NORMAL SITUATION

MULTI DATA

Export PDF

Financial year 2021 · closed on 31/12/2021

Net result

74,4 k €

+76.2% YoY

Revenue

908,6 k €

+10.9% YoY

Equity

489,9 k €

+17.9% YoY

Workforce

2,3 ETP

-23.3% YoY

Company — Normal situation.

What does MULTI DATA do?

MULTI DATA is a company registered in Belgium. It employs on average 2,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0425.997.670

Legal form

Private limited company

Contributed capital

25 000,00 €

Latest accounts

31/12/2021

Average workforce

2,3 ETP

Joint committees (2)

Signals

ProfitableSolid equityGood 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 16 financial years

	2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Revenue	908,6 k €	+10.9%	819,2 k €	-6.0%	871,9 k €	-6.6%	933,0 k €	+24.6%	748,6 k €	-14.3%	873,1 k €	+46.6%	595,6 k €	-5.7%	631,3 k €	-25.3%	844,9 k €	+15.7%	730,5 k €	-6.0%	777,5 k €		–		–		–		–		–
EBITDA	130,6 k €	+53.5%	85,1 k €	-21.7%	108,7 k €	+5.4%	103,2 k €	+25.4%	82,3 k €	-39.8%	136,7 k €	+211%	44,0 k €	-21.9%	56,3 k €	-37.9%	90,6 k €	+38.1%	65,6 k €	+25.9%	52,1 k €	+109%	25,0 k €	+62.6%	15,4 k €	-55.4%	34,4 k €	+43.4%	24,0 k €	-20.6%	30,2 k €
Operating result	107,8 k €	+67.0%	64,6 k €	-6.1%	68,8 k €	-30.0%	98,3 k €	+26.8%	77,5 k €	-42.4%	134,7 k €	+275%	35,9 k €	-11.4%	40,5 k €	-39.8%	67,3 k €	+69.6%	39,7 k €	+45.3%	27,3 k €	+108%	13,1 k €	+134%	5,6 k €	-71.1%	19,4 k €	+4095%	461,4 €	-97.0%	15,2 k €
Net result	74,4 k €	+76.2%	42,2 k €	-8.2%	46,0 k €	-35.1%	70,9 k €	+63.6%	43,3 k €	-48.5%	84,2 k €	+331%	19,5 k €	-1.9%	19,9 k €	-54.4%	43,7 k €	+59.6%	27,4 k €	+89.7%	14,4 k €	+122%	6,5 k €	-46.5%	12,2 k €	-71.7%	43,0 k €	+106%	20,8 k €	+126%	9,2 k €
Balance sheet
Equity	489,9 k €	+17.9%	415,4 k €	+7.7%	385,9 k €	-28.5%	539,9 k €	+11.6%	484,0 k €	+2.8%	470,6 k €	+21.8%	386,4 k €	+5.3%	366,9 k €	+5.7%	347,0 k €	+14.4%	303,3 k €	+9.9%	276,0 k €	+6.2%	259,8 k €	+3.3%	251,6 k €	+5.1%	239,4 k €	+21.9%	196,4 k €	+11.9%	175,6 k €
Total assets	586,8 k €	-1.6%	596,1 k €	-23.9%	783,6 k €	+18.7%	659,9 k €	+5.4%	625,9 k €	-1.1%	632,7 k €	+32.4%	478,0 k €	+7.3%	445,5 k €	+5.3%	423,1 k €	+8.0%	391,7 k €	-19.4%	486,2 k €	+9.3%	444,9 k €	+28.1%	347,3 k €	-40.7%	585,9 k €	+34.1%	436,8 k €	+14.5%	381,4 k €
Cash	466,6 k €	+24.8%	373,7 k €	+30.5%	286,3 k €	-42.4%	496,9 k €	+14.3%	434,7 k €	+4.4%	416,5 k €	+223%	128,8 k €	-50.8%	261,6 k €	+44.3%	181,2 k €	+34.1%	135,1 k €	-2.0%	137,8 k €	+53.0%	90,1 k €	-19.5%	111,9 k €	-60.5%	283,5 k €	+183%	100,1 k €	+50.3%	66,6 k €
Debts	96,9 k €	-46.3%	180,6 k €	-54.6%	397,7 k €	+231%	120,0 k €	-15.2%	141,5 k €	-12.7%	162,1 k €	+77.4%	91,4 k €	+19.1%	76,7 k €	+5.7%	72,5 k €	-12.7%	83,1 k €	-58.5%	200,0 k €	+13.5%	176,3 k €	+107%	85,2 k €	-74.5%	334,3 k €	+39.1%	240,4 k €	+16.8%	205,8 k €
Other
Workforce	2,3 ETP	-23.3%	3,0 ETP	-25.0%	4,0 ETP	0.0%	4,0 ETP	0.0%	4,0 ETP	0.0%	4,0 ETP	-9.1%	4,4 ETP	+2.3%	4,3 ETP	0.0%	4,3 ETP	+7.5%	4,0 ETP	-11.1%	4,5 ETP	-10.0%	5,0 ETP	+16.3%	4,3 ETP	+7.5%	4,0 ETP	+8.1%	3,7 ETP	+12.1%	3,3 ETP

Governance

Board of directors

Seen on filing of 31/12/2021 · 3 active · 9 ended

Active mandates

Jean-Louis RAMPEN

Director · since 17 mai 2017 · until 17 mai 2023

Active

Manuel PALLAGE

Director · since 17 mai 2017 · until 17 mai 2023

Active

Stephan DAEMS

Director · since 17 mai 2017 · until 17 mai 2023

Active

Ended mandates

Jean-Louis RAMPEN

Manager · since 17 mai 2017

Ended

Manuel PALLAGE

Manager · since 17 mai 2017

Ended

Stephan DAEMS

Manager · since 17 mai 2017

Ended

Jean-Louis RAMPEN

Manager · since 18 juillet 2011

Ended

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	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017	31/12/2016
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	07/06/2022	08/06/2021	19/04/2021	12/07/2019	21/06/2018	05/07/2017
General meeting	25/05/2022	17/05/2021	20/05/2020	15/05/2019	16/05/2018	17/05/2017
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 days

Filings

Annual accounts filings

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2021	25/05/2022	07/06/2022	French	PDF
Abridged model	31/12/2020	17/05/2021	08/06/2021	French	PDF
Abridged modelCorrection	31/12/2019	20/05/2020	19/04/2021	German	PDF
Abridged model	31/12/2019	20/05/2020	09/06/2020	German	PDF
Abridged model	31/12/2018	15/05/2019	12/07/2019	German	PDF
Abridged model	31/12/2017	16/05/2018	21/06/2018	German	PDF
Abridged model	31/12/2016	17/05/2017	05/07/2017	German	PDF
Abridged model	31/12/2015	18/05/2016	08/07/2016	German	PDF
Abridged model	31/12/2014	20/05/2015	25/08/2015	German	PDF
Abridged model	31/12/2013	15/05/2014	25/06/2014	German	PDF
Abridged model	31/12/2012	15/05/2013	28/08/2013	German	PDF
Abridged model	31/12/2011	15/05/2012	29/08/2012	German	PDF
Abridged model	31/12/2010	14/05/2011	30/08/2011	German	PDF
Abridged model	31/12/2009	15/05/2010	30/09/2010	German	PDF
Abridged model	31/12/2008	15/05/2009	28/08/2009	German	PDF
Abridged model	31/12/2007	15/05/2008	28/08/2008	German	PDF
Abridged model	31/12/2006	15/05/2007	23/08/2007	German	PDF

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.

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 31/12/2021 · 3 active · 9 ended

Active mandates

Jean-Louis RAMPEN

Director · since 17 mai 2017 · until 17 mai 2023

Active

Manuel PALLAGE

Director · since 17 mai 2017 · until 17 mai 2023

Active

Stephan DAEMS

Director · since 17 mai 2017 · until 17 mai 2023

Active

Ended mandates

Jean-Louis RAMPEN

Manager · since 17 mai 2017

Ended

Manuel PALLAGE

Manager · since 17 mai 2017

Ended

Stephan DAEMS

Manager · since 17 mai 2017

Ended

Jean-Louis RAMPEN

Manager · since 18 juillet 2011

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Competition

Similar companies

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

See the Business plan

2021
Annual accounts 202174,4 k €↑
2020
Annual accounts 202042,2 k €↓
2019
Annual accounts 201946,0 k €↓
2018
Annual accounts 201870,9 k €↑
2017
Annual accounts 201743,3 k €↓
2016
Annual accounts 201684,2 k €↑
2015
Annual accounts 201519,5 k €↓
2014
Annual accounts 201419,9 k €↓
2013
Annual accounts 201343,7 k €↑
2012
Annual accounts 201227,4 k €↑
2011
Annual accounts 201114,4 k €↑
2010
Annual accounts 20106,5 k €↓
2009
Annual accounts 200912,2 k €↓
2008
Annual accounts 200843,0 k €↑
2007
Annual accounts 200720,8 k €↑
2006
Annual accounts 20069,2 k €

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

MULTI DATA

Overview

What does MULTI DATA do?

Trend over 16 financial years

Board of directors

Financials

Full financial information

Financial ratios

Annual accounts filings

Valuation

Indicative valuation

Directors & structure

Board of directors

Ownership and network

Publications

Similar companies

Similar companies

Timeline