ACTIVE

Bmotion

Export PDF

Financial year 2021 · closed on 30/09/2021

Net result

5,8 k €

+1534.7% YoY

Gross margin

49,2 k €

+23.8% YoY

Equity

20,8 k €

+39.0% YoY

What does Bmotion do?

Bmotion is a Private company with limited liability incorporated in 2007. Its main activity is: Restaurants and mobile food service activities. Its registered office is in Rixensart.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0890.322.319

Incorporation

25/06/2007

Legal form

Private company with limited liability

Registered office

Avenue Franklin Roosevelt 104
1330 Rixensart · WallonieSee on map

Contributed capital

12 400,00 €

Latest accounts

30/09/2021

Activities (NACE)

56102Restaurants and mobile food service activities· main 56112Restaurants and mobile food service activities 56301Beverage serving activities 56301Beverage serving activities 56102Restaurants and mobile food service activities 56112Restaurants and mobile food service activities

Joint committees (1)

Signals

ProfitableSolid equityPositive 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 14 financial years

	2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	49,2 k €	+23.8%	39,7 k €	-18.5%	48,8 k €	-47.1%	92,2 k €	+9.8%	84 k €	+11.2%	75,6 k €	+1.3%	74,6 k €	-14.1%	86,8 k €	+37.8%	63 k €	+21.0%	52,1 k €	+25.7%	41,4 k €	+687%	-7,1 k €	-176%	9,2 k €	+271%	-5,4 k €
EBITDA	24,3 k €	+38.4%	17,6 k €	+215%	5,6 k €	-87.7%	45,3 k €	+161%	17,3 k €	+31.0%	13,2 k €	+451%	2,4 k €	-78.4%	11,1 k €	-17.3%	13,4 k €	-63.9%	37,1 k €	-9.4%	41 k €	+654%	-7,4 k €	-180%	9,2 k €	+271%	-5,4 k €
Operating result	9,2 k €	+214%	2,9 k €	+218%	-2,5 k €	-108%	32,7 k €	+1528%	-2,3 k €	+68.4%	-7,3 k €	+68.1%	-22,7 k €	-59.1%	-14,3 k €	-999%	-1,3 k €	-104%	29,7 k €	-25.3%	39,8 k €	+620%	-7,7 k €	-183%	9,2 k €	+245%	-6,3 k €
Net result	5,8 k €	+1535%	357,5 €	+107%	-5 k €	-118%	28,3 k €	+431%	-8,5 k €	-755%	-999,6 €	+96.2%	-26,3 k €	-49.3%	-17,6 k €	-572%	-2,6 k €	-119%	13,7 k €	-52.0%	28,5 k €	+466%	-7,8 k €	-196%	8,1 k €	+209%	-7,4 k €
Balance sheet
Equity	20,8 k €	+39.0%	15 k €	+2.4%	14,6 k €	-25.4%	19,6 k €	+326%	-8,7 k €	-6012%	-142,2 €	-117%	857,4 €	-96.8%	27,2 k €	-39.4%	44,8 k €	-5.5%	47,5 k €	+40.5%	33,8 k €	+538%	5,3 k €	-59.5%	13,1 k €	+163%	5 k €
Total assets	56,1 k €	-13.7%	65 k €	+87.8%	34,6 k €	-31.4%	50,5 k €	-11.8%	57,3 k €	-32.7%	85,1 k €	-34.3%	129,5 k €	-18.0%	157,9 k €	+55.3%	101,7 k €	+9.2%	93,1 k €	+65.9%	56,1 k €	+296%	14,2 k €	-39.1%	23,3 k €	+255%	6,6 k €
Cash	24,3 k €	+31.4%	18,5 k €	+1046%	1,6 k €	-83.9%	10 k €	+71.5%	5,8 k €	-52.8%	12,4 k €	+32.3%	9,4 k €	-10.0%	10,4 k €	-41.0%	17,6 k €	-29.4%	25 k €	+1004%	2,3 k €	-55.4%	5,1 k €	+44.2%	3,5 k €	+23.2%	2,9 k €
Debts	35,2 k €	-27.6%	48,7 k €	+143%	20 k €	-35.2%	30,9 k €	-53.2%	66 k €	-22.6%	85,2 k €	-33.2%	127,6 k €	-2.3%	130,7 k €	+134%	55,8 k €	+22.4%	45,6 k €	+104%	22,3 k €	+151%	8,9 k €	-12.9%	10,2 k €	+545%	1,6 k €
Other
Workforce	–		–		–		–		–		2,4 ETP	-14.3%	2,8 ETP	+27.3%	2,2 ETP	+37.5%	1,6 ETP	+220%	0,5 ETP		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 30/09/2021 · 2 active · 3 ended

Active mandates

MASTER WONGMANUT

Director

Active

NUTCHA THADWONG

Director

Active

Ended mandates

Frank Jacobs

Manager

Ended

Noé Jacobs

Manager

Ended

Nutcha Jacobs

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
Aarau Consultants & Finance S.A.● Active	0894.411.462
A.A.V.S. - BENELUX● Liquidation	0445.386.485
ADC Real Estate Angel● Active	0761.506.814
A.H. CONSEIL● Active	0821.054.025
AKORDYA● Active	0669.961.974
AM Performances Belgique● Active	1042.700.411
ANNABLUE● Active	0884.874.877
ARA MANAGEMENT● Active	0628.627.306
ARTEFACT● Bankrupt	1006.141.606
ASSA HOLDING● Active	1007.828.317
Association des Copropriétaires de la Résidence Rossevelt à Rixensart, av Franklin Roosevelt 104● Active	0818.436.114
ATS MANAGEMENT● Active	1006.448.046
BATI JM● Active	0861.719.987
Be4Home● Active	0713.864.570
BREMSI● Active	0800.943.054
Caretaker Trading● Active	0771.430.607
CENTREXPERTS● Active	0463.891.315
CHILLER● Active	0453.288.027
CONSEIL EN CESSION D'ENTREPRISES ET COMMERCES● Bankrupt	0463.320.005
DD AND D● Bankrupt	0439.742.768

Annual accounts

Full financial information

	2021	2020	2019	2018	2017	2016
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Abridged model
Start of the financial year	01/10/2020	01/10/2019	01/10/2018	01/10/2017	01/10/2016	01/10/2015
Closing of the financial year	30/09/2021	30/09/2020	30/09/2019	30/09/2018	30/09/2017	30/09/2016
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	29/04/2022	30/04/2021	30/04/2020	29/03/2019	27/04/2018	05/05/2017
General meeting	07/03/2022	01/03/2021	02/03/2020	04/03/2019	05/03/2018	06/03/2017
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

14 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/09/2021	07/03/2022	29/04/2022	Dutch	PDF
Micro model	30/09/2020	01/03/2021	30/04/2021	Dutch	PDF
Micro model	30/09/2019	02/03/2020	30/04/2020	Dutch	PDF
Micro model	30/09/2018	04/03/2019	29/03/2019	Dutch	PDF
Micro model	30/09/2017	05/03/2018	27/04/2018	Dutch	PDF
Abridged model	30/09/2016	06/03/2017	05/05/2017	Dutch	PDF
Abridged model	30/09/2015	07/03/2016	31/03/2016	Dutch	PDF
Abridged model	30/09/2014	02/03/2015	31/03/2015	Dutch	PDF
Abridged model	30/09/2013	03/03/2014	30/04/2014	Dutch	PDF
Abridged model	30/09/2012	04/03/2013	30/05/2013	Dutch	PDF
Abridged model	30/09/2011	05/03/2012	27/04/2012	Dutch	PDF
Abridged model	30/09/2010	07/03/2011	14/02/2012	Dutch	PDF
Abridged model	30/09/2009	01/03/2010	30/04/2010	Dutch	PDF
Abridged model	30/09/2008	02/03/2009	29/05/2009	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 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 30/09/2021 · 2 active · 3 ended

Active mandates

MASTER WONGMANUT

Director

Active

NUTCHA THADWONG

Director

Active

Ended mandates

Frank Jacobs

Manager

Ended

Noé Jacobs

Manager

Ended

Nutcha Jacobs

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office02/10/2023
SIEGE SOCIAL
PDF
Registered office28/03/2017
MAATSCHAPPELIJKE ZETEL
PDF
Registered office08/09/2014
MAATSCHAPPELIJKE ZETEL
PDF
Mandates26/11/2012
ONTSLAGEN - BENOEMINGEN
PDF
Mandates26/04/2012
DOEL - ONTSLAGEN - BENOEMINGEN
PDF
Registered office11/01/2011
MAATSCHAPPELIJKE ZETEL
PDF
Mandates02/04/2009
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates13/03/2008
ONTSLAGEN - BENOEMINGEN
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

2021
Annual accounts 20215,8 k €↑
2020
Annual accounts 2020357,5 €↑
2019
Annual accounts 2019-5 k €↓
2018
Annual accounts 201828,3 k €↑
2017
Annual accounts 2017-8,5 k €↓
2016
Annual accounts 2016-999,6 €↑
2015
Annual accounts 2015-26,3 k €↓
2014
Annual accounts 2014-17,6 k €↓
2013
Annual accounts 2013-2,6 k €↓
2012
Annual accounts 201213,7 k €↓
2011
Annual accounts 201128,5 k €↑
2010
Annual accounts 2010-7,8 k €↓
2009
Annual accounts 20098,1 k €↑
2008
Annual accounts 2008-7,4 k €
25/06/2007
IncorporationPrivate company with limited liability

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

Bmotion

Overview

What does Bmotion do?

Trend over 14 financial years

Indicative valuation

Board of directors

Other companies at this address

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