NORMAL SITUATION

InCube

Export PDF

Financial year 2021 · closed on 31/12/2021

Net result

35,4 k €

-35.3% YoY

Gross margin

100 k €

-10.2% YoY

Equity

348,8 k €

-12.0% YoY

Company — Normal situation.

What does InCube do?

InCube is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0866.290.865

Legal form

Private company with limited liability

Contributed capital

6 200,00 €

Latest accounts

31/12/2021

Signals

ProfitableSolid equityGood 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 16 financial years

	2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	100 k €	-10.2%	111,3 k €	+14.5%	97,2 k €	-11.9%	110,3 k €	+11.9%	98,5 k €	+15.7%	85,1 k €	+4.6%	81,4 k €	+73.9%	46,8 k €	+31.8%	35,5 k €	-43.2%	62,5 k €	-41.5%	106,7 k €	-25.6%	143,5 k €	+37.5%	104,4 k €	+12.7%	92,6 k €	+70.5%	54,3 k €	+16.6%	46,5 k €
EBITDA	94,9 k €	-13.4%	109,6 k €	+264%	30,1 k €	-72.5%	109,5 k €	+12.0%	97,8 k €	+15.9%	84,4 k €	+4.6%	80,6 k €	+75.1%	46,1 k €	+32.7%	34,7 k €	-42.5%	60,4 k €	-42.7%	105,4 k €	-26.0%	142,4 k €	+38.0%	103,2 k €	+13.8%	90,7 k €	+71.3%	52,9 k €	+16.5%	45,5 k €
Operating result	66,8 k €	-19.4%	82,9 k €	+2099%	3,8 k €	-95.4%	82,7 k €	-7.0%	88,9 k €	+15.5%	77 k €	+4.3%	73,8 k €	+91.2%	38,6 k €	+53.3%	25,2 k €	-49.6%	50 k €	-44.3%	89,7 k €	-28.3%	125,1 k €	+43.7%	87,1 k €	+19.4%	72,9 k €	+103%	35,9 k €	-10.7%	40,2 k €
Net result	35,4 k €	-35.3%	54,7 k €	+1726%	-3,4 k €	-106%	56,2 k €	-4.3%	58,7 k €	-35.4%	91 k €	+79.8%	50,6 k €	+95.3%	25,9 k €	+76.7%	14,7 k €	-54.9%	32,5 k €	-44.2%	58,3 k €	-24.7%	77,4 k €	+41.3%	54,7 k €	+14.9%	47,7 k €	+94.5%	24,5 k €	-9.6%	27,1 k €
Balance sheet
Equity	348,8 k €	-12.0%	396,4 k €	+16.0%	341,7 k €	-1.0%	345 k €	+19.5%	288,8 k €	+25.5%	230,1 k €	+7.9%	213,2 k €	+31.1%	162,6 k €	+18.9%	136,7 k €	+12.0%	122 k €	+36.3%	89,5 k €	+186%	31,3 k €	+8.2%	28,9 k €	-72.2%	104,2 k €	+84.3%	56,5 k €	+76.5%	32 k €
Total assets	623 k €	+2.1%	610,4 k €	+1.4%	602,2 k €	+13.7%	529,7 k €	+37.5%	385,2 k €	+15.9%	332,3 k €	-9.1%	365,4 k €	+24.6%	293,3 k €	+10.0%	266,5 k €	+18.0%	225,8 k €	+2.3%	220,7 k €	+20.6%	183,1 k €	+3.1%	177,6 k €	-26.5%	241,5 k €	+37.1%	176,2 k €	+209%	57 k €
Cash	53,6 k €	+58.3%	33,8 k €	+2843%	1,2 k €	-36.8%	1,8 k €	+65.4%	1,1 k €	+59675%	1,8 €	0.0%	1,8 €	+9.5%	1,7 €	-98.9%	150,7 €	+2395%	6 €	-100.0%	12,2 k €	-6.5%	13,1 k €	+540%	2 k €	-78.9%	9,7 k €	-16.1%	11,5 k €	-57.3%	27 k €
Debts	274,2 k €	+28.1%	214 k €	-17.9%	260,5 k €	+41.0%	184,7 k €	+91.7%	96,4 k €	-5.7%	102,2 k €	-32.9%	152,2 k €	+16.5%	130,7 k €	+0.7%	129,8 k €	+25.1%	103,8 k €	-20.9%	131,1 k €	-13.6%	151,8 k €	+2.1%	148,6 k €	+8.2%	137,3 k €	+14.8%	119,7 k €	+379%	25 k €

Governance

Board of directors

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

Active mandates

EMMANUEL BOUCQUEY

Director

Active

Ended mandates

EMMANUEL BOUCQUEY

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	29/08/2022	31/08/2021	31/08/2020	28/08/2019	22/08/2018	28/08/2017
General meeting	03/06/2022	05/06/2021	05/06/2020	07/06/2019	01/06/2018	02/06/2017
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 days

Filings

Annual accounts filings

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2021	03/06/2022	29/08/2022	French	PDF
Micro model	31/12/2020	05/06/2021	31/08/2021	French	PDF
Micro model	31/12/2019	05/06/2020	31/08/2020	French	PDF
Micro model	31/12/2018	07/06/2019	28/08/2019	French	PDF
Micro model	31/12/2017	01/06/2018	22/08/2018	French	PDF
Micro model	31/12/2016	02/06/2017	28/08/2017	French	PDF
Abridged model	31/12/2015	31/08/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	06/06/2015	28/08/2015	French	PDF
Abridged model	31/12/2013	06/06/2014	28/08/2014	French	PDF
Abridged model	31/12/2012	13/08/2013	30/08/2013	French	PDF
Abridged model	31/12/2011	12/07/2012	27/08/2012	French	PDF
Abridged model	31/12/2010	29/08/2011	30/08/2011	French	PDF
Abridged model	31/12/2009	28/08/2010	31/08/2010	French	PDF
Abridged model	31/12/2008	29/06/2009	28/08/2009	French	PDF
Abridged model	31/12/2007	28/06/2008	28/08/2008	French	PDF
Abridged model	31/12/2006	26/06/2007	27/08/2007	French	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 31/12/2021 · 1 active · 1 ended

Active mandates

EMMANUEL BOUCQUEY

Director

Active

Ended mandates

EMMANUEL BOUCQUEY

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 202135,4 k €↓
2020
Annual accounts 202054,7 k €↑
2019
Annual accounts 2019-3,4 k €↓
2018
Annual accounts 201856,2 k €↓
2017
Annual accounts 201758,7 k €↓
2016
Annual accounts 201691 k €↑
2015
Annual accounts 201550,6 k €↑
2014
Annual accounts 201425,9 k €↑
2013
Annual accounts 201314,7 k €↓
2012
Annual accounts 201232,5 k €↓
2011
Annual accounts 201158,3 k €↓
2010
Annual accounts 201077,4 k €↑
2009
Annual accounts 200954,7 k €↑
2008
Annual accounts 200847,7 k €↑
2007
Annual accounts 200724,5 k €↓
2006
Annual accounts 200627,1 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

InCube

Overview

What does InCube do?

Trend over 16 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