MIMICRY
0440.026.840 · rovalta.com · 22/09/2026
ACTIVE
MIMICRY
Financial year 2022 · closed on 31/12/2022
Net result
-10,6 k €
+51.5% YoY
Gross margin
9,2 k €
-67.4% YoY
Equity
64,3 k €
-14.1% YoY
Overview
What does MIMICRY do?
MIMICRY is a Cooperative company with limited liability incorporated in 1990. Its main activity is: Performing arts. Its registered office is in Tervuren.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0440.026.840
Incorporation
01/03/1990
Legal form
Cooperative company with limited liability
Registered office
Jezus Eiklaan 76B
3080 Tervuren · FlandreSee on map
3080 Tervuren · FlandreSee on map
Contributed capital
12 395,00 €
Latest accounts
31/12/2022
Activities (NACE)
Signals
Solid equityLow riskGood liquidityPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 18 financial years
| 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||
| Gross margin | 9,2 k € | -67.4% | 28,1 k € | +110% | 13,4 k € | -63.3% | 36,4 k € | +65.2% | 22 k € | +80.2% | 12,2 k € | +637% | -2,3 k € | -112% | 19,3 k € | -28.9% | 27,1 k € | +89.1% | 14,4 k € | +865% | 1,5 k € | -97.1% | 50,8 k € | +276% | -28,8 k € | -266% | 17,3 k € | -12.3% | 19,8 k € | -11.2% | 22,3 k € | -16.5% | 26,6 k € | +70.0% | 15,7 k € |
| EBITDA | 8,1 k € | -69.8% | 27 k € | +136% | 11,5 k € | -66.0% | 33,7 k € | +1264% | 2,5 k € | +125% | -9,8 k € | +52.9% | -20,9 k € | -1349% | 1,7 k € | -78.8% | 7,9 k € | +398% | -2,6 k € | +85.0% | -17,6 k € | -159% | 29,7 k € | +152% | -56,7 k € | -499% | 14,2 k € | -25.0% | 19 k € | -3.3% | 19,6 k € | -19.2% | 24,3 k € | +60.4% | 15,1 k € |
| Operating result | 7 k € | -73.8% | 26,7 k € | +133% | 11,5 k € | -66.0% | 33,7 k € | +2347% | 1,4 k € | +113% | -10,6 k € | +51.8% | -22 k € | -28608% | 77 € | -98.9% | 7 k € | +278% | -4 k € | +82.4% | -22,4 k € | -190% | 24,9 k € | +140% | -62,5 k € | -1603% | 4,2 k € | -66.3% | 12,4 k € | -4.9% | 13 k € | -42.1% | 22,4 k € | +64.0% | 13,7 k € |
| Net result | -10,6 k € | +51.5% | -21,8 k € | -293% | 11,3 k € | -65.2% | 32,4 k € | +13731% | -238 € | +98.0% | -11,8 k € | +47.7% | -22,5 k € | -3070% | -711 € | -112% | 6 k € | +82.1% | 3,3 k € | +111% | -30,1 k € | -1995% | 1,6 k € | +102% | -67,3 k € | -1515% | -4,2 k € | -175% | 5,5 k € | -1.0% | 5,6 k € | -64.1% | 15,6 k € | +33.7% | 11,7 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||
| Equity | 64,3 k € | -14.1% | 74,9 k € | -22.5% | 96,7 k € | +13.2% | 85,4 k € | +1178% | 6,7 k € | -23.9% | 8,8 k € | -57.3% | 20,6 k € | -52.3% | 43,1 k € | -1.6% | 43,8 k € | +16.0% | 37,8 k € | -12.8% | 43,3 k € | -35.1% | 66,7 k € | +2.4% | 65,1 k € | -47.3% | 123,6 k € | +12.0% | 110,3 k € | +5.3% | 104,8 k € | +5.7% | 99,2 k € | +18.7% | 83,6 k € |
| Total assets | 110,7 k € | -10.8% | 124,1 k € | +16.2% | 106,7 k € | +8.3% | 98,6 k € | +468% | 17,4 k € | -11.1% | 19,5 k € | -44.0% | 34,9 k € | -49.1% | 68,6 k € | +36.0% | 50,4 k € | -6.2% | 53,8 k € | +7.8% | 49,9 k € | -42.7% | 87,1 k € | +11.1% | 78,4 k € | -40.0% | 130,7 k € | +5.9% | 123,4 k € | +9.5% | 112,7 k € | -15.9% | 134,1 k € | +20.4% | 111,4 k € |
| Cash | 14,8 k € | -63.5% | 40,6 k € | +74.2% | 23,3 k € | -9.5% | 25,8 k € | +39544% | 65 € | -99.4% | 10,8 k € | -56.3% | 24,8 k € | -18.6% | 30,5 k € | -24.5% | 40,4 k € | -15.5% | 47,8 k € | +33.5% | 35,8 k € | -37.6% | 57,3 k € | +124% | 25,6 k € | +354% | 5,6 k € | +14.9% | 4,9 k € | -47.0% | 9,3 k € | +103% | 4,6 k € | -1.5% | 4,6 k € |
| Debts | 46,4 k € | -2.4% | 47,5 k € | +374% | 10 k € | -23.8% | 13,1 k € | +23.1% | 10,7 k € | -0.7% | 10,7 k € | -25.0% | 14,3 k € | -41.2% | 24,4 k € | +343% | 5,5 k € | -63.0% | 14,9 k € | +126% | 6,6 k € | -67.7% | 20,4 k € | +53.8% | 13,3 k € | +86.9% | 7,1 k € | -45.7% | 13,1 k € | +64.7% | 7,9 k € | -77.3% | 34,9 k € | +25.4% | 27,8 k € |
Estimate
Indicative valuation
As an indication, this company is worth
between 0 € and 100 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2022 · 1 active · 1 ended
Active mandates
Luc CAUWENBERGHS
ActiveEnded mandates
Luc Cauwenberghs
EndedFinancials
Annual accounts
Full financial information
| 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | |
|---|---|---|---|---|---|---|
| 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 | 01/01/2017 | 01/01/2016 |
| Closing of the financial year | 31/12/2022 | 31/12/2021 | 31/12/2020 | 31/12/2019 | 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 | 06/09/2023 | 30/08/2022 | 13/08/2021 | 13/08/2021 | 31/01/2019 | 16/08/2017 |
| General meeting | 30/05/2023 | 30/05/2022 | 30/07/2021 | 30/07/2021 | 14/06/2018 | 14/06/2017 |
| 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 daysFilings
Annual accounts filings
18 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2022 | 30/05/2023 | 06/09/2023 | Dutch | |
| Micro model | 31/12/2021 | 30/05/2022 | 30/08/2022 | Dutch | |
| Micro model | 31/12/2020 | 30/07/2021 | 13/08/2021 | Dutch | |
| Micro model | 31/12/2019 | 30/07/2021 | 13/08/2021 | Dutch | |
| Micro model | 31/12/2017 | 14/06/2018 | 31/01/2019 | Dutch | |
| Micro model | 31/12/2016 | 14/06/2017 | 16/08/2017 | Dutch | |
| Abridged model | 31/12/2015 | 14/06/2016 | 22/09/2016 | Dutch | |
| Abridged model | 31/12/2014 | 14/06/2015 | 08/10/2015 | Dutch | |
| Abridged model | 31/12/2013 | 14/06/2014 | 27/11/2014 | Dutch | |
| Abridged model | 31/12/2012 | 15/06/2013 | 20/11/2013 | Dutch | |
| Abridged model | 31/12/2011 | 15/06/2012 | 20/06/2012 | Dutch | |
| Abridged model | 31/12/2010 | 16/09/2011 | 27/09/2011 | Dutch | |
| Abridged model | 31/12/2009 | 16/09/2010 | 30/09/2010 | Dutch | |
| Abridged model | 31/12/2008 | 16/11/2009 | 11/12/2009 | Dutch | |
| Abridged model | 31/12/2007 | 04/11/2008 | 09/01/2009 | Dutch | |
| Abridged model | 31/12/2006 | 15/07/2008 | 30/12/2008 | Dutch | |
| Abridged model | 31/12/2005 | 05/07/2007 | 29/12/2008 | Dutch | |
| Abridged model | 31/12/2004 | 05/02/2007 | 29/12/2008 | Dutch |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 0 € and 100 k€
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2022 · 1 active · 1 ended
Active mandates
Luc CAUWENBERGHS
ActiveEnded mandates
Luc Cauwenberghs
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates25/10/2017KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2022Annual accounts 2022-10,6 k €↑
- 2021Annual accounts 2021-21,8 k €↓
- 2020Annual accounts 202011,3 k €↓
- 2019Annual accounts 201932,4 k €↑
- 2017Annual accounts 2017-238 €↑
- 2016Annual accounts 2016-11,8 k €↑
- 2015Annual accounts 2015-22,5 k €↓
- 2014Annual accounts 2014-711 €↓
- 2013Annual accounts 20136 k €↑
- 2012Annual accounts 20123,3 k €↑
- 2011Annual accounts 2011-30,1 k €↓
- 2010Annual accounts 20101,6 k €↑
- 2009Annual accounts 2009-67,3 k €↓
- 2008Annual accounts 2008-4,2 k €↓
- 2007Annual accounts 20075,5 k €↓
- 2006Annual accounts 20065,6 k €↓
- 2005Annual accounts 200515,6 k €↑
- 2004Annual accounts 200411,7 k €
- 01/03/1990IncorporationCooperative company with limited liability