ACTIVE

Master Plan Construction

Export PDF
Financial year 2023 · closed on 31/12/2023
Net result
8,7 k €
+337.7% YoY
Gross margin
9 k €
+409.7% YoY
Equity
46,7 k €
+22.8% YoY

What does Master Plan Construction do?

Master Plan Construction is a Private limited company incorporated in 2009. Its main activity is: Construction of buildings. Its registered office is in Fleurus.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0810.535.265
Incorporation
19/03/2009
Legal form
Private limited company
Registered office
Route de Gosselies(WAN) 303
6220 Fleurus · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2023
Activities (NACE)
41001Construction of buildings· main41201Construction of residential and non-residential buildings41002Construction of buildings41003Construction of buildings41202Construction of residential and non-residential buildings41203Construction of residential and non-residential buildings
Contacts
2 public details availableLog in to view
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
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

202320222021202020192018201720162015201420132012201120102009
Income statement
Gross margin9 k €-2,9 k €-2,8 k €-2,9 k €-20,3 k €9 k €-9,9 k €15,8 k €26,8 k €6,1 k €45,6 k €44,5 k €30 k €31,7 k €20,2 k €
EBITDA8,7 k €-3,7 k €-3,2 k €-2,9 k €-21 k €8,5 k €-10,6 k €14,9 k €25,9 k €5,2 k €44,8 k €43,6 k €28,8 k €31,2 k €19,7 k €
Operating result8,7 k €-3,7 k €-3,2 k €-5,2 k €-22,4 k €2,6 k €-11,8 k €13,7 k €25 k €4,5 k €41,1 k €38,9 k €24 k €28,8 k €18,4 k €
Net result8,7 k €-3,7 k €-3,2 k €-5,2 k €-22,6 k €2,4 k €-11,8 k €9,4 k €17,2 k €4 k €27,8 k €23,3 k €15,6 k €20,8 k €13,4 k €
Balance sheet
Equity46,7 k €38 k €41,7 k €44,9 k €50,1 k €72,7 k €70,3 k €82,1 k €72,7 k €55,5 k €51,5 k €43,7 k €40,4 k €36,6 k €25,8 k €
Total assets116,8 k €45,4 k €45,4 k €45,4 k €50,3 k €100,6 k €75 k €93,8 k €83,6 k €62,8 k €78,4 k €71,3 k €71,1 k €57,3 k €32,5 k €
Cash2,5 k €–––42,9 k €72,2 k €53,7 k €72,8 k €68,5 k €48,9 k €63,3 k €47,2 k €44,3 k €32,2 k €20,8 k €
Debts70,1 k €6,9 k €3,7 k €479,2 €177,4 €27,9 k €4,8 k €11,8 k €10,9 k €6,9 k €26,9 k €27,6 k €30,6 k €20,4 k €6,5 k €
Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€
See the valuation
Governance

Board of directors

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

Active mandates

Margaretha Verhasselt

Manager

Active

Ended mandates

Dirk Meeussen

Manager · since 18 mars 2009

Ended
At this address

Other companies at this address

CompanyCBE no.
KABASHI IMMO● Bankrupt
0467.194.164
Annual accounts

Full financial information

202320222021202020192018
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202301/01/202201/01/202101/01/202001/01/201901/01/2018
Closing of the financial year31/12/202331/12/202231/12/202131/12/202031/12/201931/12/2018
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date02/08/202428/12/202312/07/202429/08/202125/08/202017/06/2019
General meeting30/06/202430/06/202302/06/202230/06/202130/06/202006/06/2019
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

16 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202330/06/202402/08/2024FrenchPDF
Micro model31/12/202230/06/202328/12/2023DutchPDF
Micro modelCorrection31/12/202102/06/202212/07/2024DutchPDF
Micro model31/12/202102/06/202207/06/2022DutchPDF
Micro model31/12/202030/06/202129/08/2021DutchPDF
Micro model31/12/201930/06/202025/08/2020DutchPDF
Micro model31/12/201806/06/201917/06/2019DutchPDF
Micro model31/12/201730/06/201813/08/2018DutchPDF
Micro model31/12/201601/06/201728/06/2017DutchPDF
Abridged model31/12/201530/06/201624/08/2016DutchPDF
Abridged model31/12/201404/06/201530/06/2015DutchPDF
Abridged model31/12/201305/06/201417/06/2014DutchPDF
Abridged model31/12/201206/06/201324/06/2013DutchPDF
Abridged model31/12/201107/06/201219/06/2012DutchPDF
Abridged model31/12/201030/06/201112/08/2011DutchPDF
Abridged model31/12/200930/06/201018/08/2010DutchPDF
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.

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

Margaretha Verhasselt

Manager

Active

Ended mandates

Dirk Meeussen

Manager · since 18 mars 2009

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Other25/08/2022
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Mandates12/07/2022
    BENAMING - MAATSCHAPPELIJKE ZETEL - DOEL - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Mandates21/08/2019
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM - BENAMING - DIVERSEN - DOEL - ONTSLAGEN - BENOEMINGEN
    PDF
  • Mandates12/07/2019
    ONTSLAGEN - BENOEMINGEN
    PDF
  • Mandates24/07/2017
    ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Registered office05/11/2010
    MAATSCHAPPELIJKE ZETEL
    PDF
  • Other27/03/2009
    RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, 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

Timeline

  1. 2023
    Annual accounts 20238,7 k €↑
  2. 2022
    Annual accounts 2022-3,7 k €↓
  3. 2021
    Annual accounts 2021-3,2 k €↑
  4. 2021
    Name changeMaster Plan Construction
  5. 2020
    Annual accounts 2020-5,2 k €↑
  6. 2019
    Annual accounts 2019-22,6 k €↓
  7. 2019
    Name changeMervejeu-Netnix
  8. 2018
    Annual accounts 20182,4 k €↑
  9. 2017
    Annual accounts 2017-11,8 k €↓
  10. 2016
    Annual accounts 20169,4 k €↓
  11. 2015
    Annual accounts 201517,2 k €↑
  12. 2014
    Annual accounts 20144 k €↓
  13. 2013
    Annual accounts 201327,8 k €↑
  14. 2012
    Annual accounts 201223,3 k €↑
  15. 2011
    Annual accounts 201115,6 k €↓
  16. 2010
    Annual accounts 201020,8 k €↑
  17. 2009
    Annual accounts 200913,4 k €
  18. 19/03/2009
    IncorporationPrivate limited company
  19. 2009
    Name changeNETNIX