ACTIVE

MODERN TEAM SERVICES

Export PDF

Financial year 2023 · closed on 31/12/2023

Net result

26,2 k €

+41.0% YoY

Gross margin

79,7 k €

-22.7% YoY

Equity

294,7 k €

+9.8% YoY

What does MODERN TEAM SERVICES do?

MODERN TEAM SERVICES is a Public limited company incorporated in 1990. Its main activity is: Machining. Its registered office is in Tubize.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0440.147.297

Incorporation

12/04/1990

Legal form

Public limited company

Registered office

Place Josse Goffin 31
1480 Tubize · WallonieSee on map

Contributed capital

61 973,38 €

Latest accounts

31/12/2023

Activities (NACE)

25620Machining· main 25720Manufacture of locks and hinges 28630Manufacture of machinery and equipment n.e.c.43320Joinery installation 43320Joinery installation

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood 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 16 financial years

	2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	79,7 k €	-22.7%	103,1 k €	-40.4%	173,2 k €	-10.2%	192,9 k €	-16.7%	231,5 k €	-29.1%	326,4 k €	+8.0%	302,2 k €	-9.9%	335,2 k €	-3.0%	345,7 k €	+41.1%	245 k €	+18.3%	207 k €	-22.4%	266,7 k €	+1.2%	263,6 k €	-3.7%	273,9 k €	+5.6%	259,3 k €	-0.9%	261,8 k €
EBITDA	38,3 k €	+5.2%	36,4 k €	-34.4%	55,5 k €	-6.7%	59,5 k €	-2.7%	61,2 k €	-43.0%	107,3 k €	+6.9%	100,4 k €	+5.4%	95,2 k €	-26.1%	128,9 k €	+288%	33,2 k €	+149%	13,3 k €	+500%	-3,3 k €	-107%	49,8 k €	-13.2%	57,4 k €	+420%	-18 k €	+8.0%	-19,5 k €
Operating result	38,1 k €	+57.6%	24,2 k €	-36.1%	37,8 k €	+39.2%	27,1 k €	-2.3%	27,8 k €	-57.4%	65,1 k €	-10.6%	72,9 k €	+9.6%	66,5 k €	-36.2%	104,3 k €	+3307%	3,1 k €	+131%	-10 k €	-10.0%	-9,1 k €	-135%	26,1 k €	-44.8%	47,3 k €	+281%	-26,2 k €	-26.0%	-20,8 k €
Net result	26,2 k €	+41.0%	18,6 k €	-25.9%	25,1 k €	+44.8%	17,3 k €	+7.7%	16,1 k €	-61.2%	41,4 k €	-12.4%	47,3 k €	+16.2%	40,7 k €	-35.4%	63,1 k €	+8443%	738,3 €	+105%	-14,5 k €	-46.5%	-9,9 k €	-170%	14,2 k €	-65.8%	41,5 k €	+252%	-27,3 k €	-37.7%	-19,9 k €
Balance sheet
Equity	294,7 k €	+9.8%	268,5 k €	+7.4%	249,9 k €	+11.2%	224,8 k €	+8.4%	207,5 k €	+8.4%	191,4 k €	+12.6%	169,9 k €	-25.3%	227,6 k €	+21.8%	186,9 k €	+50.9%	123,8 k €	+0.6%	123,1 k €	-10.5%	137,6 k €	-6.7%	147,5 k €	+10.6%	133,3 k €	+19.2%	111,8 k €	-19.7%	139,1 k €
Total assets	372,9 k €	+1.5%	367,4 k €	-25.7%	494,4 k €	+12.2%	440,8 k €	-1.6%	448 k €	-13.1%	515,2 k €	+18.7%	433,9 k €	+6.4%	407,9 k €	-14.9%	479,4 k €	+24.5%	385,1 k €	+14.4%	336,7 k €	-12.4%	384,4 k €	+24.1%	309,7 k €	+2.0%	303,5 k €	+24.3%	244,2 k €	-8.6%	267,1 k €
Cash	217,8 k €	+216%	68,9 k €	-44.9%	125 k €	-9.9%	138,8 k €	+29.5%	107,2 k €	+79.9%	59,5 k €	+89.1%	31,5 k €	-55.8%	71,2 k €	-23.6%	93,2 k €	+277%	24,8 k €	-67.1%	75,3 k €	-17.6%	91,4 k €	+6.0%	86,2 k €	-12.3%	98,2 k €	+60.4%	61,3 k €	-40.3%	102,7 k €
Debts	78,2 k €	-14.4%	91,4 k €	-61.4%	237 k €	+11.3%	212,9 k €	-7.4%	229,9 k €	-28.7%	322,2 k €	+22.8%	262,5 k €	+46.9%	178,7 k €	-38.6%	291 k €	+11.9%	260 k €	+21.7%	213,5 k €	-13.5%	246,8 k €	+52.2%	162,2 k €	-4.7%	170,2 k €	+28.6%	132,4 k €	+3.5%	127,9 k €
Other
Workforce	–		–		–		4,4 ETP	-22.8%	5,7 ETP	-1.7%	5,8 ETP	+9.4%	5,3 ETP	-13.1%	6,1 ETP	-1.6%	6,2 ETP	+14.8%	5,4 ETP	+1.9%	5,3 ETP	-1.9%	5,4 ETP	+1.9%	5,3 ETP	+20.5%	4,4 ETP	-25.4%	5,9 ETP	-6.3%	6,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2023 · 2 active · 9 ended

Active mandates

Hughes Dieuzeide

Director · since 15 juillet 2022 · until 15 juillet 2028

Active

Pascal Dieuzeide

Managing director · since 15 juillet 2016 · until 15 juillet 2028

Active

Ended mandates

Hughes Dieuzeide

Director · since 15 juillet 2016 · until 15 juillet 2022

Ended

Pascal Dieuzeide

Managing director · since 15 juillet 2016 · until 15 juillet 2022

Ended

Hughes Dieuzeide

Director · since 15 juillet 2010 · until 14 juillet 2016

Ended

Pascal Dieuzeide

Managing director · since 15 juillet 2010 · until 14 juillet 2016

Ended

At this address

Other companies at this address

Company	CBE no.
AK RENOVATION● Active	0754.391.665
CAFE DES SPORTS SNOOKERS - WESTBURY● Active	0430.633.379
DIEUZEIDE INVESTISSEMENTS ET CONSEILS● Active	0827.469.881

Annual accounts

Full financial information

	2023	2022	2021	2020	2019	2018
Type of account	Micro model	Micro model	Micro model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018
Closing of the financial year	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	31/12/2024	09/10/2023	29/08/2022	26/08/2021	29/09/2020	30/08/2019
General meeting	06/06/2024	04/05/2023	05/05/2022	06/05/2021	01/09/2020	02/05/2019
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2023	06/06/2024	31/12/2024	French	PDF
Micro model	31/12/2022	04/05/2023	09/10/2023	French	PDF
Micro model	31/12/2021	05/05/2022	29/08/2022	French	PDF
Abridged model	31/12/2020	06/05/2021	26/08/2021	French	PDF
Abridged model	31/12/2019	01/09/2020	29/09/2020	French	PDF
Abridged model	31/12/2018	02/05/2019	30/08/2019	French	PDF
Abridged model	31/12/2017	03/05/2018	14/08/2018	French	PDF
Abridged model	31/12/2016	04/05/2017	17/08/2017	French	PDF
Abridged model	31/12/2015	06/05/2016	17/08/2016	French	PDF
Abridged model	31/12/2014	07/05/2015	22/06/2015	French	PDF
Abridged model	31/12/2013	02/06/2014	08/07/2014	French	PDF
Abridged model	31/12/2012	02/05/2013	23/08/2013	French	PDF
Abridged model	31/12/2011	29/06/2012	23/08/2012	French	PDF
Abridged model	31/12/2010	30/06/2011	28/07/2011	French	PDF
Abridged model	31/12/2009	06/05/2010	08/06/2010	French	PDF
Abridged model	31/12/2008	28/05/2009	09/06/2009	French	PDF
Abridged model	31/12/2007	03/05/2008	27/05/2008	French	PDF
Abridged model	31/12/2006	03/05/2007	04/06/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 31/12/2023 · 2 active · 9 ended

Active mandates

Hughes Dieuzeide

Director · since 15 juillet 2022 · until 15 juillet 2028

Active

Pascal Dieuzeide

Managing director · since 15 juillet 2016 · until 15 juillet 2028

Active

Ended mandates

Hughes Dieuzeide

Director · since 15 juillet 2016 · until 15 juillet 2022

Ended

Pascal Dieuzeide

Managing director · since 15 juillet 2016 · until 15 juillet 2022

Ended

Hughes Dieuzeide

Director · since 15 juillet 2010 · until 14 juillet 2016

Ended

Pascal Dieuzeide

Managing director · since 15 juillet 2010 · until 14 juillet 2016

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring21/03/2024
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Mandates28/11/2016
DEMISSIONS, NOMINATIONS
PDF
Registered office29/10/2013
SIEGE SOCIAL
PDF
Mandates21/09/2010
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Mandates21/09/2010
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

2023
Annual accounts 202326,2 k €↑
2022
Annual accounts 202218,6 k €↓
2021
Annual accounts 202125,1 k €↑
2020
Annual accounts 202017,3 k €↑
2019
Annual accounts 201916,1 k €↓
2018
Annual accounts 201841,4 k €↓
2017
Annual accounts 201747,3 k €↑
2016
Annual accounts 201640,7 k €↓
2015
Annual accounts 201563,1 k €↑
2014
Annual accounts 2014738,3 €↑
2013
Annual accounts 2013-14,5 k €↓
2012
Annual accounts 2012-9,9 k €↓
2011
Annual accounts 201114,2 k €↓
2010
Annual accounts 201041,5 k €↑
2009
Annual accounts 2009-27,3 k €↓
2008
Annual accounts 2008-19,9 k €
12/04/1990
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

MODERN TEAM SERVICES

Overview

What does MODERN TEAM SERVICES do?

Trend over 16 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