ACTIVE

SESAME

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

28,2 k €

+160.0% YoY

Gross margin

58,2 k €

+60.3% YoY

Equity

58,9 k €

+91.9% YoY

What does SESAME do?

SESAME is a Public limited company incorporated in 1988. Its registered office is in Molenbeek-Saint-Jean.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0435.675.302

Incorporation

10/11/1988

Legal form

Public limited company

Registered office

Rue de la Princesse 10
1080 Molenbeek-Saint-Jean · BruxellesSee on map

Contributed capital

81 804,86 €

Latest accounts

31/12/2025

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	58,2 k €	+60.3%	36,3 k €	+404%	7,2 k €	+63.5%	4,4 k €	-46.3%	8,2 k €	-3.1%	8,5 k €	+9.7%	7,7 k €	+3.7%	7,5 k €	-55.5%	16,8 k €	-7.5%	18,1 k €	-3.1%	18,7 k €	+16.3%	16,1 k €	-5.0%	16,9 k €	-1.0%	17,1 k €	-0.3%	17,1 k €	+0.1%	17,1 k €	+0.5%	17 k €	-2.4%	17,5 k €	+2.3%	17,1 k €	+15.3%	14,8 k €
EBITDA	50 k €	+69.5%	29,5 k €	+1468%	1,9 k €	+4668%	39,5 €	-99.0%	3,9 k €	-6.9%	4,2 k €	+19.6%	3,5 k €	+5.9%	3,3 k €	-73.7%	12,7 k €	-10.1%	14,1 k €	-8.1%	15,4 k €	+20.4%	12,8 k €	-21.6%	16,3 k €	-2.1%	16,7 k €	-0.3%	16,7 k €	+0.1%	16,7 k €	+0.5%	16,6 k €	-2.5%	17 k €	+2.4%	16,6 k €	+16.5%	14,3 k €
Operating result	34,1 k €	+184%	-40,7 k €	-5638%	734,8 €	+166%	-1,1 k €	-140%	2,8 k €	+11.4%	2,5 k €	+38.2%	1,8 k €	+12.2%	1,6 k €	-84.4%	10,4 k €	-12.1%	11,8 k €	+3.0%	11,4 k €	+29.6%	8,8 k €	-34.6%	13,5 k €	-2.5%	13,9 k €	-0.4%	13,9 k €	-3.9%	14,5 k €	+3.4%	14 k €	+90.3%	7,3 k €	-3.2%	7,6 k €	+45.2%	5,2 k €
Net result	28,2 k €	+160%	-47,1 k €	-6412%	-722,6 €	+67.8%	-2,2 k €	-292%	1,2 k €	+10.4%	1,1 k €	+117%	486,1 €	+34.8%	360,6 €	-95.8%	8,6 k €	-8.1%	9,4 k €	+9.5%	8,6 k €	+43.7%	6 k €	-55.9%	13,5 k €	-1.3%	13,7 k €	+1.7%	13,5 k €	-2.0%	13,7 k €	+5.5%	13 k €	+112%	6,1 k €	-0.2%	6,2 k €	+87.2%	3,3 k €
Balance sheet
Equity	58,9 k €	+91.9%	30,7 k €	-60.5%	77,8 k €	-0.9%	78,5 k €	-2.8%	80,7 k €	+1.5%	79,6 k €	+1.3%	78,5 k €	+0.6%	78 k €	+0.5%	77,7 k €	+12.5%	69 k €	+15.7%	59,7 k €	+16.8%	51,1 k €	+13.2%	45,1 k €	+42.7%	31,6 k €	+76.3%	17,9 k €	+300%	4,5 k €	+148%	-9,3 k €	+58.4%	-22,3 k €	+21.6%	-28,4 k €	+17.8%	-34,6 k €
Total assets	534,7 k €	+0.6%	531,7 k €	+434%	99,7 k €	+0.5%	99,1 k €	-1.8%	101 k €	-1.4%	102,5 k €	+2.4%	100,1 k €	+1.6%	98,5 k €	-1.2%	99,8 k €	-1.4%	101,1 k €	-4.4%	105,7 k €	-3.0%	109 k €	+8.8%	100,2 k €	+15.6%	86,7 k €	+10.5%	78,4 k €	+13.5%	69,1 k €	+14.8%	60,2 k €	+16.3%	51,8 k €	+3.6%	50 k €	+7.8%	46,3 k €
Cash	6,8 k €	-89.3%	63,7 k €	+115%	29,7 k €	-60.7%	75,6 k €	-5.1%	79,6 k €	+0.8%	79 k €	+1.9%	77,5 k €	+1.0%	76,7 k €	+0.6%	76,3 k €	+1.3%	75,3 k €	-2.9%	77,5 k €	+0.9%	76,8 k €	+1.7%	75,6 k €	+27.5%	59,3 k €	+22.9%	48,2 k €	+15.2%	41,9 k €	+36.2%	30,7 k €	+56.2%	19,7 k €	+35.2%	14,6 k €	+669%	1,9 k €
Debts	461,9 k €	-6.3%	493 k €	+2370%	20 k €	+0.6%	19,8 k €	-2.1%	20,3 k €	-11.5%	22,9 k €	+6.0%	21,6 k €	+5.4%	20,5 k €	-7.2%	22,1 k €	-31.1%	32,1 k €	-30.4%	46,1 k €	-16.3%	55,1 k €	0.0%	55,1 k €	0.0%	55,1 k €	-9.0%	60,5 k €	-6.4%	64,6 k €	-7.0%	69,5 k €	-6.2%	74 k €	-5.5%	78,4 k €	-3.1%	80,9 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 10 ended

Active mandates

LOUIS BOONEN

Director · since 01 juin 2019

Active

ANN DE COCK

Director · since 16 avril 2003

Active

JOSEPH BOONEN

Director · since 16 avril 2003

Active

Ended mandates

EDOUARD BOONEN

Managing director · since 16 avril 2003

Ended

Ann De Cock

Mandate

Ended

Ann De Cock

Director

Ended

Edouard Boonen

Mandate

Ended

At this address

Other companies at this address

Company	CBE no.
ATELIER BOONEN● Active	0838.112.662

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro 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	30/08/2026	28/08/2025	29/08/2024	30/08/2023	31/08/2022	30/08/2021
General meeting	06/06/2026	01/06/2025	01/06/2024	03/06/2023	04/06/2022	05/06/2021
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
Micro model	31/12/2025	06/06/2026	30/08/2026	French	PDF
Micro model	31/12/2024	01/06/2025	28/08/2025	French	PDF
Micro model	31/12/2023	01/06/2024	29/08/2024	French	PDF
Micro model	31/12/2022	03/06/2023	30/08/2023	French	PDF
Micro model	31/12/2021	04/06/2022	31/08/2022	French	PDF
Micro model	31/12/2020	05/06/2021	30/08/2021	French	PDF
Micro model	31/12/2019	06/06/2020	30/10/2020	French	PDF
Micro model	31/12/2018	01/06/2019	30/08/2019	French	PDF
Micro model	31/12/2017	02/06/2018	30/08/2018	French	PDF
Micro model	31/12/2016	03/06/2017	30/08/2017	French	PDF
Abridged model	31/12/2015	04/06/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	07/06/2015	28/08/2015	French	PDF
Abridged model	31/12/2013	07/06/2014	26/09/2014	Dutch	PDF
Abridged model	31/12/2012	01/06/2013	20/09/2013	Dutch	PDF
Abridged model	31/12/2011	02/06/2012	27/09/2012	Dutch	PDF
Abridged model	31/12/2010	04/06/2011	10/11/2011	Dutch	PDF
Abridged model	31/12/2009	05/06/2010	30/08/2010	Dutch	PDF
Abridged model	31/12/2008	06/06/2009	23/07/2009	Dutch	PDF
Abridged model	31/12/2007	07/06/2008	29/08/2008	Dutch	PDF
Abridged model	31/12/2006	02/06/2007	30/08/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 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 31/12/2025 · 3 active · 10 ended

Active mandates

LOUIS BOONEN

Director · since 01 juin 2019

Active

ANN DE COCK

Director · since 16 avril 2003

Active

JOSEPH BOONEN

Director · since 16 avril 2003

Active

Ended mandates

EDOUARD BOONEN

Managing director · since 16 avril 2003

Ended

Ann De Cock

Mandate

Ended

Ann De Cock

Director

Ended

Edouard Boonen

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates03/12/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates24/06/2003
DEMISSIONS, NOMINATIONS
PDF
Mandates20/05/2003
DEMISSIONS, NOMINATIONS - SIEGE SOCIAL
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 202528,2 k €↑
2024
Annual accounts 2024-47,1 k €↓
2023
Annual accounts 2023-722,6 €↑
2022
Annual accounts 2022-2,2 k €↓
2021
Annual accounts 20211,2 k €↑
2020
Annual accounts 20201,1 k €↑
2019
Annual accounts 2019486,1 €↑
2018
Annual accounts 2018360,6 €↓
2017
Annual accounts 20178,6 k €↓
2016
Annual accounts 20169,4 k €↑
2015
Annual accounts 20158,6 k €↑
2014
Annual accounts 20146 k €↓
2013
Annual accounts 201313,5 k €↓
2012
Annual accounts 201213,7 k €↑
2011
Annual accounts 201113,5 k €↓
2010
Annual accounts 201013,7 k €↑
2009
Annual accounts 200913 k €↑
2008
Annual accounts 20086,1 k €↓
2007
Annual accounts 20076,2 k €↑
2006
Annual accounts 20063,3 k €
10/11/1988
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

SESAME

Overview

What does SESAME 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