ACTIVE

PROSAIS

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

281,9 k €

-50.0% YoY

Gross margin

217,7 k €

+8.3% YoY

Equity

3,4 M €

+9.0% YoY

What does PROSAIS do?

PROSAIS is a Public limited company incorporated in 1993. Its main activity is: Management consultancy activities. Its registered office is in Theux.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0450.571.433

Incorporation

16/07/1993

Legal form

Public limited company

Registered office

Chemin des Boeufs 12
4910 Theux · WallonieSee on map

Contributed capital

785 265,60 €

Latest accounts

31/12/2025

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities 74142Specialised design activities

Signals

ProfitableSolid equityLow riskPositive 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 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
Gross margin	217,7 k €	+8.3%	201 k €	-3.5%	208,3 k €	+30.3%	159,8 k €	+8371%	-1,9 k €	-105%	41,8 k €	-66.1%	123,4 k €	+56.2%	79 k €	-51.1%	161,6 k €	+75.7%	92 k €	+1769%	-5,5 k €	+59.7%	-13,7 k €	+13.2%	-15,7 k €	+20.3%	-19,7 k €	-4.1%	-18,9 k €	-59.7%	-11,9 k €	+34.0%	-18 k €	-138%	47,1 k €	+446%	-13,6 k €	+21.7%	-17,4 k €	-173%	-6,4 k €	+77.2%	-28 k €
EBITDA	203,7 k €	+10.0%	185,1 k €	-10.2%	206,1 k €	+31.2%	157,1 k €	+2814%	-5,8 k €	-117%	33,7 k €	-70.4%	113,6 k €	+57.7%	72 k €	-52.6%	152 k €	+226%	-120,9 k €	-1125%	-9,9 k €	+34.9%	-15,2 k €	+14.6%	-17,8 k €	+15.4%	-21 k €	+63.7%	-57,9 k €	-342%	-13,1 k €	+32.3%	-19,3 k €	-143%	44,7 k €	+409%	-14,5 k €	+20.7%	-18,2 k €	-171%	-6,7 k €	+76.7%	-28,8 k €
Operating result	168,1 k €	+7.6%	156,3 k €	-10.7%	174,9 k €	+25.1%	139,9 k €	+546%	-31,3 k €	-315%	14,5 k €	-84.4%	93,3 k €	+76.0%	53 k €	-60.2%	133,3 k €	+195%	-139,8 k €	-506%	-23,1 k €	-30.0%	-17,8 k €	+4.7%	-18,6 k €	+33.7%	-28,1 k €	+56.8%	-65 k €	-218%	-20,4 k €	+21.9%	-26,1 k €	-169%	38,1 k €	+363%	-14,5 k €	+20.7%	-18,2 k €	-171%	-6,7 k €	+76.7%	-28,8 k €
Net result	281,9 k €	-50.0%	563,3 k €	+60.2%	351,7 k €	+56.1%	225,4 k €	+788%	25,4 k €	-85.9%	180 k €	+71.5%	104,9 k €	+101%	52,3 k €	-75.0%	209 k €	-48.1%	403,1 k €	+2832%	-14,8 k €	-169%	21,4 k €	-92.2%	274,2 k €	+1832%	14,2 k €	+111%	-132,6 k €	-242%	-38,8 k €	+36.9%	-61,5 k €	-194%	65,7 k €	+178%	-84,4 k €	-128%	303,9 k €	+17.8%	257,9 k €	+646%	-47,2 k €
Balance sheet
Equity	3,4 M €	+9.0%	3,1 M €	+11.1%	2,8 M €	+14.3%	2,5 M €	+10.1%	2,2 M €	+1.1%	2,2 M €	+8.9%	2 M €	+5.4%	1,9 M €	-33.0%	2,9 M €	+7.8%	2,7 M €	-18.3%	3,3 M €	-0.5%	3,3 M €	+0.7%	3,3 M €	+9.2%	3 M €	+0.5%	3 M €	-4.3%	3,1 M €	-1.2%	3,1 M €	-1.9%	3,2 M €	+2.1%	3,1 M €	-2.6%	3,2 M €	+10.4%	2,9 M €	+9.3%	2,7 M €
Total assets	6,9 M €	+4.1%	6,6 M €	+8.1%	6,1 M €	-4.0%	6,4 M €	-3.2%	6,6 M €	+41.5%	4,7 M €	+3.4%	4,5 M €	+2.6%	4,4 M €	-1.1%	4,4 M €	+2.8%	4,3 M €	+10.2%	3,9 M €	+1.7%	3,8 M €	-2.6%	4 M €	+5.8%	3,7 M €	-0.2%	3,7 M €	-2.5%	3,8 M €	-1.0%	3,9 M €	-1.7%	3,9 M €	-1.3%	4 M €	-2.1%	4,1 M €	+4.7%	3,9 M €	+7.7%	3,6 M €
Cash	21,7 k €	-68.2%	68,1 k €	+11.6%	61,1 k €	-85.1%	409,3 k €	-50.4%	825,4 k €	+2.6%	804,1 k €	+15.9%	693,7 k €	-13.6%	803,2 k €	+181%	285,8 k €	-13.9%	332 k €	+122%	149,4 k €	+60.6%	93 k €	+1734%	5,1 k €	+95.6%	2,6 k €	-49.6%	5,1 k €	-78.9%	24,4 k €	-94.3%	425,9 k €	-9.3%	469,6 k €	+72.0%	273 k €	-14.5%	319,2 k €	-70.1%	1,1 M €	-24.6%	1,4 M €
Debts	3,2 M €	+0.3%	3,2 M €	+6.7%	3 M €	-16.5%	3,6 M €	-10.4%	4 M €	+92.8%	2,1 M €	-0.4%	2,1 M €	+1.4%	2,1 M €	+81.2%	1,1 M €	-5.7%	1,2 M €	+658%	158,6 k €	+166%	59,6 k €	-63.7%	164,4 k €	-18.6%	202 k €	-1.4%	204,8 k €	+2.1%	200,5 k €	+10.2%	181,9 k €	+7.6%	169,1 k €	-39.9%	281,2 k €	+9.0%	258,1 k €	-27.4%	355,3 k €	+15.2%	308,5 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 12 ended

Active mandates

Jacqueline, Juliette SALMON

Director · since 21 juin 2022 · until 20 juin 2028

Active

Stéphanie MATHY

Managing director · since 21 juin 2022 · until 20 juin 2028

Active

Ended mandates

Jacqueline, Juliette SALMON

Director · since 15 décembre 2023 · until 14 décembre 2029

Ended

Stéphanie MATHY

Managing director · since 15 décembre 2023 · until 14 décembre 2029

Ended

Jacqueline, Juliette SALMON

Director · since 21 juin 2016 · until 21 juin 2022

Ended

Stéphanie MATHY

Managing director · since 21 juin 2016 · until 21 juin 2022

Ended

At this address

Other companies at this address

Company	CBE no.
IMMO CANOCA● Active	0450.572.720
J.P.M.J.● Active	0445.100.534
MERTENS-MATHY● Active	0424.231.181
PRIVATE BANKING CONSULT● Active	0825.558.288
PZO IMMO● Active	1024.884.677

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	17/06/2026	28/08/2025	17/07/2024	12/07/2023	24/06/2022	13/08/2021
General meeting	16/06/2026	17/06/2025	18/06/2024	20/06/2023	21/06/2022	15/06/2021
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

37 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	16/06/2026	17/06/2026	French	PDF
Micro model	31/12/2024	17/06/2025	28/08/2025	French	PDF
Micro model	31/12/2023	18/06/2024	17/07/2024	French	PDF
Micro model	31/12/2022	20/06/2023	12/07/2023	French	PDF
Micro model	31/12/2021	21/06/2022	24/06/2022	French	PDF
Micro model	31/12/2020	15/06/2021	13/08/2021	French	PDF
Micro model	31/12/2019	20/08/2020	01/09/2020	French	PDF
Micro model	31/12/2018	18/06/2019	27/08/2019	French	PDF
Micro model	31/12/2017	19/06/2018	09/07/2018	French	PDF
Micro model	31/12/2016	20/06/2017	05/07/2017	French	PDF
Abridged model	31/12/2015	21/06/2016	22/07/2016	French	PDF
Abridged modelCorrection	31/12/2014	15/06/2016	20/06/2016	French	PDF
Abridged model	31/12/2014	16/06/2015	22/07/2015	French	PDF
Abridged modelCorrection	31/12/2013	15/06/2016	20/06/2016	French	PDF
Abridged model	31/12/2013	17/06/2014	28/08/2014	French	PDF
Abridged modelCorrection	31/12/2012	15/06/2016	20/06/2016	French	PDF
Abridged model	31/12/2012	18/06/2013	29/08/2013	French	PDF
Abridged modelCorrection	31/12/2011	15/06/2016	20/06/2016	French	PDF
Abridged model	31/12/2011	19/06/2012	21/06/2012	French	PDF
Abridged modelCorrection	31/12/2010	15/06/2016	20/06/2016	French	PDF
Abridged model	31/12/2010	21/06/2011	10/08/2011	French	PDF
Abridged modelCorrection	31/12/2009	15/06/2016	20/06/2016	French	PDF
Abridged model	31/12/2009	15/06/2010	04/08/2010	French	PDF
Abridged modelCorrection	31/12/2008	15/06/2016	20/06/2016	French	PDF

View all 37 filings

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 5 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 · 2 active · 12 ended

Active mandates

Jacqueline, Juliette SALMON

Director · since 21 juin 2022 · until 20 juin 2028

Active

Stéphanie MATHY

Managing director · since 21 juin 2022 · until 20 juin 2028

Active

Ended mandates

Jacqueline, Juliette SALMON

Director · since 15 décembre 2023 · until 14 décembre 2029

Ended

Stéphanie MATHY

Managing director · since 15 décembre 2023 · until 14 décembre 2029

Ended

Jacqueline, Juliette SALMON

Director · since 21 juin 2016 · until 21 juin 2022

Ended

Stéphanie MATHY

Managing director · since 21 juin 2016 · until 21 juin 2022

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates27/12/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates22/08/2022
DEMISSIONS, NOMINATIONS
PDF
Capital / shares09/01/2019
CAPITAL, ACTIONS
PDF
Capital / shares09/01/2017
CAPITAL, ACTIONS
PDF
Mandates06/07/2016
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Other07/02/2012
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Registered office14/03/2011
SIEGE SOCIAL
PDF
Mandates08/10/2010
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

2025
Annual accounts 2025281,9 k €↓
2024
Annual accounts 2024563,3 k €↑
2023
Annual accounts 2023351,7 k €↑
2022
Annual accounts 2022225,4 k €↑
2021
Annual accounts 202125,4 k €↓
2020
Annual accounts 2020180 k €↑
2019
Annual accounts 2019104,9 k €↑
2018
Annual accounts 201852,3 k €↓
2017
Annual accounts 2017209 k €↓
2016
Annual accounts 2016403,1 k €↑
2015
Annual accounts 2015-14,8 k €↓
2014
Annual accounts 201421,4 k €↓
2013
Annual accounts 2013274,2 k €↑
2012
Annual accounts 201214,2 k €↑
2011
Annual accounts 2011-132,6 k €↓
2010
Annual accounts 2010-38,8 k €↑
2009
Annual accounts 2009-61,5 k €↓
2008
Annual accounts 200865,7 k €↑
2007
Annual accounts 2007-84,4 k €↓
2006
Annual accounts 2006303,9 k €↑
2005
Annual accounts 2005257,9 k €↑
2004
Annual accounts 2004-47,2 k €
16/07/1993
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

PROSAIS

Overview

What does PROSAIS 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