NORMAL SITUATION

DSC Construct

Export PDF

Financial year 2022 · closed on 31/12/2022

Net result

45,3 k €

+178.3% YoY

Gross margin

64,9 k €

+210.0% YoY

Equity

60,0 k €

+307.5% YoY

Company — Normal situation.

What does DSC Construct do?

DSC Construct is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0434.677.487

Legal form

Private limited company

Contributed capital

24 789,35 €

Latest accounts

31/12/2022

Joint committees (2)

Signals

ProfitableGood liquidityPositive 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 17 financial years

	2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	64,9 k €	+210%	20,9 k €	+935%	-2,5 k €	-43.7%	-1,7 k €	-128%	6,2 k €	-31.2%	9,0 k €	+232%	2,7 k €	+494%	-685,9 €	+94.0%	-11,5 k €	-198%	11,8 k €	-63.7%	32,5 k €	-47.3%	61,7 k €	-2.7%	63,4 k €	+3.7%	61,1 k €	-36.3%	96,0 k €	+1.1%	94,9 k €	+217%	29,9 k €
EBITDA	62,4 k €	+206%	20,4 k €	+807%	-2,9 k €	-31.9%	-2,2 k €	-138%	5,7 k €	-31.4%	8,3 k €	+326%	2,0 k €	+169%	-2,8 k €	+76.4%	-11,9 k €	-516%	-1,9 k €	-142%	4,6 k €	+19.4%	3,8 k €	-77.4%	16,9 k €	+99.3%	8,5 k €	-59.5%	21,0 k €	+8.2%	19,4 k €	+5.9%	18,3 k €
Operating result	62,4 k €	+206%	20,4 k €	+807%	-2,9 k €	+48.0%	-5,5 k €	-337%	2,3 k €	-52.7%	4,9 k €	+451%	-1,4 k €	+50.0%	-2,8 k €	+76.4%	-11,9 k €	-516%	-1,9 k €	-5189%	38,0 €	+102%	-1,9 k €	-118%	10,3 k €	+94.2%	5,3 k €	-52.6%	11,2 k €	-17.0%	13,5 k €	-6.4%	14,5 k €
Net result	45,3 k €	+178%	16,3 k €	+655%	-2,9 k €	+53.5%	-6,3 k €	-466%	1,7 k €	-88.8%	15,4 k €	+463%	-4,2 k €	+33.3%	-6,3 k €	+48.1%	-12,2 k €	-118%	-5,6 k €	-52.4%	-3,7 k €	+42.4%	-6,4 k €	-226%	5,0 k €	+11.6%	4,5 k €	-34.4%	6,9 k €	-45.8%	12,7 k €	+10.4%	11,5 k €
Balance sheet
Equity	60,0 k €	+308%	14,7 k €	+1050%	-1,6 k €	-212%	1,4 k €	-82.0%	7,7 k €	+28.8%	6,0 k €	+163%	-9,4 k €	-81.9%	-5,2 k €	-540%	1,2 k €	-91.2%	13,4 k €	-29.5%	19,0 k €	-16.2%	22,7 k €	-22.0%	29,0 k €	+6.7%	27,2 k €	+5.0%	25,9 k €	+36.3%	19,0 k €	+203%	6,3 k €
Total assets	210,0 k €	+229%	63,8 k €	+220174%	29,0 €	-99.6%	7,7 k €	-63.6%	21,0 k €	-61.9%	55,2 k €	+29.0%	42,8 k €	+39.7%	30,6 k €	-19.6%	38,1 k €	-35.2%	58,9 k €	-10.0%	65,4 k €	-46.4%	122,0 k €	+114%	57,0 k €	-6.0%	60,6 k €	-8.1%	66,0 k €	-9.6%	73,0 k €	-21.8%	93,4 k €
Cash	1,5 k €	-92.6%	20,2 k €		–		228,4 €	-97.5%	9,0 k €		–		–		–		–		–		116,0 €		–		106,0 €	-76.5%	452,0 €	-96.1%	11,7 k €		–		184,0 €
Debts	150,0 k €	+205%	49,1 k €	+3009%	1,6 k €	-74.8%	6,3 k €	-52.6%	13,2 k €	-72.7%	48,5 k €	-6.5%	51,9 k €	+47.7%	35,1 k €	-3.0%	36,2 k €	-19.2%	44,8 k €	-3.7%	46,5 k €	-53.2%	99,3 k €	+260%	27,6 k €	-16.7%	33,2 k €	-17.3%	40,1 k €	-25.8%	54,0 k €	-38.0%	87,2 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		0,4 ETP	-69.2%	1,3 ETP	-23.5%	1,7 ETP	+13.3%	1,5 ETP	-11.8%	1,7 ETP	-32.0%	2,5 ETP	-3.8%	2,6 ETP	+550%	0,4 ETP

Governance

Board of directors

Seen on filing of 31/12/2022 · 11 active · 6 ended

Active mandates

Sébastien CHARLES

Director · since 03 juillet 2020

Active

Adil Etoubal

Director

Active

Adriano Allegra

Director

Active

Goran Chojcan

Director

Active

Logan Dieu

Director

Active

Michaël Bosmans

Director

Active

Romain Rondeau

Director

Active

Sebastian Caploiu

Director

Active

Sofiane Mahmoudi

Director

Active

Théo Brossault

Director

Active

Vladislas Vienne

Director

Active

Ended mandates

Luc Durnez

Manager · since 17 mars 2017

Ended

Luc DURNEZ

Director · since 17 mars 2017 · until 03 juillet 2020

Ended

Carole DEMEULENAERE

Mandate · since 01 octobre 2013

Ended

Carole DEMEULENAERE

Director · since 01 octobre 2013 · until 03 juillet 2020

Ended

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	04/09/2023	11/10/2022	30/08/2021	28/10/2020	31/07/2019	14/08/2018
General meeting	17/03/2023	18/03/2022	19/03/2021	20/03/2020	15/03/2019	16/03/2018
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

33 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2022	17/03/2023	04/09/2023	French	PDF
Micro model	31/12/2021	18/03/2022	11/10/2022	French	PDF
Micro model	31/12/2020	19/03/2021	30/08/2021	French	PDF
Micro model	31/12/2019	20/03/2020	28/10/2020	French	PDF
Micro model	31/12/2018	15/03/2019	31/07/2019	French	PDF
Micro model	31/12/2017	16/03/2018	14/08/2018	French	PDF
Micro model	31/12/2016	17/03/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	18/03/2016	30/08/2016	French	PDF
Abridged model	31/12/2014	20/03/2015	28/08/2015	French	PDF
Abridged model	31/12/2013	21/03/2014	18/08/2014	French	PDF
Abridged model	31/12/2012	15/03/2013	28/06/2013	French	PDF
Abridged model	31/12/2011	16/03/2012	08/08/2012	French	PDF
Abridged model	31/12/2010	18/03/2011	29/08/2011	French	PDF
Abridged model	31/12/2009	19/03/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	20/03/2009	26/08/2009	French	PDF
Abridged model	31/12/2007	21/03/2008	29/08/2008	French	PDF
Abridged model	31/12/2006	16/03/2007	24/08/2007	French	PDF
Abridged model	31/12/2005	17/03/2006	04/08/2006	French	PDF
Abridged model	31/12/2004	18/03/2005	07/09/2005	French	PDF
Abridged model	31/12/2003	19/03/2004	30/09/2004	French	PDF
Abridged model	31/12/2002	21/03/2003	20/08/2003	French	PDF
Abridged model	31/12/2001	15/03/2002	02/10/2002	French	PDF
Abridged model	31/12/2000	16/03/2001	18/05/2001	French	PDF
Abridged model	31/12/1999	17/03/2000	13/06/2000	French	PDF

View all 33 filings

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 31/12/2022 · 11 active · 6 ended

Active mandates

Sébastien CHARLES

Director · since 03 juillet 2020

Active

Adil Etoubal

Director

Active

Adriano Allegra

Director

Active

Goran Chojcan

Director

Active

Logan Dieu

Director

Active

Michaël Bosmans

Director

Active

Romain Rondeau

Director

Active

Sebastian Caploiu

Director

Active

Sofiane Mahmoudi

Director

Active

Théo Brossault

Director

Active

Vladislas Vienne

Director

Active

Ended mandates

Luc Durnez

Manager · since 17 mars 2017

Ended

Luc DURNEZ

Director · since 17 mars 2017 · until 03 juillet 2020

Ended

Carole DEMEULENAERE

Mandate · since 01 octobre 2013

Ended

Carole DEMEULENAERE

Director · since 01 octobre 2013 · until 03 juillet 2020

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

2022
Annual accounts 202245,3 k €↑
2021
Annual accounts 202116,3 k €↑
2020
Annual accounts 2020-2,9 k €↑
2019
Annual accounts 2019-6,3 k €↓
2018
Annual accounts 20181,7 k €↓
2017
Annual accounts 201715,4 k €↑
2016
Annual accounts 2016-4,2 k €↑
2015
Annual accounts 2015-6,3 k €↑
2014
Annual accounts 2014-12,2 k €↓
2013
Annual accounts 2013-5,6 k €↓
2012
Annual accounts 2012-3,7 k €↑
2011
Annual accounts 2011-6,4 k €↓
2010
Annual accounts 20105,0 k €↑
2009
Annual accounts 20094,5 k €↓
2008
Annual accounts 20086,9 k €↓
2007
Annual accounts 200712,7 k €↑
2006
Annual accounts 200611,5 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

DSC Construct

Overview

What does DSC Construct do?

Trend over 17 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