ACTIVE

AUBAY.PROMOTIC

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result29,3 k €-67,9 %over 1 year

Revenue3,1 M €-26,9 %over 1 year

Equity929,1 k €+0,4 %over 1 year

Workforce14,7 ETP-19,7 %over 1 year

Identity

Source · BCE/KBO

AUBAY.PROMOTIC is a Public limited company incorporated in 1983. Its registered office is in Namur. It employs on average 14,7 ETP workers (FTE).

Legal situation: Normal situation
BCE/KBO no. / VAT: BE 0423.954.930
Incorporation: 20/04/1983
Legal form: Public limited company
Registered office: Route de Louvain-la-Neuve(BL) 4
5001 Namur · WallonieSee on map
Contributed capital: 100 000,00 €
Latest accounts: 31/12/2025
Average workforce: 14,7 ETP

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

Financials

Source · NBB, 21 filings

Trend over 16 financial years

	2025		2024		2023		2022		2021
Income statement
Revenue	3,1 M €	-26.9%	4,3 M €	+23.3%	3,5 M €	+14.2%	3 M €	+18.7%	2,6 M €
EBITDA	75,8 k €	-47.3%	143,9 k €	-41.7%	246,7 k €	-3.2%	254,9 k €	+71.8%	148,3 k €
Operating result	74,4 k €	-47.7%	142,4 k €	-42.0%	245,3 k €	-3.0%	252,8 k €	+73.1%	146 k €
Net result	29,3 k €	-67.9%	91,1 k €	-46.5%	170,2 k €	+3.7%	164,1 k €	+75.1%	93,7 k €
Balance sheet
Equity	929,1 k €	+0.4%	925,1 k €	-1.0%	934,1 k €	+8.1%	864,1 k €	+8.0%	800,1 k €
Total assets	1,6 M €	-20.7%	2 M €	+7.6%	1,8 M €	+19.9%	1,5 M €	+8.6%	1,4 M €
Cash	699,5 k €	-15.0%	822,9 k €	+7.9%	762,6 k €	+5.5%	723,1 k €	+15.2%	627,7 k €
Debts	637,4 k €	-39.4%	1,1 M €	+21.3%	866,9 k €	+29.8%	667,7 k €	+9.3%	610,6 k €
Other
Workforce	14,7 ETP	-19.7%	18,3 ETP	-12.9%	21,0 ETP	+10.5%	19,0 ETP	-6.4%	20,3 ETP

Valuation

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

3 active · 18 ended

Active mandates

AUBAY SA

Director

Represented by Philippe Rabasse

Active

Christophe Davreux

Managing director

Active

Vincent GAUTHIER

Managing director

Active

Ended mandates

Christophe DAVREUX

Managing director · since 01 janvier 2020

Ended

Joël SANZOT

Director · since 01 janvier 2020

Ended

VINCENT GAUTHIER

Managing director · since 10 juin 2014 · until 10 juin 2020

Ended

Joël Sanzot

Managing director · since 21 septembre 2010 · until 20 septembre 2013

Ended

Other companies at this address

Route de Louvain-la-Neuve(BL) 4 5001 Namur

Company	CBE no.
AIDANTS PROCHES● Active	0885.931.187
BRH HOLDING● Active	1011.253.704
Bureau de Gestion Commerciale● Bankrupt	0419.761.263
COMMISSION WALLONNE POUR L'ENERGIE● Active	0850.260.131
CORENOVE● Active	0699.603.986
D.N.V.● Active	0877.265.525
Fédération francophone belge de Marches Populaires● Active	0414.009.262
HUNGRY MINDS● Active	0476.615.339
NGR● Active	1031.762.076
Réseau Entreprendre Wallonie● Active	0870.748.016
SHARP SENSE● Active	1038.117.457

Full financial information

Source · NBB

	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	01/01/2025	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	31/03/2026	07/04/2025	12/04/2024	14/04/2023	19/04/2022	16/04/2021
General meeting	20/03/2026	21/03/2025	15/03/2024	17/03/2023	18/03/2022	19/03/2021
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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 21 filings

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	20/03/2026	31/03/2026	French	PDF
Full model	31/12/2024	21/03/2025	07/04/2025	French	PDF
Full model	31/12/2023	15/03/2024	12/04/2024	French	PDF
Full model	31/12/2022	17/03/2023	14/04/2023	French	PDF
Full model	31/12/2021	18/03/2022	19/04/2022	French	PDF
Full model	31/12/2020	19/03/2021	16/04/2021	French	PDF
Full model	31/12/2019	20/03/2020	15/04/2020	French	PDF
Full model	31/12/2018	15/03/2019	09/04/2019	French	PDF
Full model	31/12/2017	16/03/2018	05/04/2018	French	PDF
Full modelCorrection	31/12/2016	17/03/2017	21/04/2017	French	PDF
Full model	31/12/2016	17/03/2017	12/04/2017	French	PDF
Full model	31/12/2015	18/03/2016	12/04/2016	French	PDF
Full model	31/12/2014	20/03/2015	15/04/2015	French	PDF
Full model	31/12/2013	21/03/2014	16/04/2014	French	PDF
Full model	31/12/2012	22/03/2013	05/04/2013	French	PDF
Full model	31/12/2011	11/05/2012	01/06/2012	French	PDF
Full model	31/12/2010	18/03/2011	13/04/2011	French	PDF
Full model	31/12/2009	31/03/2010	27/04/2010	French	PDF
Full model	31/12/2008	23/04/2009	20/05/2009	French	PDF
Full model	31/12/2007	14/05/2008	03/06/2008	French	PDF
Full model	31/12/2006	08/05/2007	04/06/2007	French	PDF

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.

Board of directors

Source · NBB, accounts to 31/12/2025

3 active · 18 ended

Active mandates

AUBAY SA

Director

Represented by Philippe Rabasse

Active

Christophe Davreux

Managing director

Active

Vincent GAUTHIER

Managing director

Active

Ended mandates

Christophe DAVREUX

Managing director · since 01 janvier 2020

Ended

Joël SANZOT

Director · since 01 janvier 2020

Ended

VINCENT GAUTHIER

Managing director · since 10 juin 2014 · until 10 juin 2020

Ended

Joël Sanzot

Managing director · since 21 septembre 2010 · until 20 septembre 2013

Ended

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

Mandates12/04/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates15/01/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates08/04/2020
DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates18/04/2017
DEMISSIONS, NOMINATIONS
PDF
Registered office10/08/2016
SIEGE SOCIAL
PDF
Mandates19/08/2014
DEMISSIONS, NOMINATIONS
PDF
Mandates19/08/2014
DEMISSIONS, NOMINATIONS
PDF
Mandates17/04/2014
DEMISSIONS, NOMINATIONS
PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

2025
Annual accounts 202529,3 k €↓
2024
Annual accounts 202491,1 k €↓
2023
Annual accounts 2023170,2 k €↑
2022
Annual accounts 2022164,1 k €↑
2021
Annual accounts 202193,7 k €↓
2020
Annual accounts 2020146,7 k €↑
2019
Annual accounts 201994,3 k €↓
2018
Annual accounts 2018164,7 k €↓
2017
Annual accounts 2017239,3 k €↑
2016
Annual accounts 2016200 k €↑
2015
Annual accounts 201527,4 k €↓
2014
Annual accounts 201430,9 k €↑
2013
Annual accounts 2013-24,7 k €↓
2012
Annual accounts 2012138,1 k €↑
2011
Annual accounts 201192,5 k €↓
2010
Annual accounts 2010381,3 k €
20/04/1983
IncorporationPublic limited company

AUBAY.PROMOTIC

Overview

Identity

Financials

Valuation

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

Timeline