Menuiserie CORNET
Menuiserie CORNET has been active since 1975 and the Belgian State Gazette contains no insolvency or warning signals. The 2024 annual accounts show equity of €787k and a net result of €297k. Equity is growing by ~11.9% per year across the filed fiscal years. Its solvency ranks better than 54% of 6006 sector peers (fiscal year 2024). The computed 12-month bankruptcy probability is 0.4% (very low).
| Equity | €787k |
| Net result | €297k |
| Staff (FTE) | 8.3 |
| Better than sector | 54% |
Exceptional profile, strong across almost every axis.
All 5 axes are computed from data Checked has read.
How do we compute this?
The trend is a robust median of all pairwise slopes between fiscal years (Theil-Sen), so a single odd year cannot hijack the line. For strictly positive series we also fit a log variant (compound annual growth) and keep whichever describes the figures best.
The area around the projection is 1.8 × the median absolute deviation from the trend, widening each year ahead (×1 / ×1.6 / ×2.2), with a minimum of 8% of the last value. It is an indicative range, not a statistical confidence interval.
A series whose deviations exceed 35% of its level is too volatile: we then deliberately show no projection. Every projection assumes unchanged policy and is blind to non-public information (order book, contracts, funding rounds).
| Metric | This company | Sector median | Position in the sector |
|---|---|---|---|
| Solvency | 45.4% | 41.8% | |
| Net result | €297k | €89k | |
| Equity | €787k | €1.19M | |
| Gross operating margin | €1.06M | €245k | |
| Staff costs | €519k | €631k |
Figures by fiscal year and ratios
| Fiscal year | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Deposit | full schema | full schema | full schema | full schema |
| Revenue | - | - | - | - |
| EBITDA | €507k | €257k | €152k | €254k |
| Net profit | €297k | €130k | €57k | €123k |
| Cash flow | €370k | €195k | €121k | €191k |
| Staff costs | €519k | €525k | €440k | €476k |
| Income taxes | €115k | €52k | €24k | €51k |
| Dividends | €78k | €78k | €78k | €78k |
| Total assets | €1.73M | €1.45M | €1.28M | €1.31M |
| Equity | €787k | €567k | €515k | €536k |
| Debt | €909k | €846k | €731k | €714k |
| of which ≤ 1y | €654k | €640k | €565k | €491k |
| of which > 1y | €255k | €206k | €165k | €222k |
| Working capital | €642k | €461k | €406k | €458k |
| Employees (FTE) | 8.3 | 10.1 | 8.6 | 9.4 |
| 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|
| Current ratio | 1.98 | 1.72 | 1.72 | 1.93 |
| Quick ratio | 1.08 | 1.08 | 0.99 | 1.10 |
| Working capital ratio | 37.1% | 31.8% | 31.6% | 35.0% |
| Solvency | 45.4% | 39.1% | 40.1% | 41.0% |
| Debt / equity | 1.16 | 1.49 | 1.42 | 1.33 |
| Long-term debt ratio | 0.32 | 0.36 | 0.32 | 0.41 |
| Interest coverage | 23.81 | 25.49 | 19.45 | 21.29 |
| Gross margin | - | - | - | - |
| Net margin | - | - | - | - |
| ROA | 17.2% | 9.0% | 4.5% | 9.4% |
| ROE | 37.8% | 22.9% | 11.1% | 23.0% |
| EBITDA margin | - | - | - | - |
| Days sales outstanding | - | - | - | - |
| Days payable outstanding | - | - | - | - |
| Inventory turnover | - | - | - | - |
| Days inventory (DSI) | - | - | - | - |
Full annual accounts (26 line items)
| Line item | Code | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Balance sheet, Assets | |||||
| TOTAL ASSETS | 20/58 | €1.73M | €1.45M | €1.28M | €1.31M |
| Fixed assets | 21/28 | €437k | €350k | €313k | €360k |
| Tangible fixed assets | 22/27 | €430k | €343k | €305k | €353k |
| Financial fixed assets | 28 | €7k | €7k | €7k | €7k |
| Current assets | 29/58 | €1.30M | €1.10M | €971k | €949k |
| Stocks & contracts in progress | 3 | €587k | €412k | €409k | €409k |
| Amounts receivable within one year | 40/41 | €525k | €470k | €412k | €361k |
| Cash & bank | 54/58 | €185k | €195k | €76k | €144k |
| Balance sheet, Equity & liabilities | |||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €1.73M | €1.45M | €1.28M | €1.31M |
| Equity | 10/15 | €787k | €567k | €515k | €536k |
| Contributions / capital | 10/11 | €32k | €32k | €32k | €32k |
| Reserves | 13 | €433k | €433k | €433k | €433k |
| Accumulated profits (losses) | 14 | €321k | €102k | €50k | €70k |
| Provisions & deferred taxes | 16 | €38k | €38k | €38k | €59k |
| Amounts payable | 17/49 | €909k | €846k | €731k | €714k |
| Amounts payable after one year | 17 | €255k | €206k | €165k | €222k |
| Amounts payable within one year | 42/48 | €654k | €640k | €565k | €491k |
| Trade debts payable within one year | 44 | €162k | €289k | €283k | €179k |
| Income statement | |||||
| Gross operating margin | 9900 | €1.06M | €805k | €595k | €799k |
| Operating result | 9901 | €433k | €192k | €89k | €186k |
| Financial income | 75 | €373 | €108 | €12 | €569 |
| Financial charges | 65 | €21k | €10k | €8k | €12k |
| Result before taxes | 9903 | €413k | €182k | €81k | €174k |
| Income taxes | 67/77 | €115k | €52k | €24k | €51k |
| Net result for the period | 9904 | €297k | €130k | €57k | €123k |
| Result to be appropriated | 9905 | €297k | €130k | €57k | €123k |
| NACE primary | Wholesale of construction materials, general range(46831) |
| Legal form | Private limited company(610) |
| Incorporation | 30-10-1975 |
| Status | Active |
| Postal code | 6724 |
We know of 3 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
| Legal nameFR | Menuiserie CORNET |