ACTIVE

Dstny BE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

1,5 M €

-3.5% YoY

Revenue

52,6 M €

-1.7% YoY

Equity

10,2 M €

+16.6% YoY

Workforce

135,3 ETP

-1.7% YoY

What does Dstny BE do?

Dstny BE is a Public limited company incorporated in 1991. Its registered office is in Zaventem. It employs on average 135,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0442.894.476

Incorporation

28/01/1991

Legal form

Public limited company

Registered office

Belgicastraat 17
1930 Zaventem · FlandreSee on map

Contributed capital

22 603 414,76 €

Latest accounts

31/12/2025

Average workforce

135,3 ETP

Joint committees (3)

Signals

ProfitableSolid equityGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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 22 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006		2005		2004
Income statement
Revenue	52,6 M €	-1.7%	53,5 M €	+3.2%	51,8 M €	+6.2%	48,8 M €	+52.3%	32 M €	+8.5%	29,5 M €	+7.3%	27,5 M €	+23.0%	22,4 M €	+11.6%	20 M €	+35.3%	14,8 M €	+23.1%	12 M €	+27.6%	9,4 M €	+41.8%	6,7 M €	+48.9%	4,5 M €	+83.7%	2,4 M €		–		–		–		–		–		–		–
EBITDA	5,7 M €	+2.5%	5,5 M €	+10.2%	5 M €	+135%	-14,1 M €	-596%	2,9 M €	-36.1%	4,5 M €	-5.4%	4,7 M €	+59.4%	3 M €	-9.3%	3,3 M €	+14.2%	2,9 M €	+40.1%	2 M €	+33.3%	1,5 M €	+30.1%	1,2 M €	+4.6%	1,1 M €	+697%	141 k €	+126%	-548,4 k €	+44.9%	-994,7 k €	-11942%	-8,3 k €	-396%	-1,7 k €		–		–		-2,8 k €
Operating result	2,3 M €	+8.9%	2,1 M €	+21.2%	1,8 M €	+109%	-19,7 M €	-2190%	-860,9 k €	-183%	1 M €	-19.5%	1,3 M €	+142%	532,2 k €	-46.6%	996,9 k €	+8.4%	919,9 k €	+212%	294,4 k €	+102%	145,4 k €	+57.6%	92,3 k €	-75.1%	370,2 k €	+184%	-440,1 k €	+53.4%	-945,4 k €	+20.9%	-1,2 M €	-11046%	-10,7 k €	-544%	-1,7 k €		–		–		-2,9 k €
Net result	1,5 M €	-3.5%	1,5 M €	+38.6%	1,1 M €	+105%	-20 M €	-127%	73 M €	+3250%	-2,3 M €	-217%	2 M €	+138%	829,2 k €	+205%	271,5 k €	-54.1%	591,2 k €	+421%	113,5 k €	+7491%	1,5 k €	+104%	-39,7 k €	-114%	273,8 k €	+150%	-549,6 k €	+44.9%	-996,7 k €	+14.5%	-1,2 M €	-16054%	-7,2 k €	-334%	-1,7 k €		–		–		-6,6 k €
Balance sheet
Equity	10,2 M €	+16.6%	8,8 M €	+20.8%	7,3 M €	+17.7%	6,2 M €	-52.7%	13,1 M €	-42.6%	22,8 M €	+25.9%	18,1 M €	+441%	3,3 M €	+98.2%	1,7 M €	+19.2%	1,4 M €	+71.7%	824,6 k €	+16.0%	711,1 k €	+16294%	4,3 k €	-90.1%	44 k €	+106%	-797,5 k €	-222%	-248 k €	-135%	-105,5 k €	-7828%	1,4 k €	-52.3%	2,9 k €	-36.7%	4,5 k €	0.0%	4,5 k €	0.0%	4,5 k €
Total assets	20,2 M €	+7.8%	18,8 M €	-4.3%	19,6 M €	+3.0%	19,1 M €	-49.3%	37,6 M €	-46.4%	70 M €	+19.4%	58,6 M €	+50.5%	38,9 M €	+81.0%	21,5 M €	+145%	8,8 M €	+43.8%	6,1 M €	+17.9%	5,2 M €	+28.9%	4 M €	+12.6%	3,6 M €	+36.0%	2,6 M €	+18.6%	2,2 M €	+74.2%	1,3 M €	+18404%	6,9 k €	-54.2%	15 k €	+2.4%	14,7 k €	0.0%	14,7 k €	-2.3%	15 k €
Cash	3,1 M €	+46.4%	2,1 M €	+113%	998,7 k €	+45.1%	688,1 k €	+37.0%	502,2 k €	-50.4%	1 M €	-40.2%	1,7 M €	+51.9%	1,1 M €	+91.2%	583,5 k €	-33.0%	871,1 k €	+47.4%	591 k €	-7.9%	641,4 k €	+211%	206,5 k €	-36.6%	326 k €	+81.3%	179,8 k €	-35.0%	276,5 k €	+179%	99,2 k €	+281844%	35,2 €	-99.7%	11,6 k €	0.0%	11,6 k €	0.0%	11,6 k €	-2.9%	11,9 k €
Debts	9,5 M €	+1.1%	9,4 M €	-18.7%	11,6 M €	-1.9%	11,8 M €	-45.6%	21,7 M €	-51.8%	45 M €	+19.9%	37,5 M €	+6.0%	35,4 M €	+79.8%	19,7 M €	+172%	7,2 M €	+39.4%	5,2 M €	+19.7%	4,3 M €	+8.9%	4 M €	+15.8%	3,4 M €	+5.1%	3,3 M €	+46.8%	2,2 M €	+108%	1,1 M €	+19320%	5,5 k €	-54.6%	12,1 k €	+19.9%	10,1 k €	0.0%	10,1 k €	-3.2%	10,5 k €
Other
Workforce	135,3 ETP	-1.7%	137,7 ETP	-1.6%	139,9 ETP	+10.5%	126,6 ETP	+24.4%	101,8 ETP	+11.6%	91,2 ETP	+20.0%	76,0 ETP	+8.6%	70,0 ETP	+14.4%	61,2 ETP	+42.0%	43,1 ETP	+23.9%	34,8 ETP	+35.9%	25,6 ETP	+55.2%	16,5 ETP	+12.2%	14,7 ETP	+7.3%	13,7 ETP	+87.7%	7,3 ETP	+40.4%	5,2 ETP		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 50 M€ and 100 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 42 ended

Active mandates

Edward Smit

Director · since 05 novembre 2025 · until 15 mai 2031

Active

Kris De Schepper

Director · since 31 août 2024 · until 05 novembre 2025

Active

Joris Van Rymenant

Director · since 01 avril 2021 · until 21 mai 2026

Active

Ended mandates

Kris De Schepper

Director · since 31 août 2024 · until 16 mai 2030

Ended

Daan De Wever

Director · since 01 avril 2021 · until 21 mai 2026

Ended

Daan DE WEVER

Director · since 01 avril 2021 · until 28 mai 2026

Ended

Joachim Lauwers

Director · since 01 avril 2021 · until 06 septembre 2024

Ended

At this address

Other companies at this address

Company	CBE no.
Destilink● Active	0741.579.846
Destilink Finco● Active	0741.876.685
Destilink Manco● Active	0770.487.826
Destilink Stichting● Active	0760.796.833
Dstny Global Infra Services● Active	0663.965.691
Dstny Global Services BE● Active	0452.498.367
Dstny One● Active	0654.713.079
MEDAC● Active	0465.739.560

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	02/06/2026	27/05/2025	03/07/2024	26/07/2023	14/07/2022	02/07/2021
General meeting	21/05/2026	15/05/2025	26/06/2024	30/06/2023	29/06/2022	17/06/2021
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

23 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	21/05/2026	02/06/2026	Dutch	PDF
Full model	31/12/2024	15/05/2025	27/05/2025	Dutch	PDF
Full model	31/12/2023	26/06/2024	03/07/2024	Dutch	PDF
Full model	31/12/2022	30/06/2023	26/07/2023	Dutch	PDF
Full model	31/12/2021	29/06/2022	14/07/2022	Dutch	PDF
Full model	31/12/2020	17/06/2021	02/07/2021	Dutch	PDF
Full model	31/12/2019	18/06/2020	06/07/2020	Dutch	PDF
Full model	31/12/2018	31/05/2019	20/06/2019	Dutch	PDF
Full model	31/12/2017	31/05/2018	19/06/2018	Dutch	PDF
Full model	31/12/2016	26/05/2017	26/06/2017	Dutch	PDF
Full model	31/12/2015	31/05/2016	09/06/2016	Dutch	PDF
Abridged model	31/12/2014	28/05/2015	01/06/2015	Dutch	PDF
Abridged model	31/12/2013	30/05/2014	17/06/2014	Dutch	PDF
Abridged modelCorrection	31/12/2012	30/05/2013	17/07/2013	Dutch	PDF
Abridged model	31/12/2012	30/05/2013	21/06/2013	Dutch	PDF
Abridged model	31/12/2011	21/06/2012	26/06/2012	Dutch	PDF
Abridged model	31/12/2010	30/06/2011	27/07/2011	Dutch	PDF
Abridged model	31/12/2009	17/06/2010	28/07/2010	Dutch	PDF
Abridged model	31/03/2008	01/09/2008	30/09/2008	Dutch	PDF
Abridged model	31/03/2007	01/09/2007	12/12/2007	Dutch	PDF
Abridged model	31/03/2006	01/09/2006	12/12/2007	Dutch	PDF
Abridged model	31/03/2005	01/09/2005	12/12/2007	Dutch	PDF
Abridged model	31/03/2004	01/09/2004	12/12/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 50 M€ and 100 M€

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 · 42 ended

Active mandates

Edward Smit

Director · since 05 novembre 2025 · until 15 mai 2031

Active

Kris De Schepper

Director · since 31 août 2024 · until 05 novembre 2025

Active

Joris Van Rymenant

Director · since 01 avril 2021 · until 21 mai 2026

Active

Ended mandates

Kris De Schepper

Director · since 31 août 2024 · until 16 mai 2030

Ended

Daan De Wever

Director · since 01 avril 2021 · until 21 mai 2026

Ended

Daan DE WEVER

Director · since 01 avril 2021 · until 28 mai 2026

Ended

Joachim Lauwers

Director · since 01 avril 2021 · until 06 septembre 2024

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Capital / shares30/06/2026
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - KAPITAAL - AANDELEN
PDF
Capital / shares30/06/2026
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - CAPITAL, ACTIONS
PDF
Mandates17/06/2026
ONTSLAGEN - BENOEMINGEN
PDF
Mandates15/12/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates09/05/2025
DENOMINATION - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates09/05/2025
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DENOMINATION
PDF
Mandates26/11/2024
ONTSLAGEN - BENOEMINGEN
PDF
Mandates04/10/2024
ONTSLAGEN - BENOEMINGEN
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

24/06/2026
reduction_capital
24/06/2026
reduction_capital
21/05/2026
reconductionJoris Van Rymenant — bestuurder
2025
Annual accounts 20251,5 M €↓
05/11/2025
nominationEdward SMIT — bestuurder
2025
Name changeDstny BE
2024
Annual accounts 20241,5 M €↑
08/10/2024
nominationFrédéric De Mee — vaste vertegenwoordiger van de commissaris
31/08/2024
nominationKris de Schepper — bestuurder
26/06/2024
reconductionErnst & Young Bedrijfsrevisoren BV — commissaris
2023
Annual accounts 20231,1 M €↑
2022
Annual accounts 2022-20 M €↓
01/12/2022
nominationPiet Hemschoote — représentant permanent du commissaire
01/12/2022
nominationPiet Hemschoote — vaste vertegenwoordiger van de commissaris
2021
Annual accounts 202173 M €↑
2021
Name changeDESTINY
2020
Annual accounts 2020-2,3 M €↓
2019
Annual accounts 20192 M €↑
2018
Annual accounts 2018829,2 k €↑
2017
Annual accounts 2017271,5 k €↓
2016
Annual accounts 2016591,2 k €↑
2015
Annual accounts 2015113,5 k €↑
2014
Annual accounts 20141,5 k €↑
2013
Annual accounts 2013-39,7 k €↓
2012
Annual accounts 2012273,8 k €↑
2011
Annual accounts 2011-549,6 k €↑
2010
Annual accounts 2010-996,7 k €↑
2009
Annual accounts 2009-1,2 M €↓
2008
Annual accounts 2008-7,2 k €↓
2007
Annual accounts 2007-1,7 k €↑
2006
Annual accounts 2006
2005
Annual accounts 2005
2004
Annual accounts 2004-6,6 k €
28/01/1991
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

Dstny BE

Overview

What does Dstny BE do?

Trend over 22 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