SEMACO
0415.816.927 · rovalta.com · 22/09/2026
NORMAL SITUATION
SEMACO
Financial year 2021 · closed on 31/10/2021
Net result
-30,9 k €
-115.9% YoY
Gross margin
-30,6 k €
-108.6% YoY
Equity
504,2 k €
-5.8% YoY
Company — Normal situation.
Overview
What does SEMACO do?
SEMACO is a company registered in Belgium.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0415.816.927
Legal form
Public limited company
Contributed capital
160 000,00 €
Latest accounts
31/10/2021
Joint committees (1)
- 218
Signals
Solid equityGood liquidity
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 16 financial years
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||
| Gross margin | -30,6 k € | -109% | 356,5 k € | +3250% | -11,3 k € | -287% | 6 k € | +5.5% | 5,7 k € | -67.4% | 17,6 k € | +179% | 6,3 k € | -76.9% | 27,2 k € | +41.5% | 19,2 k € | -25.8% | 25,9 k € | -0.4% | 26 k € | -45.9% | 48,1 k € | -63.5% | 132 k € | -84.1% | 832,2 k € | +23.8% | 672,3 k € | +38.8% | 484,5 k € |
| EBITDA | -30,6 k € | -109% | 348,8 k € | +1938% | -19 k € | -34.1% | -14,2 k € | -787% | -1,6 k € | -115% | 10,4 k € | +1318% | -853,9 € | -104% | 20,2 k € | +63.4% | 12,4 k € | +32.4% | 9,3 k € | -43.9% | 16,6 k € | -58.6% | 40,1 k € | -68.0% | 125,4 k € | -73.9% | 481,2 k € | +26.1% | 381,6 k € | +51.9% | 251,1 k € |
| Operating result | -30,9 k € | -109% | 343,6 k € | +1071% | -35,4 k € | -15.3% | -30,7 k € | -64.1% | -18,7 k € | -77.2% | -10,6 k € | +58.1% | -25,2 k € | -1211% | -1,9 k € | +81.7% | -10,5 k € | +35.5% | -16,3 k € | +32.4% | -24,1 k € | -288% | 12,8 k € | -87.6% | 103,2 k € | -75.8% | 427,4 k € | +35.6% | 315,1 k € | +64.0% | 192,1 k € |
| Net result | -30,9 k € | -116% | 193,9 k € | +652% | -35,1 k € | -128% | 124,6 k € | +867% | -16,3 k € | -87.3% | -8,7 k € | -18.3% | -7,3 k € | -132% | 22,8 k € | +49.9% | 15,2 k € | -27.8% | 21,1 k € | +33.7% | 15,8 k € | -65.5% | 45,8 k € | -60.6% | 116,2 k € | -62.9% | 313,4 k € | +37.4% | 228,1 k € | +63.3% | 139,7 k € |
| Balance sheet | |||||||||||||||||||||||||||||||
| Equity | 504,2 k € | -5.8% | 535,1 k € | +56.8% | 341,2 k € | -9.3% | 376,3 k € | -42.3% | 651,7 k € | -2.4% | 668 k € | -14.0% | 776,7 k € | -3.4% | 804 k € | -0.9% | 811,2 k € | -1.8% | 825,9 k € | -1.1% | 834,8 k € | -1.7% | 849 k € | +1.9% | 833,3 k € | -16.8% | 1 M € | +32.1% | 758,1 k € | +28.5% | 590,1 k € |
| Total assets | 602,9 k € | -4.5% | 631,2 k € | +82.4% | 346,1 k € | -56.6% | 796,9 k € | +16.2% | 685,6 k € | -14.0% | 796,9 k € | -4.8% | 836,8 k € | -5.1% | 882 k € | +0.8% | 875,2 k € | -11.7% | 991,1 k € | -9.7% | 1,1 M € | -0.7% | 1,1 M € | -30.5% | 1,6 M € | -16.4% | 1,9 M € | +3.0% | 1,8 M € | +14.3% | 1,6 M € |
| Cash | 350,1 k € | -25.4% | 469,3 k € | +472% | 82,1 k € | -84.2% | 520,5 k € | +93.7% | 268,7 k € | -25.2% | 359,2 k € | +5.9% | 339,1 k € | -22.8% | 439,3 k € | +28.6% | 341,5 k € | +4.7% | 326,3 k € | -18.4% | 399,8 k € | -0.3% | 400,8 k € | -12.7% | 459,3 k € | +12.3% | 408,9 k € | +21.5% | 336,5 k € | +42.9% | 235,4 k € |
| Debts | 4,9 k € | +111% | 2,3 k € | -52.2% | 4,9 k € | -98.8% | 420,5 k € | +1475% | 26,7 k € | -79.2% | 128,2 k € | +126% | 56,8 k € | -27.2% | 78 k € | +21.8% | 64 k € | -58.6% | 154,5 k € | -39.4% | 254,9 k € | +4.0% | 245 k € | -67.6% | 755,6 k € | -15.7% | 896,5 k € | -17.3% | 1,1 M € | +5.8% | 1 M € |
| Other | |||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | – | – | – | 5,7 ETP | +16.3% | 4,9 ETP | +6.5% | 4,6 ETP | |||||||||||||
Governance
Board of directors
Seen on filing of 31/10/2021 · 3 active · 15 ended
Active mandates
Ended mandates
Frédéric SAFIN
EndedFrédéric SAFIN
EndedJoseph ALBART
EndedJoseph ALBART
EndedFinancials
Annual accounts
Full financial information
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model |
| Start of the financial year | 01/01/2021 | 01/01/2020 | 01/01/2019 | 01/01/2018 | 01/01/2017 | 01/01/2016 |
| Closing of the financial year | 31/10/2021 | 31/12/2020 | 31/12/2019 | 31/12/2018 | 31/12/2017 | 31/12/2016 |
| Length of the financial year | 10 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 31/08/2022 | 01/12/2021 | 14/09/2020 | 30/08/2019 | 20/07/2018 | 11/05/2017 |
| General meeting | 19/07/2022 | 27/11/2021 | 24/08/2020 | 26/08/2019 | 08/05/2018 | 09/05/2017 |
| 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 daysFilings
Annual accounts filings
46 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/10/2021 | 19/07/2022 | 31/08/2022 | French | |
| Abridged model | 31/12/2020 | 27/11/2021 | 01/12/2021 | French | |
| Abridged model | 31/12/2019 | 24/08/2020 | 14/09/2020 | French | |
| Abridged model | 31/12/2018 | 26/08/2019 | 30/08/2019 | French | |
| Abridged model | 31/12/2017 | 08/05/2018 | 20/07/2018 | French | |
| Abridged model | 31/12/2016 | 09/05/2017 | 11/05/2017 | French | |
| Abridged model | 31/12/2015 | 10/05/2016 | 08/07/2016 | French | |
| Abridged model | 31/12/2014 | 12/05/2015 | 04/08/2015 | French | |
| Abridged model | 31/12/2013 | 22/05/2014 | 08/07/2014 | French | |
| Abridged model | 31/12/2012 | 31/05/2013 | 01/07/2013 | French | |
| Abridged model | 31/12/2011 | 08/05/2012 | 11/05/2012 | French | |
| Abridged model | 31/12/2010 | 30/06/2011 | 29/07/2011 | French | |
| Abridged model | 31/12/2009 | 22/06/2010 | 13/07/2010 | French | |
| Abridged model | 31/12/2008 | 27/05/2009 | 29/05/2009 | French | |
| Abridged model | 31/12/2007 | 13/05/2008 | 03/06/2008 | French | |
| Abridged model | 31/12/2006 | 08/05/2007 | 12/06/2007 | French | |
| Abridged modelCorrection | 31/12/2005 | 08/06/2006 | 23/06/2006 | French | |
| Abridged model | 31/12/2005 | 08/06/2006 | 15/06/2006 | French | |
| Abridged model | 31/12/2004 | 07/06/2005 | 10/06/2005 | French | |
| Abridged model | 31/12/2003 | 22/06/2004 | 24/06/2004 | French | |
| Abridged model | 31/12/2002 | 27/06/2003 | 11/07/2003 | French | |
| Abridged model | 31/12/2001 | 04/06/2002 | 27/06/2002 | French | |
| Abridged model | 31/12/2000 | 22/06/2001 | 31/07/2001 | French | |
| Abridged model | 31/12/1999 | 19/05/2000 | 24/05/2000 | French |
Valuation
Estimate
Indicative valuation
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/10/2021 · 3 active · 15 ended
Active mandates
Ended mandates
Frédéric SAFIN
EndedFrédéric SAFIN
EndedJoseph ALBART
EndedJoseph ALBART
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2021Annual accounts 2021-30,9 k €↓
- 2020Annual accounts 2020193,9 k €↑
- 2019Annual accounts 2019-35,1 k €↓
- 2018Annual accounts 2018124,6 k €↑
- 2017Annual accounts 2017-16,3 k €↓
- 2016Annual accounts 2016-8,7 k €↓
- 2015Annual accounts 2015-7,3 k €↓
- 2014Annual accounts 201422,8 k €↑
- 2013Annual accounts 201315,2 k €↓
- 2012Annual accounts 201221,1 k €↑
- 2011Annual accounts 201115,8 k €↓
- 2010Annual accounts 201045,8 k €↓
- 2009Annual accounts 2009116,2 k €↓
- 2008Annual accounts 2008313,4 k €↑
- 2007Annual accounts 2007228,1 k €↑
- 2006Annual accounts 2006139,7 k €