5% YoY

Company — Normal situation.

What does BRUNINX do?

BRUNINX is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0421.230.913

Legal form

Private limited company

Contributed capital

37 184,03 €

Latest accounts

31/12/2021

Joint committees (4)

Signals

ProfitableSolid equityGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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 15 financial years

	2021		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	51,3 k €	-63.3%	139,5 k €	+14.6%	121,8 k €	+18.4%	102,8 k €	+1.6%	101,2 k €	-17.0%	122 k €	+44.4%	84,4 k €	-11.5%	95,5 k €	-20.0%	119,3 k €	-19.9%	148,9 k €	+16.8%	127,5 k €	-11.8%	144,5 k €	-11.5%	163,2 k €	-7.9%	177,2 k €	-2.6%	181,9 k €
EBITDA	49,7 k €	-37.1%	78,9 k €	+120%	35,9 k €	+63.7%	21,9 k €	+12.5%	19,5 k €	-48.7%	38 k €	+91.8%	19,8 k €	-56.6%	45,7 k €	-37.7%	73,3 k €	+47.4%	49,8 k €	+21.9%	40,8 k €	-30.0%	58,3 k €	-24.3%	77,1 k €	-18.2%	94,3 k €	-3.4%	97,6 k €
Operating result	49,7 k €	-31.5%	72,6 k €	+150%	29,1 k €	+101%	14,5 k €	-9.1%	15,9 k €	-39.1%	26,2 k €	+244%	7,6 k €	-78.4%	35,2 k €	-42.6%	61,4 k €	+69.4%	36,2 k €	+54.5%	23,4 k €	-45.6%	43,1 k €	-10.7%	48,3 k €	-16.6%	57,9 k €	-8.5%	63,3 k €
Net result	32,3 k €	-33.2%	48,4 k €	+155%	19 k €	+105%	9,3 k €	-12.4%	10,6 k €	-26.1%	14,3 k €	+197%	4,8 k €	-76.3%	20,3 k €	-44.9%	36,8 k €	+65.3%	22,3 k €	+44.5%	15,4 k €	-65.6%	44,8 k €	+178%	-57,7 k €	-275%	33 k €	+0.6%	32,8 k €
Balance sheet
Equity	94,2 k €	-34.5%	143,8 k €	+24.6%	115,4 k €	+19.7%	96,4 k €	+1.9%	94,7 k €	+12.6%	84,1 k €	+0.3%	83,8 k €	-10.8%	94 k €	+6.0%	88,7 k €	+32.7%	66,9 k €	+22.5%	54,6 k €	+0.8%	54,2 k €	+57.6%	34,4 k €	-80.0%	172 k €	-21.4%	219 k €
Total assets	100,7 k €	-45.2%	183,6 k €	+27.2%	144,3 k €	+5.8%	136,4 k €	+12.4%	121,3 k €	+3.9%	116,8 k €	-7.3%	126 k €	-16.7%	151,2 k €	-5.9%	160,7 k €	+2.7%	156,5 k €	+35.4%	115,6 k €	-1.8%	117,7 k €	-38.6%	191,7 k €	-42.0%	330,6 k €	-12.9%	379,8 k €
Cash	87,8 k €	-32.5%	130,2 k €	+267%	35,5 k €	-17.1%	42,8 k €	+6.7%	40,1 k €	-43.3%	70,8 k €	+15.8%	61,1 k €	+30.4%	46,8 k €	-0.6%	47,1 k €	-14.0%	54,8 k €	+8.3%	50,6 k €	+176%	18,3 k €	-62.7%	49,2 k €	-0.2%	49,3 k €	+86.1%	26,5 k €
Debts	6,4 k €	-83.8%	39,7 k €	+37.5%	28,9 k €	-27.8%	40 k €	+50.1%	26,6 k €	-18.4%	32,7 k €	-22.5%	42,2 k €	+7.1%	39,4 k €	-27.3%	54,1 k €	-24.6%	71,8 k €	+66.4%	43,1 k €	-5.7%	45,7 k €	-67.2%	139,5 k €	-12.1%	158,6 k €	-1.4%	160,8 k €
Other
Workforce	–		–		–		–		–		1,8 ETP	+38.5%	1,3 ETP	+62.5%	0,8 ETP	0.0%	0,8 ETP	-55.6%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 ETP	-5.3%	1,9 ETP

Governance

Board of directors

Seen on filing of 31/12/2021 · 1 active · 1 ended

Active mandates

HERBERT BRUNINX

Director

Active

Ended mandates

Herbert Bruninx

Manager

Ended

Annual accounts

Full financial information

	2021	2020	2019	2018	2017	2016
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017	01/01/2016
Closing of the financial year	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017	31/12/2016
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	09/06/2022	05/07/2021	02/07/2020	29/08/2019	03/07/2018	31/08/2017
General meeting	06/06/2022	30/06/2021	30/06/2020	03/05/2019	04/05/2018	05/05/2017
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

42 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2021	06/06/2022	09/06/2022	Dutch	PDF
Micro model	31/12/2020	30/06/2021	05/07/2021	Dutch	PDF
Micro model	31/12/2019	30/06/2020	02/07/2020	Dutch	PDF
Micro model	31/12/2018	03/05/2019	29/08/2019	Dutch	PDF
Micro model	31/12/2017	04/05/2018	03/07/2018	Dutch	PDF
Micro model	31/12/2016	05/05/2017	31/08/2017	Dutch	PDF
Abridged model	31/12/2015	30/06/2016	31/08/2016	Dutch	PDF
Abridged model	31/12/2014	02/05/2015	28/07/2015	Dutch	PDF
Abridged model	31/12/2013	17/05/2014	18/08/2014	Dutch	PDF
Abridged model	31/12/2012	28/06/2013	28/08/2013	Dutch	PDF
Abridged modelCorrection	31/12/2011	29/06/2012	24/09/2012	Dutch	PDF
Abridged model	31/12/2011	29/06/2012	30/08/2012	Dutch	PDF
Abridged model	31/12/2010	06/05/2011	31/08/2011	Dutch	PDF
Abridged model	31/12/2009	30/06/2010	30/08/2010	Dutch	PDF
Abridged model	31/12/2008	30/06/2009	29/10/2009	Dutch	PDF
Abridged model	31/12/2007	02/05/2008	20/08/2008	Dutch	PDF
Abridged model	31/12/2006	29/06/2007	24/08/2007	Dutch	PDF
Abridged model	31/12/2005	23/06/2006	01/08/2006	Dutch	PDF
Abridged model	31/12/2004	24/06/2005	03/10/2005	Dutch	PDF
Abridged model	31/12/2003	30/06/2004	01/10/2004	Dutch	PDF
Abridged model	31/12/2002	30/06/2003	17/03/2004	Dutch	PDF
Abridged model	31/12/2001	04/05/2002	30/09/2002	Dutch	PDF
Abridged model	31/12/2000	05/05/2001	31/12/2001	Dutch	PDF
Abridged model	31/12/1999	05/05/2000	25/07/2000	Dutch	PDF

View all 42 filings

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 31/12/2021 · 1 active · 1 ended

Active mandates

HERBERT BRUNINX

Director

Active

Ended mandates

Herbert Bruninx

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Competition

Similar companies

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

See the Business plan

2021
Annual accounts 202132,3 k €↓
2019
Annual accounts 201948,4 k €↑
2018
Annual accounts 201819 k €↑
2017
Annual accounts 20179,3 k €↓
2016
Annual accounts 201610,6 k €↓
2015
Annual accounts 201514,3 k €↑
2014
Annual accounts 20144,8 k €↓
2013
Annual accounts 201320,3 k €↓
2012
Annual accounts 201236,8 k €↑
2011
Annual accounts 201122,3 k €↑
2010
Annual accounts 201015,4 k €↓
2009
Annual accounts 200944,8 k €↑
2008
Annual accounts 2008-57,7 k €↓
2007
Annual accounts 200733 k €↑
2006
Annual accounts 200632,8 k €

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

BRUNINX

Overview

What does BRUNINX do?

Trend over 15 financial years

Board of directors

Financials

Full financial information

Financial ratios

Annual accounts filings

Valuation

Indicative valuation

Directors & structure

Board of directors

Ownership and network

Publications

Similar companies

Similar companies

Timeline