ACTIVE

PROSAIS

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result281,9 k €-50,0 %over 1 year
Gross margin217,7 k €+8,3 %over 1 year
Equity3,4 M €+9,0 %over 1 year

Identity

Source · BCE/KBO

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
Signals
ProfitableSolid equityLow riskPositive cashflowPositive EBITDA

Financials

Source · NBB, 37 filings

Trend over 22 financial years

20252024202320222021
Income statement
Gross margin217,7 k €201 k €208,3 k €159,8 k €-1,9 k €
EBITDA203,7 k €185,1 k €206,1 k €157,1 k €-5,8 k €
Operating result168,1 k €156,3 k €174,9 k €139,9 k €-31,3 k €
Net result281,9 k €563,3 k €351,7 k €225,4 k €25,4 k €
Balance sheet
Equity3,4 M €3,1 M €2,8 M €2,5 M €2,2 M €
Total assets6,9 M €6,6 M €6,1 M €6,4 M €6,6 M €
Cash21,7 k €68,1 k €61,1 k €409,3 k €825,4 k €
Debts3,2 M €3,2 M €3 M €3,6 M €4 M €

Valuation

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€
See the valuation

Board of directors

Source · NBB, accounts to 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

Other companies at this address

Chemin des Boeufs 12 4910 Theux
CompanyCBE 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

Full financial information

Source · NBB
202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/01/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date17/06/202628/08/202517/07/202412/07/202324/06/202213/08/2021
General meeting16/06/202617/06/202518/06/202420/06/202321/06/202215/06/2021
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 free

Annual accounts filings

Source · NBB, 37 filings
ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202516/06/202617/06/2026FrenchPDF
Micro model31/12/202417/06/202528/08/2025FrenchPDF
Micro model31/12/202318/06/202417/07/2024FrenchPDF
Micro model31/12/202220/06/202312/07/2023FrenchPDF
Micro model31/12/202121/06/202224/06/2022FrenchPDF
Micro model31/12/202015/06/202113/08/2021FrenchPDF
Micro model31/12/201920/08/202001/09/2020FrenchPDF
Micro model31/12/201818/06/201927/08/2019FrenchPDF
Micro model31/12/201719/06/201809/07/2018FrenchPDF
Micro model31/12/201620/06/201705/07/2017FrenchPDF
Abridged model31/12/201521/06/201622/07/2016FrenchPDF
Abridged modelCorrection31/12/201415/06/201620/06/2016FrenchPDF
Abridged model31/12/201416/06/201522/07/2015FrenchPDF
Abridged modelCorrection31/12/201315/06/201620/06/2016FrenchPDF
Abridged model31/12/201317/06/201428/08/2014FrenchPDF
Abridged modelCorrection31/12/201215/06/201620/06/2016FrenchPDF
Abridged model31/12/201218/06/201329/08/2013FrenchPDF
Abridged modelCorrection31/12/201115/06/201620/06/2016FrenchPDF
Abridged model31/12/201119/06/201221/06/2012FrenchPDF
Abridged modelCorrection31/12/201015/06/201620/06/2016FrenchPDF
Abridged model31/12/201021/06/201110/08/2011FrenchPDF
Abridged modelCorrection31/12/200915/06/201620/06/2016FrenchPDF
Abridged model31/12/200915/06/201004/08/2010FrenchPDF
Abridged modelCorrection31/12/200815/06/201620/06/2016FrenchPDF
Abridged model31/12/200816/06/200917/08/2009FrenchPDF
Abridged modelCorrection31/12/200715/06/201620/06/2016FrenchPDF
Abridged model31/12/200717/06/200828/08/2008FrenchPDF
Abridged modelCorrection31/12/200615/06/201620/06/2016FrenchPDF
Abridged modelCorrection31/12/200601/02/200828/02/2008FrenchPDF
Abridged modelCorrection31/12/200629/12/200717/01/2008FrenchPDF
Abridged model31/12/200619/06/200721/08/2007FrenchPDF
Abridged modelCorrection31/12/200515/06/201620/06/2016FrenchPDF
Abridged modelCorrection31/12/200501/02/200828/02/2008FrenchPDF
Abridged modelCorrection31/12/200529/12/200717/01/2008FrenchPDF
Abridged modelCorrection31/12/200415/06/201620/06/2016FrenchPDF
Abridged modelCorrection31/12/200401/02/200828/02/2008FrenchPDF
Abridged modelCorrection31/12/200429/12/200717/01/2008FrenchPDF

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.

Board of directors

Source · NBB, accounts to 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

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette
  • 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

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 2025281,9 k €↓
  2. 2024
    Annual accounts 2024563,3 k €↑
  3. 2023
    Annual accounts 2023351,7 k €↑
  4. 2022
    Annual accounts 2022225,4 k €↑
  5. 2021
    Annual accounts 202125,4 k €↓
  6. 2020
    Annual accounts 2020180 k €↑
  7. 2019
    Annual accounts 2019104,9 k €↑
  8. 2018
    Annual accounts 201852,3 k €↓
  9. 2017
    Annual accounts 2017209 k €↓
  10. 2016
    Annual accounts 2016403,1 k €↑
  11. 2015
    Annual accounts 2015-14,8 k €↓
  12. 2014
    Annual accounts 201421,4 k €↓
  13. 2013
    Annual accounts 2013274,2 k €↑
  14. 2012
    Annual accounts 201214,2 k €↑
  15. 2011
    Annual accounts 2011-132,6 k €↓
  16. 2010
    Annual accounts 2010-38,8 k €↑
  17. 2009
    Annual accounts 2009-61,5 k €↓
  18. 2008
    Annual accounts 200865,7 k €↑
  19. 2007
    Annual accounts 2007-84,4 k €↓
  20. 2006
    Annual accounts 2006303,9 k €↑
  21. 2005
    Annual accounts 2005257,9 k €↑
  22. 2004
    Annual accounts 2004-47,2 k €
  23. 16/07/1993
    IncorporationPublic limited company