ACTIVE

ORIGAMI PR - consultant

Export PDF

Financial year 2025 · Closed on 31/03/2025

Net result-148 k €-1 887,8 %over 1 year
Gross margin-44,9 k €-853,3 %over 1 year
Equity187,3 k €-44,1 %over 1 year

Identity

Source · BCE/KBO

ORIGAMI PR - consultant is a Private limited company incorporated in 1990. Its main activity is: Management consultancy activities. Its registered office is in Forest.

Legal situation
Normal situation
BCE/KBO no. / VAT
BE 0441.511.930
Incorporation
10/09/1990
Legal form
Private limited company
Registered office
Avenue Van Volxem 499
1190 Forest · BruxellesSee on map
Contributed capital
18 592,00 €
Latest accounts
31/03/2025
Signals
Solid equityLow riskGood liquidity

Financials

Source · NBB, 19 filings

Trend over 17 financial years

20252024202320222021
Income statement
Gross margin-44,9 k €6 k €-52 k €12,2 k €-12,1 k €
EBITDA-146,3 k €5,9 k €-55,1 k €12,1 k €-12,2 k €
Operating result-147,1 k €-6,6 k €-67,6 k €7,1 k €-12,7 k €
Net result-148 k €-7,4 k €-68,5 k €5,8 k €-14,6 k €
Balance sheet
Equity187,3 k €335,3 k €342,7 k €411,3 k €405,5 k €
Total assets218,7 k €338,5 k €365,5 k €426,7 k €429,2 k €
Cash142,3 k €161,1 k €203,5 k €222,6 k €248,5 k €
Debts13,8 k €3,2 k €22,8 k €15,5 k €23,7 k €

Valuation

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€
See the valuation

Board of directors

Source · NBB, accounts to 31/03/2025

2 active · 2 ended

Active mandates

Fabienne Smets

Director · since 05 novembre 2011

Active
Serge Berlot

Director

Active

Ended mandates

Fabienne Smets

Manager · since 05 novembre 2011

Ended
Serge Berlot

Manager

Ended

Other companies at this address

Avenue Van Volxem 499 1190 Forest
CompanyCBE no.
Artist Commons● Active
0718.607.672
ASSEMBLEE DES CITOYENS DU ROYAUME DE DIEU● Active
0679.512.417
AUDITCOM● Active
0439.360.312
CHANOU● Active
0446.736.864
CTM Advisory● Active
0800.863.870
I³ Management● Active
0737.987.777
MAESTRIA fine food● Bankrupt
0730.589.350
SIAM MEDICAL PRACTICE● Active
0568.821.361
YAKA Production● Active
0443.173.006

Full financial information

Source · NBB
202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/04/202401/04/202301/04/202201/04/202101/04/202001/04/2019
Closing of the financial year31/03/202531/03/202431/03/202331/03/202231/03/202131/03/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date30/10/202530/10/202431/10/202331/10/202230/11/202113/11/2020
General meeting06/10/202530/09/202409/10/202310/10/202215/11/202119/10/2020
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls

Financial ratios

Source · NBB

Looking for more information about this company?

Try for 7 days

Annual accounts filings

Source · NBB, 19 filings
ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/03/202506/10/202530/10/2025FrenchPDF
Micro model31/03/202430/09/202430/10/2024FrenchPDF
Micro model31/03/202309/10/202331/10/2023FrenchPDF
Micro model31/03/202210/10/202231/10/2022FrenchPDF
Micro model31/03/202115/11/202130/11/2021FrenchPDF
Micro model31/03/202019/10/202013/11/2020FrenchPDF
Micro model31/03/201910/09/201930/10/2019FrenchPDF
Micro model31/03/201810/09/201808/10/2018FrenchPDF
Micro model31/03/201711/09/201731/10/2017FrenchPDF
Abridged model31/03/201612/09/201631/10/2016FrenchPDF
Abridged model31/03/201514/09/201512/10/2015FrenchPDF
Abridged model31/03/201429/09/201429/10/2014FrenchPDF
Abridged model31/03/201304/11/201315/11/2013FrenchPDF
Abridged model31/03/201205/11/201223/11/2012FrenchPDF
Abridged model31/03/201102/11/201129/11/2011FrenchPDF
Abridged model31/03/201002/11/201022/11/2010FrenchPDF
Abridged model31/03/200902/11/200927/11/2009FrenchPDF
Abridged model31/03/200829/09/200818/12/2008FrenchPDF
Abridged model31/03/200724/09/200729/11/2007FrenchPDF

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.

Board of directors

Source · NBB, accounts to 31/03/2025

2 active · 2 ended

Active mandates

Fabienne Smets

Director · since 05 novembre 2011

Active
Serge Berlot

Director

Active

Ended mandates

Fabienne Smets

Manager · since 05 novembre 2011

Ended
Serge Berlot

Manager

Ended

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette publications

Source · Belgian Official Gazette
  • Restructuring27/06/2025
    OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
    PDF
  • Restructuring02/01/2025
    RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...) - DIVERS
    PDF
  • Mandates08/02/2019
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates19/10/2012
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates05/06/2007
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates10/03/2006
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates04/07/2005
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates02/12/2003
    DEMISSIONS, NOMINATIONS
    PDF

Similar companies

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

See the Business plan

Timeline

  1. 2025
    Annual accounts 2025-148 k €↓
  2. 2024
    Annual accounts 2024-7,4 k €↑
  3. 2023
    Annual accounts 2023-68,5 k €↓
  4. 2022
    Annual accounts 20225,8 k €↑
  5. 2021
    Annual accounts 2021-14,6 k €↑
  6. 2020
    Annual accounts 2020-61,9 k €↓
  7. 2019
    Annual accounts 20194,4 k €↓
  8. 2018
    Annual accounts 201825,1 k €↑
  9. 2017
    Annual accounts 2017546 €↑
  10. 2016
    Annual accounts 2016-97,3 k €↓
  11. 2015
    Annual accounts 2015-42,4 k €↓
  12. 2014
    Annual accounts 2014-11,3 k €↓
  13. 2013
    Annual accounts 201332,4 k €↓
  14. 2012
    Annual accounts 201260,8 k €↓
  15. 2011
    Annual accounts 201164,1 k €↓
  16. 2010
    Annual accounts 201092,7 k €↑
  17. 2009
    Annual accounts 200989 k €
  18. 10/09/1990
    IncorporationPrivate limited company