ACTIVE

Opus

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

128,1 k €

-12.1% YoY

Gross margin

792,3 k €

+0.9% YoY

Equity

654,3 k €

+0.0% YoY

Workforce

10,9 ETP

-3.5% YoY

What does Opus do?

Opus is a Public limited company incorporated in 1981. Its main activity is: Advertising agencies. Its registered office is in Molenbeek-Saint-Jean. It employs on average 10,9 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0421.959.007

Incorporation

01/09/1981

Legal form

Public limited company

Registered office

Rue de l'Intendant 264
1080 Molenbeek-Saint-Jean · BruxellesSee on map

Contributed capital

62 095,00 €

Latest accounts

31/12/2025

Average workforce

10,9 ETP

Activities (NACE)

73110Advertising agencies· main 73110Advertising agencies 74401Other professional, scientific and technical activities

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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	792,3 k €	+0.9%	784,9 k €	+4.3%	752,8 k €	-2.3%	770,2 k €	+0.8%	764,1 k €	-1.5%	775,4 k €	+25.9%	615,8 k €	-22.0%	789,5 k €	+1.0%	782,1 k €	-16.9%	941 k €	-1.7%	957,7 k €	+2.8%	931,3 k €	-4.1%	971,3 k €	+17.3%	828 k €	-23.0%	1,1 M €	-28.1%	1,5 M €		–		–		–		–
EBITDA	174,5 k €	-18.3%	213,5 k €	+6.7%	200,2 k €	+1.7%	196,8 k €	-19.8%	245,5 k €	+12.7%	217,8 k €	+329%	50,8 k €	-77.6%	226,4 k €	-8.5%	247,4 k €	-35.7%	384,7 k €	+6.0%	362,8 k €	+23.7%	293,2 k €	+51.6%	193,4 k €	+213%	61,8 k €	-79.6%	303,4 k €	+8.2%	280,4 k €	+168%	104,7 k €	-8.9%	114,9 k €	-45.7%	211,5 k €	+37.2%	154,2 k €
Operating result	166,1 k €	-11.9%	188,6 k €	+11.9%	168,6 k €	+5.7%	159,5 k €	-21.7%	203,8 k €	+6.4%	191,5 k €	+1513%	11,9 k €	-93.8%	192,6 k €	-9.5%	212,8 k €	-39.1%	349,4 k €	+6.6%	327,7 k €	+29.6%	252,9 k €	+65.8%	152,5 k €	+1154%	12,2 k €	-94.3%	214,8 k €	+21.2%	177,2 k €	+1002%	16,1 k €	-48.5%	31,2 k €	-76.1%	130,8 k €	+67.7%	78 k €
Net result	128,1 k €	-12.1%	145,7 k €	+16.3%	125,2 k €	+16.2%	107,7 k €	-26.8%	147,2 k €	+0.5%	146,5 k €	+2574%	5,5 k €	-95.7%	126,7 k €	-4.6%	132,9 k €	-39.0%	217,9 k €	+3.3%	210,8 k €	+43.9%	146,6 k €	+24.3%	117,9 k €	+2839%	4 k €	-96.4%	111,7 k €	+46.3%	76,4 k €	+1401%	-5,9 k €	-122%	26,8 k €	-67.7%	83,1 k €	+85.2%	44,9 k €
Balance sheet
Equity	654,3 k €	+0.0%	654,2 k €	+0.1%	653,5 k €	+0.0%	653,3 k €	+1.2%	645,5 k €	+1.1%	638,3 k €	+29.8%	491,8 k €	+1.1%	486,3 k €	+35.2%	359,6 k €	+0.2%	358,7 k €	-37.9%	577,9 k €	+12.9%	512 k €	+40.1%	365,5 k €	+47.6%	247,5 k €	+1.6%	243,5 k €	+5.1%	231,8 k €	+49.2%	155,4 k €	-3.6%	161,2 k €	-31.2%	234,4 k €	+54.9%	151,3 k €
Total assets	878 k €	+0.6%	872,8 k €	+2.3%	853 k €	-1.5%	866,4 k €	-5.8%	920 k €	+15.9%	794 k €	+23.7%	642,1 k €	-5.9%	682,1 k €	-7.1%	734 k €	-13.3%	846,2 k €	-5.8%	898 k €	+6.9%	840,1 k €	+0.6%	835,1 k €	+9.1%	765,5 k €	-21.9%	980 k €	-37.0%	1,6 M €	-55.6%	3,5 M €	+32.0%	2,7 M €	+7.0%	2,5 M €	+15.5%	2,1 M €
Cash	432,5 k €	+654%	57,4 k €	+30.3%	44 k €	-29.4%	62,4 k €	-73.9%	239,3 k €	+1263%	17,6 k €	-63.9%	48,6 k €	-38.2%	78,7 k €	-41.2%	134 k €	-30.3%	192,1 k €	-5.7%	203,8 k €	+102%	100,7 k €	-31.8%	147,7 k €	+41.8%	104,2 k €	-50.6%	211 k €	-60.8%	537,9 k €	-31.1%	780,5 k €	+36.9%	570,2 k €	-4.1%	594,6 k €	+139%	248,8 k €
Debts	223,7 k €	+2.3%	218,6 k €	+9.6%	199,5 k €	-6.4%	213,1 k €	-6.6%	228,1 k €	+109%	109,3 k €	+5.2%	103,9 k €	-30.4%	149,3 k €	-54.5%	328 k €	-25.6%	441 k €	+52.0%	290,1 k €	-2.7%	298 k €	-32.2%	439,7 k €	-9.9%	488 k €	-30.9%	706,5 k €	-46.6%	1,3 M €	-60.3%	3,3 M €	+33.5%	2,5 M €	+11.0%	2,2 M €	+12.5%	2 M €
Other
Workforce	10,9 ETP	-3.5%	11,3 ETP	+2.7%	11,0 ETP	0.0%	11,0 ETP	0.0%	11,0 ETP	-0.9%	11,1 ETP	-11.2%	12,5 ETP	-3.8%	13,0 ETP	+0.8%	12,9 ETP	+1.6%	12,7 ETP	-5.2%	13,4 ETP	-3.6%	13,9 ETP	+13.9%	12,2 ETP	-9.0%	13,4 ETP	-5.0%	14,1 ETP	-29.5%	20,0 ETP	+19.0%	16,8 ETP	+5.7%	15,9 ETP	-0.6%	16,0 ETP	-1.2%	16,2 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 12 ended

Active mandates

Jean-Pierre Dehertog

Director

Active

Ended mandates

Jean-Pierre Dehertog

Managing director · since 25 mai 2022

Ended

Jean Pierre Dehertog

Director · since 24 mai 2022

Ended

Jean Pierre Dehertog

Managing director · since 24 mai 2022

Ended

Francine Degand

Director · since 04 novembre 2014 · until 27 mai 2022

Ended

At this address

Other companies at this address

Company	CBE no.
DN Concept & Maintenance● Active	0803.072.403
JNLD Rénov● Active	0803.072.896

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	16/07/2026	29/08/2025	31/08/2024	30/08/2023	31/08/2022	31/08/2021
General meeting	19/06/2026	11/08/2025	30/08/2024	26/05/2023	27/05/2022	28/05/2021
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
Abridged model	31/12/2025	19/06/2026	16/07/2026	French	PDF
Abridged model	31/12/2024	11/08/2025	29/08/2025	French	PDF
Abridged model	31/12/2023	30/08/2024	31/08/2024	French	PDF
Abridged model	31/12/2022	26/05/2023	30/08/2023	French	PDF
Abridged model	31/12/2021	27/05/2022	31/08/2022	French	PDF
Abridged model	31/12/2020	28/05/2021	31/08/2021	French	PDF
Abridged model	31/12/2019	08/09/2020	30/10/2020	French	PDF
Abridged model	31/12/2018	31/05/2019	26/08/2019	French	PDF
Abridged model	31/12/2017	25/05/2018	13/08/2018	French	PDF
Abridged model	31/12/2016	26/05/2017	20/07/2017	French	PDF
Abridged model	31/12/2015	27/05/2016	26/07/2016	French	PDF
Abridged model	31/12/2014	29/05/2015	23/07/2015	French	PDF
Abridged model	31/12/2013	30/05/2014	12/06/2014	French	PDF
Abridged model	31/12/2012	31/05/2013	10/06/2013	French	PDF
Abridged model	31/12/2011	25/05/2012	09/07/2012	French	PDF
Abridged model	31/12/2010	27/05/2011	21/11/2011	French	PDF
Full model	31/12/2009	28/05/2010	24/08/2010	French	PDF
Full model	31/12/2008	29/05/2009	24/07/2009	French	PDF
Full model	31/12/2007	30/05/2008	22/08/2008	French	PDF
Full model	31/12/2006	25/05/2007	14/09/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 · 1 active · 12 ended

Active mandates

Jean-Pierre Dehertog

Director

Active

Ended mandates

Jean-Pierre Dehertog

Managing director · since 25 mai 2022

Ended

Jean Pierre Dehertog

Director · since 24 mai 2022

Ended

Jean Pierre Dehertog

Managing director · since 24 mai 2022

Ended

Francine Degand

Director · since 04 novembre 2014 · until 27 mai 2022

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates27/05/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates28/06/2016
DEMISSIONS, NOMINATIONS
PDF
Mandates28/11/2014
DEMISSIONS, NOMINATIONS
PDF
Mandates06/10/2011
DEMISSIONS, NOMINATIONS
PDF
Mandates10/03/2010
DEMISSIONS, NOMINATIONS
PDF
Mandates05/03/2008
DEMISSIONS, NOMINATIONS
PDF
Other21/09/2004
DIVERS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates15/09/2004
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 2025128,1 k €↓
2024
Annual accounts 2024145,7 k €↑
2023
Annual accounts 2023125,2 k €↑
2022
Annual accounts 2022107,7 k €↓
2021
Annual accounts 2021147,2 k €↑
2020
Annual accounts 2020146,5 k €↑
2019
Annual accounts 20195,5 k €↓
2018
Annual accounts 2018126,7 k €↓
2017
Annual accounts 2017132,9 k €↓
2016
Annual accounts 2016217,9 k €↑
2015
Annual accounts 2015210,8 k €↑
2014
Annual accounts 2014146,6 k €↑
2013
Annual accounts 2013117,9 k €↑
2012
Annual accounts 20124 k €↓
2011
Annual accounts 2011111,7 k €↑
2010
Annual accounts 201076,4 k €↑
2009
Annual accounts 2009-5,9 k €↓
2008
Annual accounts 200826,8 k €↓
2007
Annual accounts 200783,1 k €↑
2006
Annual accounts 200644,9 k €
01/09/1981
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

Opus

Overview

What does Opus do?

Trend over 20 financial years

Indicative valuation

Board of directors

Other companies at this address

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