LUXPLAN
€5,342,784
Total assets 2023 · total of the assets side, as filed
Company information
RCS number
B18420
Register section
Filing currency
EUR
Financial years published
2011–2023 · 13 years
Profit and loss account
Most recent filing
2024-06-24
Previously filed as
LUXPLAN S.A.
Data source
STATEC – Centrale des Bilans
What the annual accounts do not carry
Address, NACE code, managers and shareholders are not in a filing: they sit with the Trade and Companies Register, which publishes no reusable extract of them.
What gets filed, and by whomWhy these fields are missingFinancials
Amounts in the currency of filing, as published by the Centrale des Bilans.
| Metric | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net turnover | €13,123,220 | €13,407,517 | €12,063,130 | €13,602,440 | €11,552,564 | €10,289,310 | €10,383,516 | €9,185,137 | €8,146,379 | €7,324,356 | €6,621,550 | €6,334,919 | €6,365,877 |
| Other operating income | €375,704 | €284,654 | €308,253 | €287,568 | €381,897 | €411,101 | €143,018 | €92,963 | €104,990 | €152,695 | €268,648 | €337,717 | €329,264 |
| Raw materials, consumables and other external expenses | -€6,324,626 | -€6,278,483 | -€5,291,730 | -€6,457,947 | -€5,644,779 | -€4,317,631 | -€4,668,974 | -€3,722,607 | — | — | — | — | — |
| Staff costs | -€6,473,544 | -€6,692,432 | -€6,696,730 | -€6,793,890 | -€6,158,484 | -€5,934,588 | -€5,129,943 | -€5,021,211 | -€4,634,406 | -€3,992,094 | -€3,818,539 | -€4,151,402 | -€4,356,595 |
| Value adjustments | -€99,991 | -€264,339 | -€119,899 | -€169,332 | -€47,204 | -€105,622 | -€139,307 | -€115,862 | -€134,750 | -€123,959 | -€122,916 | -€98,735 | -€95,391 |
| Other operating charges | -€305,014 | -€59,519 | -€98,030 | -€47,111 | -€51,837 | -€113,519 | -€40,548 | -€39,103 | -€17,735 | -€36,956 | -€37,317 | -€35,302 | -€29,930 |
| Operating result | €613,877 | €118,412 | €190,008 | €327,566 | €227,284 | €306,915 | €398,531 | €839,480 | — | — | — | — | — |
| Interest payable and similar expenses | -€46,757 | -€47,293 | -€17,047 | -€12,481 | -€21,162 | -€19,257 | -€15,786 | -€10,584 | -€14,514 | -€19,727 | -€10,500 | -€13,144 | -€20,221 |
| Profit before tax | €788,034 | €122,658 | €173,053 | €326,626 | €231,352 | €310,578 | €383,011 | €828,975 | €414,852 | €281,478 | €213,366 | — | — |
| Tax on profit or loss | -€122,612 | -€25,102 | -€30,984 | -€57,767 | -€15,965 | €88,391 | -€81,425 | -€238,800 | -€82,596 | -€80,100 | -€59,800 | -€75,500 | -€99,543 |
| Result for the year | €666,747 | €97,546 | €142,069 | €260,279 | €212,960 | €324,538 | €218,126 | €483,812 | €270,593 | €179,111 | €135,042 | €176,111 | €248,060 |
| Total assets | €5,342,784 | €5,655,524 | €6,281,680 | €6,371,589 | €5,591,126 | €5,497,481 | €5,730,056 | €6,098,218 | €4,724,345 | €3,870,308 | €3,281,206 | €3,537,576 | €3,575,117 |
| Fixed assets | €411,750 | €355,880 | €294,494 | €340,260 | €367,605 | €242,695 | €194,002 | €174,421 | €194,387 | €226,762 | €298,432 | €330,173 | €257,774 |
| Financial assets | €0 | €22,241 | €22,241 | €22,241 | €22,241 | €24,503 | €25,418 | €25,418 | €25,418 | €25,418 | €26,168 | €27,168 | €27,168 |
| Participating interests | €0 | €22,241 | — | — | — | — | — | — | — | — | — | — | — |
| Current assets | €4,684,903 | €5,036,383 | €5,791,656 | €5,814,981 | €4,967,808 | €5,041,866 | €5,359,987 | €5,708,879 | €4,478,231 | €3,556,708 | €2,942,927 | €3,108,333 | €3,259,212 |
| Cash at bank and in hand | €64,508 | €154,313 | €82,011 | €130,664 | €351,006 | €264,935 | €164,370 | €370,713 | €236,596 | €179,642 | €182,664 | €198,612 | €115,020 |
| Capital and reserves | €1,948,932 | €1,282,185 | €1,334,639 | €1,442,570 | €1,382,291 | €1,489,331 | €1,414,793 | €1,646,667 | €1,412,855 | €1,312,262 | €1,273,151 | €1,308,109 | €1,431,998 |
| Provisions | €92,002 | €102,897 | €51,423 | €484,781 | €250,000 | €315,200 | €529,289 | €765,000 | €549,302 | €174,000 | €165,792 | €50,000 | €250,000 |
| Creditors | €3,301,746 | €4,270,441 | €4,895,617 | €4,285,128 | €3,669,036 | €3,567,355 | €3,658,981 | €3,385,644 | €2,549,411 | €2,354,290 | €1,842,264 | €2,174,597 | €1,871,120 |
| Total liabilities | €3,393,851 | €4,373,339 | €4,947,040 | €4,929,019 | €4,208,835 | €4,008,150 | €4,315,263 | €4,451,552 | €3,311,490 | €2,558,046 | €2,008,056 | €2,229,467 | €2,143,119 |
Calculated metrics
Calculated by Overit from the published annual accounts.
| Year | Revenue change | Profit change | Net margin | Equity / assets | Liabilities / assets |
|---|---|---|---|---|---|
| 2023 | -2.1 % | +583.5 % | +5.1 % | +36.5 % | +63.5 % |
| 2022 | +11.1 % | -31.3 % | +0.7 % | +22.7 % | +77.3 % |
| 2021 | -11.3 % | -45.4 % | +1.2 % | +21.2 % | +78.8 % |
| 2020 | +17.7 % | +22.2 % | +1.9 % | +22.6 % | +77.4 % |
| 2019 | +12.3 % | -34.4 % | +1.8 % | +24.7 % | +75.3 % |
| 2018 | -0.9 % | +48.8 % | +3.2 % | +27.1 % | +72.9 % |
| 2017 | +13.0 % | -54.9 % | +2.1 % | +24.7 % | +75.3 % |
| 2016 | +12.8 % | +78.8 % | +5.3 % | +27.0 % | +73.0 % |
| 2015 | +11.2 % | +51.1 % | +3.3 % | +29.9 % | +70.1 % |
| 2014 | +10.6 % | +32.6 % | +2.4 % | +33.9 % | +66.1 % |
| 2013 | +4.5 % | -23.3 % | +2.0 % | +38.8 % | +61.2 % |
| 2012 | -0.5 % | -29.0 % | +2.8 % | +37.0 % | +63.0 % |
| 2011 | — | — | +3.9 % | +40.1 % | +59.9 % |
Verification
How much of the public record we hold — it describes our data, not the company.
- Registered name and RCS number
- Legal form
- Published balance sheet
- Published profit and loss account
- Three or more periods
- Eight or more periods
- Recent filing
What the filings say
- Profitable in all 13 published periods.
- The newest filing covers 2023. Nothing more recent has been published.
This is not a credit rating: public registers only. Capital and reservesResult for the year
Data sources
STATEC's Centrale des Bilans (CC BY-SA licence); VAT validated against VIES.
Most recent filing included: 2024-06-24
Processed financial years (26)
2023-01-01 – 2023-12-31
CA_BILAN · 2024-06-24
2023-01-01 – 2023-12-31
CA_COMPP · 2024-06-24
2022-01-01 – 2022-12-31
CA_BILAN · 2023-11-30
2022-01-01 – 2022-12-31
CA_COMPP · 2023-11-30
2021-01-01 – 2021-12-31
CA_BILAN · 2022-07-29
2021-01-01 – 2021-12-31
CA_COMPP · 2022-07-29
2020-01-01 – 2020-12-31
CA_BILAN · 2021-11-26
2020-01-01 – 2020-12-31
CA_COMPP · 2021-11-26
2019-01-01 – 2019-12-31
CA_BILAN · 2020-10-08
2019-01-01 – 2019-12-31
CA_COMPP · 2020-10-08
2018-01-01 – 2018-12-31
CA_BILAN · 2019-06-26
2018-01-01 – 2018-12-31
CA_COMPP · 2019-06-26
2017-01-01 – 2017-12-31
CA_BILAN · 2018-07-27
2017-01-01 – 2017-12-31
CA_COMPP · 2018-07-27
2016-01-01 – 2016-12-31
CA_BILAN · 2017-06-27
2016-01-01 – 2016-12-31
CA_COMPP · 2017-06-27
2015-01-01 – 2015-12-31
CA_BILAN · 2016-08-02
2015-01-01 – 2015-12-31
CA_COMPP · 2016-08-02
2014-01-01 – 2014-12-31
CA_BILAN · 2015-06-24
2014-01-01 – 2014-12-31
CA_COMPP · 2015-06-24
2013-01-01 – 2013-12-31
CA_BILAN · 2014-07-16
2013-01-01 – 2013-12-31
CA_COMPP · 2014-07-16
2012-01-01 – 2012-12-31
CA_BILAN · 2013-06-27
2012-01-01 – 2012-12-31
CA_COMPP · 2013-06-27
2011-01-01 – 2011-12-31
CA_BILAN · 2012-07-03
2011-01-01 – 2011-12-31
CA_COMPP · 2012-07-03
Watch with Radar
Alerts for board, filing and status changes — in the Overit App.
Open Overit AppCompanies registered around the same time
RCS numbers are issued in sequence, so these companies were registered just before or just after this one.
- GF.1 Invest S.à r.l.B184199
- AM.1 Invest S.à r.l.B184197
- LG.1 Invest S.à r.l.B184196
- ELIF S.à r.l.B184195
- GINKGO ASSET MANAGEMENT S.à r.l.B184189
- FYSIS SPECIALIZED ASSET MANAGEMENT SARLB184185
- BINKOLUX S.à r.l.B184200
- OPTIQUE TARALL DUDELANGE S.à r.l.B184201
- PHYTOMED S.A.B184202
- TM Administration Services Luxembourg S.à r.l.B184207
- EURETPARK S.A.B184209
- Luxembourg Mythic Flora Technology S.à r.l.B184210
Sources and limits
- A confidential statement is absent, not nil. Calculated indicators are Overit's own — not official figures, and not a credit rating.