ACTIVE

MS MOTOR (SA)

Export PDF

Financial year 2025 · closed on 30/09/2025

Net result

852,1 k €

+11.4% YoY

Revenue

56,5 M €

-14.3% YoY

Equity

4,5 M €

+2.3% YoY

Workforce

49,5 ETP

-4.3% YoY

What does MS MOTOR do?

MS MOTOR is a Public limited company incorporated in 1983. Its main activity is: Sale of cars and light motor vehicles. Its registered office is in Marche-en-Famenne. It employs on average 49,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0423.896.136

Incorporation

04/03/1983

Legal form

Public limited company

Registered office

Marche,Rue des Deux Provinces 8
6900 Marche-en-Famenne · WallonieSee on map

Contributed capital

400 000,00 €

Latest accounts

30/09/2025

Average workforce

49,5 ETP

Activities (NACE)

45113Sale of cars and light motor vehicles· main 45201Maintenance and repair of motor vehicles 47811Retail sale via stalls and markets of food, beverages and tobacco products 50200Sea and coastal freight water transport 95311Repair of computers and personal and household goods

Joint committees (2)

Contacts

1 public detail availableLog in to view

Signals

ProfitableLow riskPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Revenue	56,5 M €	-14.3%	65,9 M €	-11.7%	74,7 M €	+19.6%	62,4 M €	+13.7%	54,9 M €	+26.6%	43,4 M €	+42.1%	30,5 M €	+39.7%	21,8 M €	+4.5%	20,9 M €	+34.7%	15,5 M €	+7.2%	14,5 M €	+19.3%	12,1 M €	+29.4%	9,4 M €		–		–		–		–		–		–
EBITDA	2,8 M €	-8.6%	3,1 M €	+11.9%	2,8 M €	+57.4%	1,8 M €	+19.5%	1,5 M €	+3.9%	1,4 M €	+30.7%	1,1 M €	+24.0%	874,8 k €	-6.2%	932,2 k €	+17.2%	795,1 k €	+51.2%	525,7 k €	+41.8%	370,6 k €	-39.4%	611,9 k €	+88.4%	324,8 k €	-8.9%	356,4 k €	+86.2%	191,4 k €	+118%	87,8 k €	-2.3%	89,8 k €	+130%	39,1 k €
Operating result	1,8 M €	-9.3%	2 M €	+18.0%	1,7 M €	+102%	832,6 k €	+99.8%	416,7 k €	-29.1%	587,4 k €	+50.0%	391,5 k €	+2.9%	380,3 k €	-29.4%	538,6 k €	+2.1%	527,3 k €	+66.9%	315,9 k €	+24.1%	254,6 k €	-34.8%	390,2 k €	+58.7%	245,8 k €	-15.9%	292,4 k €	+117%	134,9 k €	+308%	33,1 k €	-31.0%	47,9 k €	+127%	21,1 k €
Net result	852,1 k €	+11.4%	764,7 k €	+0.3%	762,1 k €	+161%	292,4 k €	+3441%	8,3 k €	-93.0%	117,3 k €	-27.5%	161,9 k €	+18.6%	136,5 k €	-44.2%	244,5 k €	-9.1%	269 k €	+97.1%	136,5 k €	+41.8%	96,3 k €	-52.3%	202,1 k €	+70.0%	118,8 k €	-26.1%	160,9 k €	+184%	56,7 k €	+4034%	1,4 k €	-95.4%	29,9 k €	+362%	6,5 k €
Balance sheet
Equity	4,5 M €	+2.3%	4,4 M €	-0.1%	4,4 M €	+10.2%	4 M €	+7.8%	3,7 M €	+0.2%	3,7 M €	+26.1%	3 M €	+90.6%	1,6 M €	+9.6%	1,4 M €	+20.9%	1,2 M €	+29.8%	902,6 k €	+17.8%	766,1 k €	+14.4%	669,8 k €	+43.2%	467,8 k €	+34.1%	348,9 k €	+85.6%	188 k €	+131%	81,3 k €	+1.7%	80 k €	+35.5%	59 k €
Total assets	23,5 M €	-5.7%	25 M €	-22.4%	32,2 M €	+38.1%	23,3 M €	-7.3%	25,1 M €	+21.8%	20,6 M €	+0.2%	20,6 M €	+85.8%	11,1 M €	-12.6%	12,7 M €	+76.1%	7,2 M €	+22.9%	5,9 M €	+12.8%	5,2 M €	+28.8%	4 M €	+4.2%	3,9 M €	+75.0%	2,2 M €	+39.1%	1,6 M €	+15.3%	1,4 M €	+176%	498,4 k €	+56.5%	318,6 k €
Cash	705,1 k €	-48.0%	1,4 M €	-1.6%	1,4 M €	-40.1%	2,3 M €	+164%	871 k €	+2.8%	847,2 k €	+63.3%	518,7 k €	-31.5%	757,2 k €	+4.6%	723,8 k €	+15.5%	626,7 k €	+25.5%	499,3 k €	+159%	192,8 k €	-43.6%	341,7 k €	+186%	119,6 k €	+51.5%	79 k €	+54.4%	51,1 k €	-65.3%	147,5 k €	+87.2%	78,8 k €	+212%	25,3 k €
Debts	18,9 M €	-7.4%	20,4 M €	-26.4%	27,7 M €	+44.1%	19,2 M €	-9.3%	21,2 M €	+26.4%	16,8 M €	-4.7%	17,6 M €	+85.3%	9,5 M €	-14.3%	11,1 M €	+88.5%	5,9 M €	+21.2%	4,8 M €	+10.2%	4,4 M €	+31.5%	3,3 M €	-1.3%	3,4 M €	+82.7%	1,9 M €	+32.5%	1,4 M €	+8.0%	1,3 M €	+211%	416,7 k €	+60.8%	259,1 k €
Other
Workforce	49,5 ETP	-4.3%	51,7 ETP	-3.5%	53,6 ETP	-11.3%	60,4 ETP	-2.4%	61,9 ETP	+18.8%	52,1 ETP	+53.2%	34,0 ETP	+45.3%	23,4 ETP	+16.4%	20,1 ETP	+31.4%	15,3 ETP	+7.7%	14,2 ETP	+2.2%	13,9 ETP	+20.9%	11,5 ETP	+42.0%	8,1 ETP	+44.6%	5,6 ETP	+47.4%	3,8 ETP	-5.0%	4,0 ETP	+300%	1,0 ETP	-63.0%	2,7 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/09/2025 · 1 active · 8 ended

Active mandates

THE Z COMPANY

Director · since 16 janvier 2019 · 0716.876.916

Represented by Karim EL DANA

Active

Ended mandates

THE Z COMPANY

Manager · since 16 janvier 2019 · 0716.876.916

Represented by Karim EL DANA

Ended

THE Z COMPANY

Director · since 16 janvier 2019 · 0716.876.916

Represented by Karim EL DANA

Ended

BDO BEDRIJFSREVISOREN-BDO REVISEURS D'ENTREPRISES

Auditor · since 22 novembre 2013 · until 25 novembre 2016 · 0431.088.289

Represented by Hugues Fronville

Ended

BDO BEDRIJFSREVISOREN-BDO REVISEURS D'ENTREPRISES

Auditor · since 22 novembre 2013 · until 25 novembre 2016 · 0431.088.289

Represented by Hugues Fronville

Ended

At this address

Other companies at this address

Company	CBE no.
MAISON DIX-NEUF● Active	1028.585.426
THE Z COMPANY● Active	0716.876.916

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full model
Start of the financial year	01/10/2024	01/10/2023	01/10/2022	01/10/2021	01/10/2020	01/10/2019
Closing of the financial year	30/09/2025	30/09/2024	30/09/2023	30/09/2022	30/09/2021	30/09/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	09/02/2026	07/03/2025	08/01/2024	11/01/2023	29/03/2022	20/05/2021
General meeting	09/02/2026	06/03/2025	05/01/2024	05/01/2023	24/03/2022	04/03/2021
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

22 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	30/09/2025	09/02/2026	09/02/2026	French	PDF
Full model	30/09/2024	06/03/2025	07/03/2025	French	PDF
Full model	30/09/2023	05/01/2024	08/01/2024	French	PDF
Full model	30/09/2022	05/01/2023	11/01/2023	French	PDF
Full model	30/09/2021	24/03/2022	29/03/2022	French	PDF
Full model	30/09/2020	04/03/2021	20/05/2021	French	PDF
Full model	30/09/2019	05/03/2020	30/04/2020	French	PDF
Full model	30/09/2018	16/01/2019	06/03/2019	French	PDF
Full model	30/09/2017	19/04/2018	23/04/2018	French	PDF
Full modelCorrection	30/09/2016	31/05/2017	23/04/2018	French	PDF
Full model	30/09/2016	31/05/2017	01/06/2017	French	PDF
Full modelCorrection	30/09/2015	10/03/2016	15/04/2016	French	PDF
Full model	30/09/2015	10/03/2016	25/03/2016	French	PDF
Full model	30/09/2014	10/04/2015	24/04/2015	French	PDF
Full model	30/09/2013	22/11/2013	17/03/2014	French	PDF
Abridged model	30/09/2012	24/01/2013	14/02/2013	French	PDF
Abridged model	30/09/2011	26/01/2012	21/02/2012	French	PDF
Abridged model	30/09/2010	26/01/2011	16/02/2011	French	PDF
Abridged model	30/09/2009	18/12/2009	12/01/2010	French	PDF
Abridged model	30/09/2008	10/01/2009	15/01/2009	French	PDF
Abridged model	30/09/2007	07/01/2008	28/01/2008	French	PDF
Abridged model	30/09/2006	26/12/2006	08/01/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 5 M€ and 10 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 30/09/2025 · 1 active · 8 ended

Active mandates

THE Z COMPANY

Director · since 16 janvier 2019 · 0716.876.916

Represented by Karim EL DANA

Active

Ended mandates

THE Z COMPANY

Manager · since 16 janvier 2019 · 0716.876.916

Represented by Karim EL DANA

Ended

THE Z COMPANY

Director · since 16 janvier 2019 · 0716.876.916

Represented by Karim EL DANA

Ended

BDO BEDRIJFSREVISOREN-BDO REVISEURS D'ENTREPRISES

Auditor · since 22 novembre 2013 · until 25 novembre 2016 · 0431.088.289

Represented by Hugues Fronville

Ended

BDO BEDRIJFSREVISOREN-BDO REVISEURS D'ENTREPRISES

Auditor · since 22 novembre 2013 · until 25 novembre 2016 · 0431.088.289

Represented by Hugues Fronville

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates16/03/2026
DEMISSIONS, NOMINATIONS
PDF
Registered office30/06/2023
SIEGE SOCIAL
PDF
Mandates27/12/2022
MODIFICATION FORME JURIDIQUE - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates15/10/2020
DEMISSIONS, NOMINATIONS
PDF
Other24/02/2020
MODIFICATION FORME JURIDIQUE
PDF
Mandates17/02/2020
DEMISSIONS, NOMINATIONS
PDF
Mandates20/08/2019
DEMISSIONS, NOMINATIONS - DIVERS
PDF
Restructuring11/02/2019
CAPITAL, ACTIONS - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
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 2025852,1 k €↑
2024
Annual accounts 2024764,7 k €↑
2023
Annual accounts 2023762,1 k €↑
2022
Annual accounts 2022292,4 k €↑
2021
Annual accounts 20218,3 k €↓
2020
Annual accounts 2020117,3 k €↓
2019
Annual accounts 2019161,9 k €↑
2018
Annual accounts 2018136,5 k €↓
2017
Annual accounts 2017244,5 k €↓
2016
Annual accounts 2016269 k €↑
2015
Annual accounts 2015136,5 k €↑
2014
Annual accounts 201496,3 k €↓
2013
Annual accounts 2013202,1 k €↑
2012
Annual accounts 2012118,8 k €↓
2011
Annual accounts 2011160,9 k €↑
2010
Annual accounts 201056,7 k €↑
2009
Annual accounts 20091,4 k €↓
2008
Annual accounts 200829,9 k €↑
2007
Annual accounts 20076,5 k €
04/03/1983
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

MS MOTOR (SA)

Overview

What does MS MOTOR do?

Trend over 19 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