ACTIVE

LE SCENARIO

Export PDF

Financial year 2025 · closed on 30/11/2025

Net result

60,6 k €

+104.4% YoY

Gross margin

192,9 k €

+55.6% YoY

Equity

-869,9 k €

+6.4% YoY

What does LE SCENARIO do?

LE SCENARIO is a Public limited company incorporated in 1983. Its registered office is in Uccle.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0425.121.306

Incorporation

29/12/1983

Legal form

Public limited company

Registered office

Avenue Kersbeek 290
1180 Uccle · BruxellesSee on map

Contributed capital

61 500,00 €

Latest accounts

30/11/2025

Joint committees (3)

14901
200
218

Signals

ProfitablePositive 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	192,9 k €	+55.6%	124 k €	-34.6%	189,6 k €	-86.9%	1,5 M €	+14.3%	1,3 M €	+5.7%	1,2 M €	-9.1%	1,3 M €	-0.1%	1,3 M €	-28.0%	1,8 M €	-1.0%	1,9 M €	-8.9%	2 M €	-13.8%	2,4 M €	+25.4%	1,9 M €	-19.0%	2,3 M €	+22.9%	1,9 M €	+16.0%	1,6 M €	+3.5%	1,6 M €	-17.7%	1,9 M €	+7.6%	1,8 M €	-1.3%	1,8 M €
EBITDA	149,1 k €	+82.8%	81,6 k €	-45.3%	149,2 k €	-25.1%	199 k €	+0.5%	198,1 k €	+24.3%	159,4 k €	+81.7%	87,7 k €	+477%	15,2 k €	-95.1%	309,8 k €	-5.5%	327,8 k €	-40.0%	546,1 k €	-34.8%	837,7 k €	+23.3%	679,5 k €	-32.9%	1 M €	+57.5%	642,9 k €	+26.7%	507,2 k €	+15.3%	439,9 k €	-33.7%	663,8 k €	-6.0%	706,4 k €	+12.3%	629,2 k €
Operating result	113,1 k €	+179%	40,6 k €	-62.5%	108,2 k €	-7.4%	116,9 k €	+10.3%	106 k €	+118%	48,7 k €	+299%	-24,4 k €	+78.9%	-115,9 k €	-201%	114,9 k €	-59.9%	286,4 k €	+6.2%	269,8 k €	-45.7%	497,1 k €	+63.0%	305 k €	-53.9%	662,3 k €	+90.0%	348,7 k €	+79.4%	194,4 k €	+40.0%	138,9 k €	-57.8%	329,3 k €	-14.8%	386,7 k €	+1.9%	379,5 k €
Net result	60,6 k €	+104%	-1,4 M €	-2968%	48 k €	-24.8%	63,8 k €	-78.6%	297,6 k €	+139%	124,5 k €	+426%	-38,2 k €	-115%	255,5 k €	-47.9%	490,8 k €	+234%	146,8 k €	+23.5%	118,8 k €	-62.8%	319,8 k €	+68.2%	190,2 k €	-53.2%	406,2 k €	+89.2%	214,6 k €	+93.5%	110,9 k €	+37.8%	80,5 k €	-60.4%	203,1 k €	-15.7%	240,8 k €	+0.2%	240,4 k €
Balance sheet
Equity	-869,9 k €	+6.4%	-929,6 k €	-212%	826,8 k €	-31.5%	1,2 M €	+5.5%	1,1 M €	+3.5%	1,1 M €	-11.6%	1,2 M €	-3.6%	1,3 M €	+24.3%	1 M €	+85.9%	560,7 k €	-80.1%	2,8 M €	+4.1%	2,7 M €	+1.9%	2,7 M €	+4.9%	2,5 M €	+19.1%	2,1 M €	+11.2%	1,9 M €	+6.2%	1,8 M €	+4.7%	1,7 M €	+13.4%	1,5 M €	+16.2%	1,3 M €
Total assets	557,8 k €	-10.0%	619,9 k €	-77.1%	2,7 M €	-30.4%	3,9 M €	+4.6%	3,7 M €	+4.1%	3,6 M €	-14.2%	4,2 M €	-5.3%	4,4 M €	+2.0%	4,3 M €	-3.0%	4,4 M €	+1.6%	4,4 M €	+1.1%	4,3 M €	-9.0%	4,8 M €	+5.6%	4,5 M €	+12.9%	4 M €	+11.2%	3,6 M €	-3.6%	3,7 M €	-4.2%	3,9 M €	-9.7%	4,3 M €	+9.2%	3,9 M €
Cash	28,7 k €	-30.0%	41,1 k €	-76.9%	178 k €	+1.4%	175,5 k €	+7.5%	163,3 k €	-6.6%	174,9 k €	-30.4%	251,3 k €	-62.3%	665,7 k €	+158%	257,8 k €	+9.9%	234,5 k €	-87.5%	1,9 M €	+11.0%	1,7 M €	+23.6%	1,4 M €	+164%	516,5 k €	-27.4%	711,2 k €	+156%	278,1 k €	+7.6%	258,5 k €	-2.5%	265,1 k €	+41.4%	187,6 k €	+10.3%	170 k €
Debts	1,4 M €	-7.7%	1,5 M €	-17.7%	1,9 M €	-29.2%	2,6 M €	+4.4%	2,5 M €	+4.6%	2,4 M €	-15.6%	2,8 M €	-6.0%	3 M €	-4.9%	3,2 M €	-16.1%	3,8 M €	+161%	1,5 M €	-3.8%	1,5 M €	-23.8%	2 M €	+7.3%	1,8 M €	+6.9%	1,7 M €	+11.2%	1,6 M €	-13.3%	1,8 M €	-11.6%	2 M €	-23.1%	2,6 M €	+7.0%	2,5 M €
Other
Workforce	–		–		–		25,6 ETP	+10.8%	23,1 ETP	-7.2%	24,9 ETP	-2.0%	25,4 ETP	-10.2%	28,3 ETP	-9.3%	31,2 ETP	-6.6%	33,4 ETP	-6.2%	35,6 ETP	-4.6%	37,3 ETP	+19.9%	31,1 ETP	0.0%	31,1 ETP	+4.0%	29,9 ETP	+9.9%	27,2 ETP	-7.8%	29,5 ETP	-7.2%	31,8 ETP	+10.4%	28,8 ETP	-3.4%	29,8 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 30/11/2025 · 1 active · 28 ended

Active mandates

ALMALU

Director · since 14 mars 2022 · until 14 mars 2028 · 0821.752.524

Represented by Bram Triest

Active

Ended mandates

ALMALU

Managing director · since 14 mars 2022 · until 14 mars 2028 · 0821.752.524

Represented by Bram Triest

Ended

ALMALU

Managing director · since 14 mars 2022 · until 14 mars 2028 · 0821.752.524

Represented by Bram Triest

Ended

MARC COOLEN

Managing director · since 29 avril 2016 · until 29 avril 2022

Ended

MARIE ROSE FELIX

Director · since 29 avril 2016 · until 29 avril 2022

Ended

At this address

Other companies at this address

Company	CBE no.
Scenario● Active	0800.714.115

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	01/12/2024	01/12/2023	01/12/2022	01/12/2021	01/12/2020	01/12/2019
Closing of the financial year	30/11/2025	30/11/2024	30/11/2023	30/11/2022	30/11/2021	30/11/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/06/2026	30/06/2025	28/06/2024	30/06/2023	28/06/2022	03/06/2021
General meeting	24/04/2026	25/04/2025	26/04/2024	28/04/2023	29/04/2022	30/04/2021
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	30/11/2025	24/04/2026	30/06/2026	Dutch	PDF
Abridged model	30/11/2024	25/04/2025	30/06/2025	Dutch	PDF
Abridged model	30/11/2023	26/04/2024	28/06/2024	Dutch	PDF
Abridged model	30/11/2022	28/04/2023	30/06/2023	Dutch	PDF
Abridged model	30/11/2021	29/04/2022	28/06/2022	French	PDF
Abridged model	30/11/2020	30/04/2021	03/06/2021	French	PDF
Abridged model	30/11/2019	24/04/2020	09/06/2020	French	PDF
Abridged model	30/11/2018	26/04/2019	17/06/2019	French	PDF
Abridged model	30/11/2017	27/04/2018	05/07/2018	French	PDF
Abridged model	30/11/2016	28/04/2017	30/06/2017	French	PDF
Abridged model	30/11/2015	29/04/2016	28/07/2016	French	PDF
Abridged model	30/11/2014	24/04/2015	30/05/2015	French	PDF
Abridged model	30/11/2013	25/04/2014	26/05/2014	French	PDF
Abridged model	30/11/2012	26/04/2013	23/05/2013	French	PDF
Abridged model	30/11/2011	27/04/2012	25/06/2012	French	PDF
Abridged model	30/11/2010	29/04/2011	31/05/2011	French	PDF
Abridged model	30/11/2009	30/04/2010	17/06/2010	French	PDF
Abridged model	30/11/2008	24/04/2009	01/07/2009	French	PDF
Abridged model	30/11/2007	25/04/2008	26/06/2008	French	PDF
Abridged model	30/11/2006	27/04/2007	05/07/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 k€

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 30/11/2025 · 1 active · 28 ended

Active mandates

ALMALU

Director · since 14 mars 2022 · until 14 mars 2028 · 0821.752.524

Represented by Bram Triest

Active

Ended mandates

ALMALU

Managing director · since 14 mars 2022 · until 14 mars 2028 · 0821.752.524

Represented by Bram Triest

Ended

ALMALU

Managing director · since 14 mars 2022 · until 14 mars 2028 · 0821.752.524

Represented by Bram Triest

Ended

MARC COOLEN

Managing director · since 29 avril 2016 · until 29 avril 2022

Ended

MARIE ROSE FELIX

Director · since 29 avril 2016 · until 29 avril 2022

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring11/09/2023
KAPITAAL - AANDELEN - RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Restructuring26/05/2023
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Mandates28/04/2023
ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates21/03/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates29/04/2016
DEMISSIONS, NOMINATIONS
PDF
Mandates02/09/2013
DEMISSIONS, NOMINATIONS
PDF
Mandates29/08/2013
DEMISSIONS, NOMINATIONS
PDF
Mandates29/07/2011
DEMISSIONS, NOMINATIONS
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 202560,6 k €↑
2024
Annual accounts 2024-1,4 M €↓
2023
Annual accounts 202348 k €↓
2022
Annual accounts 202263,8 k €↓
2021
Annual accounts 2021297,6 k €↑
2020
Annual accounts 2020124,5 k €↑
2019
Annual accounts 2019-38,2 k €↓
2018
Annual accounts 2018255,5 k €↓
2017
Annual accounts 2017490,8 k €↑
2016
Annual accounts 2016146,8 k €↑
2015
Annual accounts 2015118,8 k €↓
2014
Annual accounts 2014319,8 k €↑
2013
Annual accounts 2013190,2 k €↓
2012
Annual accounts 2012406,2 k €↑
2011
Annual accounts 2011214,6 k €↑
2010
Annual accounts 2010110,9 k €↑
2009
Annual accounts 200980,5 k €↓
2008
Annual accounts 2008203,1 k €↓
2007
Annual accounts 2007240,8 k €↑
2006
Annual accounts 2006240,4 k €
29/12/1983
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

LE SCENARIO

Overview

What does LE SCENARIO 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