THE SHAKE
0477.453.992 · rovalta.com · 23/09/2026
NORMAL SITUATION
THE SHAKE
Financial year 2021 · closed on 31/12/2021
Net result
-102,6 €
+25.3% YoY
Equity
213,8 k €
-0.0% YoY
Company — Normal situation.
Overview
What does THE SHAKE do?
THE SHAKE is a company registered in Belgium.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0477.453.992
Legal form
Private company with limited liability
Contributed capital
6 200,00 €
Latest accounts
31/12/2021
Signals
Solid equityGood liquidity
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 16 financial years
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||
| Gross margin | – | -137,3 € | -108% | 1,7 k € | -14.5% | 1,9 k € | -91.8% | 23,7 k € | -27.0% | 32,5 k € | +1.1% | 32,2 k € | +18.1% | 27,3 k € | -62.3% | 72,3 k € | -15.0% | 85,1 k € | -3.8% | 88,5 k € | +41.4% | 62,6 k € | +119% | 28,5 k € | -33.0% | 42,5 k € | +17.0% | 36,4 k € | +136% | 15,4 k € | |
| EBITDA | – | -137,3 € | -110% | 1,4 k € | -26.4% | 1,9 k € | -83.8% | 12 k € | -31.7% | 17,6 k € | -7.1% | 18,9 k € | +132% | 8,1 k € | -82.7% | 47 k € | +11.3% | 42,2 k € | -14.7% | 49,5 k € | -17.7% | 60,1 k € | +120% | 27,3 k € | -33.7% | 41,2 k € | +19.9% | 34,3 k € | +144% | 14,1 k € | |
| Operating result | – | -137,3 € | -114% | 955,1 € | +197% | -986,1 € | -111% | 9 k € | -38.2% | 14,6 k € | -7.9% | 15,8 k € | +224% | 4,9 k € | -89.3% | 45,7 k € | +26.1% | 36,2 k € | -15.8% | 43,1 k € | -20.0% | 53,8 k € | +155% | 21,1 k € | -47.5% | 40,3 k € | +25.9% | 32 k € | +160% | 12,3 k € | |
| Net result | -102,6 € | +25.3% | -137,3 € | -117% | 802,7 € | +175% | -1,1 k € | +91.0% | -11,9 k € | -246% | 8,2 k € | +9.0% | 7,5 k € | +228% | -5,9 k € | -118% | 32,3 k € | -6.2% | 34,4 k € | -10.9% | 38,6 k € | +25.8% | 30,7 k € | +61.8% | 19 k € | -33.3% | 28,5 k € | +14.5% | 24,9 k € | +284% | 6,5 k € |
| Balance sheet | |||||||||||||||||||||||||||||||
| Equity | 213,8 k € | -0.0% | 213,9 k € | -0.1% | 214 k € | +0.4% | 213,2 k € | -0.5% | 214,3 k € | -5.3% | 226,2 k € | +3.8% | 218 k € | +3.6% | 210,5 k € | -2.7% | 216,4 k € | +17.5% | 184,1 k € | +23.0% | 149,7 k € | +34.8% | 111,1 k € | +19.0% | 93,4 k € | +25.5% | 74,4 k € | +61.9% | 46 k € | +118% | 21,1 k € |
| Total assets | 223,7 k € | -0.0% | 223,8 k € | -0.2% | 224,3 k € | +0.4% | 223,4 k € | -5.0% | 235,2 k € | -6.0% | 250,1 k € | -1.1% | 252,8 k € | +4.0% | 243,1 k € | +2.3% | 237,6 k € | +15.2% | 206,3 k € | +14.1% | 180,9 k € | +23.9% | 146 k € | -3.0% | 150,6 k € | +62.5% | 92,7 k € | +55.8% | 59,5 k € | +41.0% | 42,2 k € |
| Cash | 1,5 k € | 0.0% | 1,5 k € | 0.0% | 1,5 k € | 0.0% | 1,5 k € | -71.6% | 5,3 k € | -13.2% | 6,1 k € | -28.3% | 8,5 k € | +10.2% | 7,7 k € | -32.4% | 11,5 k € | +649% | 1,5 k € | -65.1% | 4,4 k € | -90.0% | 43,9 k € | -40.1% | 73,4 k € | +237% | 21,8 k € | +1703% | 1,2 k € | +117% | 557 € |
| Debts | 9,9 k € | +0.2% | 9,9 k € | -3.3% | 10,3 k € | +0.7% | 10,2 k € | -51.3% | 20,9 k € | -12.5% | 23,9 k € | -31.2% | 34,7 k € | +6.8% | 32,5 k € | +53.2% | 21,2 k € | -4.3% | 22,2 k € | -17.4% | 26,9 k € | -23.1% | 34,9 k € | -39.0% | 57,2 k € | +213% | 18,3 k € | +35.9% | 13,4 k € | -36.3% | 21,1 k € |
| Other | |||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | 0,1 ETP | 0.0% | 0,1 ETP | – | – | – | – | – | – | ||||||||||||||
Governance
Board of directors
Seen on filing of 31/12/2021 · 1 active · 2 ended
Active mandates
LYDIE DELMOTTE
ActiveEnded mandates
MARNICK PLAS
EndedYANNICK PLAS
EndedFinancials
Annual accounts
Full financial information
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged 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 | 30/06/2022 | 12/10/2021 | 16/09/2020 | 22/11/2019 | 29/05/2019 | 03/08/2017 |
| General meeting | 03/06/2022 | 28/09/2021 | 14/09/2020 | 25/10/2019 | 27/09/2018 | 29/06/2017 |
| 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
17 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2021 | 03/06/2022 | 30/06/2022 | Dutch | |
| Abridged model | 31/12/2020 | 28/09/2021 | 12/10/2021 | Dutch | |
| Abridged model | 31/12/2019 | 14/09/2020 | 16/09/2020 | Dutch | |
| Abridged model | 31/12/2018 | 25/10/2019 | 22/11/2019 | Dutch | |
| Abridged model | 31/12/2017 | 27/09/2018 | 29/05/2019 | Dutch | |
| Abridged model | 31/12/2016 | 29/06/2017 | 03/08/2017 | Dutch | |
| Abridged model | 31/12/2015 | 15/07/2016 | 01/08/2016 | Dutch | |
| Abridged model | 31/12/2014 | 05/06/2015 | 09/10/2015 | Dutch | |
| Abridged modelCorrection | 31/12/2013 | 30/07/2014 | 27/08/2014 | Dutch | |
| Abridged model | 31/12/2013 | 20/06/2014 | 24/06/2014 | Dutch | |
| Abridged model | 31/12/2012 | 30/06/2013 | 25/07/2013 | Dutch | |
| Abridged model | 31/12/2011 | 30/06/2012 | 11/09/2012 | Dutch | |
| Abridged model | 31/12/2010 | 30/06/2011 | 13/12/2011 | Dutch | |
| Abridged model | 31/12/2009 | 04/06/2010 | 23/02/2011 | Dutch | |
| Abridged model | 31/12/2008 | 30/06/2009 | 29/09/2009 | Dutch | |
| Abridged model | 31/12/2007 | 30/06/2008 | 25/09/2008 | Dutch | |
| Abridged model | 31/12/2006 | 30/06/2007 | 08/08/2007 | Dutch |
Valuation
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.
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 31/12/2021 · 1 active · 2 ended
Active mandates
LYDIE DELMOTTE
ActiveEnded mandates
MARNICK PLAS
EndedYANNICK PLAS
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Registered office04/08/2022MAATSCHAPPELIJKE ZETEL
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
- 2021Annual accounts 2021-102,6 €↑
- 2020Annual accounts 2020-137,3 €↓
- 2019Annual accounts 2019802,7 €↑
- 2018Annual accounts 2018-1,1 k €↑
- 2017Annual accounts 2017-11,9 k €↓
- 2016Annual accounts 20168,2 k €↑
- 2015Annual accounts 20157,5 k €↑
- 2014Annual accounts 2014-5,9 k €↓
- 2013Annual accounts 201332,3 k €↓
- 2012Annual accounts 201234,4 k €↓
- 2011Annual accounts 201138,6 k €↑
- 2010Annual accounts 201030,7 k €↑
- 2009Annual accounts 200919 k €↓
- 2008Annual accounts 200828,5 k €↑
- 2007Annual accounts 200724,9 k €↑
- 2006Annual accounts 20066,5 k €