Texaf S.A.
Texaf S.A. develops, owns, and leases real estate properties in Kinshasa. It operates through Real Estate, Digital, and Quarries segments. The company's portfolio comprises 333 homes, including 53 villas and 280 apartments with a residential area of 62,1…
Real Estate - Services
BE, Brussels [HQ]
Balance Sheet
15 Sheets · Starting from 2009In Million EUR. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 92.00 | 96.00 | 97.00 | 101.00 | 107.00 | 110.00 | 120.00 | 121.00 | 120.00 | 124.00 | 131.00 | 128.00 | 135.00 | 148.00 | 166.00 | |
|
Current
|
11.00 | - - | 10.00 | 11.00 | 15.00 | 13.00 | 16.00 | 13.00 | 11.00 | 12.00 | 15.00 | 12.00 | 18.00 | 18.00 | 25.00 | |
| Cash And Equivalents | 4.00 | - - | 3.00 | 4.00 | 7.00 | 3.00 | 5.00 | 3.00 | 3.00 | 5.00 | 8.00 | 6.00 | 5.00 | 5.00 | 5.00 | |
| Assets | 92.00 | 96.00 | 97.00 | 101.00 | 107.00 | 110.00 | 120.00 | 121.00 | 120.00 | 124.00 | 131.00 | 128.00 | 135.00 | 148.00 | 166.00 | |
| Accounts Receivables (AR) | - - | - - | - - | - - | - - | 2.00 | - - | - - | - - | 1.00 | - - | - - | - - | - - | -3.00 | |
| Inventory | 3.00 | - - | 2.00 | 3.00 | 4.00 | 5.00 | 6.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | |
| Short Term Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 2.00 | |
| Other Current Assets | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -21.00 | |
|
Non Current
|
80.00 | - - | 87.00 | 89.00 | 92.00 | 97.00 | 103.00 | 107.00 | 109.00 | 112.00 | 115.00 | 115.00 | 116.00 | 130.00 | 141.00 | |
| Property, Plant, Equipment (Net) | 17.00 | 15.00 | 15.00 | 14.00 | 14.00 | 14.00 | 14.00 | 13.00 | 9.00 | 9.00 | 9.00 | 8.00 | 8.00 | 8.00 | 10.00 | |
|
Intangible Assets
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Goodwill | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Long Term Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 1.00 | 2.00 | 2.00 | |
| Other Non Current Assets | 62.00 | -15.00 | 72.00 | 75.00 | 78.00 | 82.00 | 88.00 | 94.00 | 99.00 | 102.00 | 104.00 | 106.00 | 106.00 | 119.00 | 128.00 | |
| Liabilities | 41.00 | 42.00 | 43.00 | 40.00 | 41.00 | 39.00 | 45.00 | 42.00 | 40.00 | 34.00 | 33.00 | 29.00 | 32.00 | 42.00 | 54.00 | |
|
Current
|
8.00 | - - | 8.00 | 9.00 | 10.00 | 8.00 | 11.00 | 10.00 | 9.00 | 10.00 | 13.00 | 10.00 | 10.00 | 14.00 | 18.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | -2.00 | - - | - - | - - | 1.00 | - - | -2.00 | - - | 2.00 | 2.00 | |
| Short Term Debt | - - | - - | 2.00 | 3.00 | 2.00 | - - | 2.00 | 2.00 | 2.00 | 3.00 | 2.00 | 1.00 | - - | 2.00 | 3.00 | |
| Deferred Revenue | - - | - - | - - | 1.00 | 2.00 | 3.00 | 2.00 | 3.00 | 1.00 | 2.00 | 4.00 | 3.00 | 4.00 | - - | 5.00 | |
| Tax Payable | - - | - - | - - | - - | 1.00 | 2.00 | 1.00 | 2.00 | 1.00 | 1.00 | 4.00 | 2.00 | 3.00 | 3.00 | 4.00 | |
| Other Current Liabilities | 7.00 | - - | 6.00 | 3.00 | 3.00 | 3.00 | 4.00 | 4.00 | 3.00 | 4.00 | 4.00 | 4.00 | 4.00 | 7.00 | 5.00 | |
|
Non Current
|
32.00 | - - | 35.00 | 31.00 | 30.00 | 31.00 | 34.00 | 32.00 | 30.00 | 23.00 | 20.00 | 18.00 | 21.00 | 28.00 | 35.00 | |
| Long Term Debt | 1.00 | - - | 1.00 | 1.00 | 1.00 | 3.00 | 7.00 | 6.00 | 6.00 | 4.00 | 6.00 | 4.00 | 1.00 | 9.00 | 15.00 | |
| Leasing Obligations | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 5.00 | |
| Deferred Non Current Tax Liabilities | 26.00 | - - | 26.00 | 23.00 | 22.00 | 22.00 | 21.00 | 21.00 | 19.00 | 13.00 | 12.00 | 12.00 | 14.00 | 12.00 | 13.00 | |
| Other Non Current Liabilities | 1.00 | - - | 2.00 | 2.00 | 2.00 | 2.00 | 3.00 | 3.00 | 3.00 | 19.00 | - - | 1.00 | 4.00 | 6.00 | 6.00 | |
| Equity | 50.00 | 53.00 | 53.00 | 60.00 | 66.00 | 70.00 | 74.00 | 78.00 | 80.00 | 90.00 | 97.00 | 99.00 | 102.00 | 106.00 | 112.00 | |
| Stockholders' Equity | 42.00 | 44.00 | 46.00 | 51.00 | 57.00 | 70.00 | 74.00 | 77.00 | 79.00 | 89.00 | 97.00 | 99.00 | 102.00 | 106.00 | 111.00 | |
| Retained Earnings | - - | - - | - - | - - | - - | - - | 48.00 | 51.00 | 53.00 | - - | - - | - - | - - | - - | - - | |
| Common Stock | 4.00 | 4.00 | 4.00 | 7.00 | 7.00 | 21.00 | 21.00 | 21.00 | 21.00 | 21.00 | 21.00 | 23.00 | 25.00 | 25.00 | 25.00 | |
| Preferred Stock | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Profit | 1.00 | 3.00 | 1.00 | 6.00 | 6.00 | 4.00 | 5.00 | 5.00 | 4.00 | 12.00 | 10.00 | 4.00 | 5.00 | 8.00 | 11.00 | |
| Dividends | - - | - - | - - | - - | -1.00 | -1.00 | -1.00 | -2.00 | -2.00 | -2.00 | -3.00 | -2.00 | -2.00 | -5.00 | -5.00 | |
| Minority Interest | 8.00 | 8.00 | 7.00 | 8.00 | 9.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Stockholders' Equity | 42.00 | 46.00 | 47.00 | 51.00 | 57.00 | 60.00 | 16.00 | 15.00 | 19.00 | 83.00 | - - | - - | - - | - - | - - | |
| Loss Other Compr. Income | -4.00 | -6.00 | -5.00 | -7.00 | -8.00 | -10.00 | -12.00 | -11.00 | -15.00 | -15.00 | 75.00 | 76.00 | 77.00 | 80.00 | 86.00 |