ACTIVE

PLAN 83

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-50,6 k €

-106.3% YoY

Gross margin

48,8 k €

-95.8% YoY

Equity

2,5 M €

-2.0% YoY

What does PLAN 83 do?

PLAN 83 is a Public limited company incorporated in 1975. Its main activity is: Rental and operating of own or leased real estate. Its registered office is in Knokke-Heist.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0415.331.927

Incorporation

19/08/1975

Legal form

Public limited company

Registered office

Jozef Nellenslaan 71
8300 Knokke-Heist · FlandreSee on map

Contributed capital

129 000,00 €

Latest accounts

31/12/2025

Activities (NACE)

68203Rental and operating of own or leased real estate· main 68203Rental and operating of own or leased real estate

Signals

Solid equityPositive 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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	48,8 k €	-95.8%	1,1 M €	-19.5%	1,4 M €	+1500%	89,3 k €	-7.3%	96,3 k €	-35.6%	149,5 k €	+5.9%	141,3 k €	+4.1%	135,6 k €	-13.8%	157,4 k €	-11.8%	178,4 k €	+61.5%	110,5 k €	+4.2%	106 k €	+0.9%	105 k €	-1.9%	107 k €	+8.3%	98,9 k €	-5.4%	104,5 k €	+7.5%	97,3 k €	-4.1%	101,4 k €	-2.3%	103,7 k €	-9.1%	114 k €
EBITDA	33 k €	-97.1%	1,1 M €	-18.6%	1,4 M €	+1549%	84,4 k €	+15.5%	73,1 k €	-42.6%	127,5 k €	+3.8%	122,8 k €	+5.9%	116 k €	-12.9%	133,1 k €	-15.9%	158,2 k €	+70.3%	92,9 k €	+5.0%	88,5 k €	+1.0%	87,6 k €	-3.3%	90,6 k €	+9.1%	83 k €	-6.4%	88,7 k €	+7.2%	82,8 k €	-4.6%	86,7 k €	-6.3%	92,6 k €	-10.2%	103 k €
Operating result	-21,4 k €	-102%	1,1 M €	-14.7%	1,3 M €	+3312%	36,9 k €	+46.4%	25,2 k €	-71.8%	89,5 k €	+83.2%	48,9 k €	+19.1%	41 k €	-29.2%	58 k €	-31.4%	84,5 k €	+57.9%	53,5 k €	+8.6%	49,3 k €	+2.3%	48,1 k €	-5.2%	50,8 k €	+12.9%	45 k €	-12.3%	51,3 k €	+13.3%	45,3 k €	-8.1%	49,2 k €	-12.1%	56 k €	-15.8%	66,5 k €
Net result	-50,6 k €	-106%	807,2 k €	-8.3%	880,2 k €	+8985%	9,7 k €	+374%	-3,5 k €	-108%	44,1 k €	+406%	8,7 k €	+481%	-2,3 k €	-116%	14,5 k €	-77.2%	63,4 k €	+72.3%	36,8 k €	+21.8%	30,2 k €	+18.0%	25,6 k €	+3.4%	24,7 k €	+48.2%	16,7 k €	-22.7%	21,6 k €	+59.7%	13,5 k €	-10.0%	15 k €	-21.2%	19,1 k €	-26.0%	25,7 k €
Balance sheet
Equity	2,5 M €	-2.0%	2,5 M €	+46.8%	1,7 M €	+104%	844,5 k €	+1.2%	834,8 k €	-0.4%	838,3 k €	+5.5%	794,3 k €	+1.1%	785,6 k €	-0.3%	787,9 k €	-6.6%	843,4 k €	+8.1%	780 k €	+4.9%	743,3 k €	+4.2%	713,1 k €	+3.7%	687,5 k €	+3.7%	662,8 k €	+2.6%	646,1 k €	+3.5%	624,5 k €	+2.2%	611 k €	+2.5%	596 k €	+3.3%	576,9 k €
Total assets	4,7 M €	-4.0%	4,9 M €	+16.5%	4,2 M €	+178%	1,5 M €	-4.0%	1,6 M €	-2.6%	1,6 M €	+0.9%	1,6 M €	-3.8%	1,7 M €	-3.7%	1,7 M €	-2.8%	1,8 M €	+8.8%	1,6 M €	-1.1%	1,7 M €	-1.4%	1,7 M €	-1.4%	1,7 M €	-1.6%	1,7 M €	-1.5%	1,8 M €	-1.6%	1,8 M €	-1.2%	1,8 M €	-1.1%	1,8 M €	-0.7%	1,8 M €
Cash	448,3 k €	-68.6%	1,4 M €	+36.2%	1 M €	+328%	245 k €	-8.4%	267,6 k €	-1.3%	271,1 k €	+21.5%	223 k €	+2.5%	217,6 k €	+17.5%	185,1 k €	+11.8%	165,6 k €	+16.9%	141,7 k €	+14.3%	124 k €	+8.1%	114,7 k €	+16.9%	98,1 k €	-8.7%	107,4 k €	-16.9%	129,3 k €	+2.2%	126,5 k €	+56.2%	81 k €	+76.1%	46 k €	+81.8%	25,3 k €
Debts	2 M €	-6.7%	2,1 M €	-0.2%	2,1 M €	+219%	665,9 k €	-9.5%	736,1 k €	-5.0%	775,2 k €	-3.6%	804,5 k €	-8.1%	875,2 k €	-6.6%	936,9 k €	+0.5%	932 k €	+9.3%	853 k €	-6.1%	908,2 k €	-5.5%	961 k €	-4.9%	1 M €	-5.0%	1,1 M €	-3.8%	1,1 M €	-3.6%	1,1 M €	-3.3%	1,2 M €	-3.0%	1,2 M €	-2.7%	1,3 M €

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 13 ended

Active mandates

Cleo Casselman

Director · since 14 septembre 2020 · until 13 septembre 2026

Active

Philip Casselman

Managing director · since 14 septembre 2020 · until 13 septembre 2026

Active

Ended mandates

Cleo Casselman

Director · since 22 mai 2014 · until 25 juin 2020

Ended

Cleo Casselman

Director · since 22 mai 2014

Ended

Philip Casselman

Managing director · since 22 mai 2014 · until 25 juin 2020

Ended

Philip Casselman

Managing director · since 22 mai 2014

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2025	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020
Closing of the financial year	31/12/2025	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	27/08/2026	29/09/2025	31/08/2024	23/05/2023	15/07/2022	27/07/2021
General meeting	25/06/2026	26/06/2025	27/06/2024	20/05/2023	30/06/2022	24/06/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	25/06/2026	27/08/2026	Dutch	PDF
Micro model	31/12/2024	26/06/2025	29/09/2025	Dutch	PDF
Micro model	31/12/2023	27/06/2024	31/08/2024	Dutch	PDF
Micro model	31/12/2022	20/05/2023	23/05/2023	Dutch	PDF
Micro model	31/12/2021	30/06/2022	15/07/2022	Dutch	PDF
Micro model	31/12/2020	24/06/2021	27/07/2021	Dutch	PDF
Micro model	31/12/2019	07/09/2020	29/11/2020	Dutch	PDF
Micro model	31/12/2018	30/06/2019	29/08/2019	Dutch	PDF
Micro model	31/12/2017	28/06/2018	22/09/2018	Dutch	PDF
Micro model	31/12/2016	29/06/2017	10/07/2017	Dutch	PDF
Abridged model	31/12/2015	30/06/2016	27/07/2016	Dutch	PDF
Abridged model	31/12/2014	28/05/2015	22/07/2015	Dutch	PDF
Abridged model	31/12/2013	22/05/2014	27/08/2014	Dutch	PDF
Abridged model	31/12/2012	23/05/2013	16/08/2013	Dutch	PDF
Abridged model	31/12/2011	24/05/2012	30/08/2012	Dutch	PDF
Abridged model	31/12/2010	26/05/2011	28/10/2011	Dutch	PDF
Abridged model	31/12/2009	27/05/2010	23/08/2010	Dutch	PDF
Abridged model	31/12/2008	28/05/2009	31/08/2009	Dutch	PDF
Abridged model	31/12/2007	22/05/2008	17/07/2008	Dutch	PDF
Abridged model	31/12/2006	24/05/2007	23/08/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 5 M€

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 31/12/2025 · 2 active · 13 ended

Active mandates

Cleo Casselman

Director · since 14 septembre 2020 · until 13 septembre 2026

Active

Philip Casselman

Managing director · since 14 septembre 2020 · until 13 septembre 2026

Active

Ended mandates

Cleo Casselman

Director · since 22 mai 2014 · until 25 juin 2020

Ended

Cleo Casselman

Director · since 22 mai 2014

Ended

Philip Casselman

Managing director · since 22 mai 2014 · until 25 juin 2020

Ended

Philip Casselman

Managing director · since 22 mai 2014

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates25/03/2021
ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares30/01/2018
KAPITAAL - AANDELEN
PDF
Mandates11/02/2016
BENAMING - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates15/09/2015
ONTSLAGEN - BENOEMINGEN
PDF
Other10/02/2012
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates08/12/2011
ONTSLAGEN - BENOEMINGEN
PDF
Mandates07/08/2008
ONTSLAGEN - BENOEMINGEN
PDF
Mandates22/11/2005
ONTSLAGEN - BENOEMINGEN - DIVERSEN
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

2025
Annual accounts 2025-50,6 k €↓
2024
Annual accounts 2024807,2 k €↓
2023
Annual accounts 2023880,2 k €↑
2022
Annual accounts 20229,7 k €↑
2021
Annual accounts 2021-3,5 k €↓
2020
Annual accounts 202044,1 k €↑
2019
Annual accounts 20198,7 k €↑
2018
Annual accounts 2018-2,3 k €↓
2017
Annual accounts 201714,5 k €↓
2016
Annual accounts 201663,4 k €↑
2015
Annual accounts 201536,8 k €↑
2014
Annual accounts 201430,2 k €↑
2013
Annual accounts 201325,6 k €↑
2012
Annual accounts 201224,7 k €↑
2011
Annual accounts 201116,7 k €↓
2010
Annual accounts 201021,6 k €↑
2009
Annual accounts 200913,5 k €↓
2008
Annual accounts 200815 k €↓
2007
Annual accounts 200719,1 k €↓
2006
Annual accounts 200625,7 k €
19/08/1975
IncorporationPublic limited company

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

PLAN 83

Overview

What does PLAN 83 do?

Trend over 20 financial years

Indicative valuation

Board of directors

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