NORMAL SITUATION

CORECREW AGENCY

Export PDF

Financial year 2022 · closed on 30/06/2022

Net result

1,3 k €

-99.1% YoY

Gross margin

116,2 k €

-70.3% YoY

Equity

156,4 k €

-48.1% YoY

Workforce

1,5 ETP

-46.4% YoY

Company — Normal situation.

What does CORECREW AGENCY do?

CORECREW AGENCY is a company registered in Belgium. It employs on average 1,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0809.054.135

Legal form

Private limited company

Contributed capital

6 200,00 €

Latest accounts

30/06/2022

Average workforce

1,5 ETP

Joint committees (1)

20000

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 13 financial years

	2022		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009
Income statement
Gross margin	116,2 k €	-70.3%	390,8 k €	-1.9%	398,4 k €	+39.6%	285,4 k €	+28.7%	221,8 k €	-45.4%	406,1 k €	+62.5%	249,8 k €	+78.2%	140,2 k €	-25.4%	188 k €	+23.4%	152,4 k €	-3.1%	157,2 k €	+69.1%	93 k €	+103%	45,8 k €
EBITDA	31,4 k €	-86.8%	237,6 k €	+1.6%	233,8 k €	+52.7%	153,1 k €	+983%	14,1 k €	-33.1%	21,1 k €	-24.8%	28,1 k €	-18.0%	34,3 k €	-66.2%	101,4 k €	+75.1%	57,9 k €	-50.4%	116,7 k €	+29.2%	90,3 k €	+102%	44,7 k €
Operating result	12 k €	-94.1%	203,6 k €	+0.9%	201,8 k €	+57.5%	128,1 k €	+44911%	-285,9 €	+96.4%	-8 k €	-772%	1,2 k €	-89.5%	11,3 k €	-85.6%	78,6 k €	+92.5%	40,8 k €	-61.3%	105,5 k €	+39.0%	75,9 k €	+112%	35,8 k €
Net result	1,3 k €	-99.1%	145,5 k €	+5.1%	138,5 k €	+89.6%	73 k €	+1631%	-4,8 k €	+55.8%	-10,8 k €	-4.0%	-10,4 k €	-1086%	1,1 k €	-97.9%	49,3 k €	+102%	24,4 k €	-64.4%	68,5 k €	+54.5%	44,3 k €	+109%	21,2 k €
Balance sheet
Equity	156,4 k €	-48.1%	301,1 k €	-20.9%	380,6 k €	+57.2%	242,1 k €	+43.2%	169 k €	-2.7%	173,8 k €	-5.8%	184,6 k €	-5.3%	195 k €	+0.5%	193,9 k €	+34.1%	144,6 k €	+20.3%	120,3 k €	+132%	51,8 k €	+88.8%	27,4 k €
Total assets	421,9 k €	-28.7%	591,8 k €	-18.3%	724,5 k €	+48.6%	487,5 k €	+12.9%	431,7 k €	-4.5%	451,9 k €	+3.6%	436,1 k €	+4.2%	418,4 k €	+13.4%	368,9 k €	+31.4%	280,7 k €	+31.3%	213,9 k €	+50.5%	142,1 k €	+66.1%	85,6 k €
Cash	78,1 k €	-82.2%	439,3 k €	+13.2%	388,1 k €	+47.9%	262,4 k €	+256%	73,6 k €	+162%	28,1 k €	-73.1%	104,8 k €	+16.2%	90,2 k €	+229%	27,4 k €	-49.1%	53,8 k €	+21.8%	44,2 k €	+314%	10,7 k €	-57.1%	24,8 k €
Debts	213,3 k €	-7.3%	230,1 k €	-19.5%	286 k €	+17.6%	243,1 k €	-7.4%	262,7 k €	-5.5%	278,1 k €	+10.6%	251,5 k €	+13.3%	222 k €	+28.2%	173,3 k €	+27.8%	135,5 k €	+45.9%	92,9 k €	+4.2%	89,2 k €	+74.2%	51,2 k €
Other
Workforce	1,5 ETP	-46.4%	2,8 ETP	-6.7%	3,0 ETP	+50.0%	2,0 ETP	-16.7%	2,4 ETP	-64.7%	6,8 ETP	+65.9%	4,1 ETP	+78.3%	2,3 ETP	+9.5%	2,1 ETP	+16.7%	1,8 ETP	+50.0%	1,2 ETP		–		–

Governance

Board of directors

Seen on filing of 30/06/2022 · 2 active · 8 ended

Active mandates

Code 84

Director · since 31 mars 2021 · until 16 mars 2022 · 0838.297.853

Represented by Joachim De Schagt

Active

DUO

Director · since 31 mars 2021 · 0459.418.625

Represented by Mathieu Cardinael

Active

Ended mandates

Code 84

Director · since 31 mars 2021 · 0838.297.853

Represented by De Schagt Joachim

Ended

DUGARDYN ASSOCIATES

Director · since 08 mai 2020 · 0811.013.337

Represented by Veronique Dujardyn

Ended

DUO

Director · since 08 mai 2020 · 0459.418.625

Represented by Mathieu Cardinal

Ended

Sven Decabooter

Manager · since 26 août 2011 · until 28 février 2015

Ended

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/07/2021	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	30/06/2022	30/06/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	6 months	12 months	12 months	12 months	12 months
Filing date	21/12/2022	25/10/2021	28/06/2021	06/07/2020	01/07/2019	02/07/2018
General meeting	09/12/2022	27/09/2021	25/06/2021	26/06/2020	28/06/2019	29/06/2018
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

14 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2022	09/12/2022	21/12/2022	Dutch	PDF
Abridged model	30/06/2021	27/09/2021	25/10/2021	Dutch	PDF
Abridged model	31/12/2020	25/06/2021	28/06/2021	Dutch	PDF
Abridged model	31/12/2019	26/06/2020	06/07/2020	Dutch	PDF
Abridged model	31/12/2018	28/06/2019	01/07/2019	Dutch	PDF
Abridged model	31/12/2017	29/06/2018	02/07/2018	Dutch	PDF
Abridged model	31/12/2016	30/06/2017	06/07/2017	Dutch	PDF
Abridged model	31/12/2015	24/06/2016	01/07/2016	Dutch	PDF
Abridged model	31/12/2014	26/06/2015	29/06/2015	Dutch	PDF
Abridged model	31/12/2013	27/06/2014	07/07/2014	Dutch	PDF
Abridged model	31/12/2012	28/06/2013	11/07/2013	Dutch	PDF
Abridged model	31/12/2011	29/06/2012	06/07/2012	Dutch	PDF
Abridged model	31/12/2010	24/06/2011	27/06/2011	Dutch	PDF
Abridged model	31/12/2009	25/06/2010	29/06/2010	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 30/06/2022 · 2 active · 8 ended

Active mandates

Code 84

Director · since 31 mars 2021 · until 16 mars 2022 · 0838.297.853

Represented by Joachim De Schagt

Active

DUO

Director · since 31 mars 2021 · 0459.418.625

Represented by Mathieu Cardinael

Active

Ended mandates

Code 84

Director · since 31 mars 2021 · 0838.297.853

Represented by De Schagt Joachim

Ended

DUGARDYN ASSOCIATES

Director · since 08 mai 2020 · 0811.013.337

Represented by Veronique Dujardyn

Ended

DUO

Director · since 08 mai 2020 · 0459.418.625

Represented by Mathieu Cardinal

Ended

Sven Decabooter

Manager · since 26 août 2011 · until 28 février 2015

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Dissolution26/07/2023
RUBRIEK EINDE (STOPZETTING, INTREKKING STOPZETTING, NIETIGHEID, GER. AK., GERECHTELIJKE REORGANISATIE, ENZ... - RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Restructuring09/05/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Mandates19/10/2022
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates03/05/2021
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DIVERSEN - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
PDF
Mandates19/06/2020
ONTSLAGEN - BENOEMINGEN - WIJZIGING RECHTSVORM
PDF
Restructuring20/07/2018
BENAMING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Restructuring30/05/2018
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
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 20221,3 k €↓
2020
Annual accounts 2020145,5 k €↑
2019
Annual accounts 2019138,5 k €↑
2018
Annual accounts 201873 k €↑
2017
Annual accounts 2017-4,8 k €↑
2016
Annual accounts 2016-10,8 k €↓
2015
Annual accounts 2015-10,4 k €↓
2014
Annual accounts 20141,1 k €↓
2013
Annual accounts 201349,3 k €↑
2012
Annual accounts 201224,4 k €↓
2011
Annual accounts 201168,5 k €↑
2010
Annual accounts 201044,3 k €↑
2009
Annual accounts 200921,2 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

CORECREW AGENCY

Overview

What does CORECREW AGENCY do?

Trend over 13 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

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline