ACTIVE

VERSIM

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

6,3 k €

-64.6% YoY

Gross margin

31,8 k €

-14.4% YoY

Equity

211,3 k €

+0.2% YoY

What does VERSIM do?

VERSIM is a Private limited company incorporated in 1993. Its registered office is in Wuustwezel.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0450.573.314

Incorporation

29/07/1993

Legal form

Private limited company

Registered office

Bredabaan (Centrum) 647a
2990 Wuustwezel · FlandreSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Joint committees (1)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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 19 financial years

	2025		2024		2023		2022		2021		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	31,8 k €	-14.4%	37,1 k €	-16.9%	44,7 k €	+24.0%	36 k €	-5.2%	38 k €	+887%	3,9 k €	-39.4%	6,4 k €	-7.7%	6,9 k €	-65.3%	19,9 k €	-28.5%	27,8 k €	+16.9%	23,8 k €	+0.1%	23,7 k €	-15.9%	28,2 k €	-6.5%	30,2 k €	+57.8%	19,1 k €	+20.8%	15,8 k €	-9.5%	17,5 k €	-18.5%	21,5 k €	+34.7%	15,9 k €
EBITDA	9,3 k €	-61.6%	24,1 k €	-31.7%	35,3 k €	+23.0%	28,7 k €	-1.4%	29,1 k €	+1011%	-3,2 k €	-16.4%	-2,7 k €	-598%	551,6 €	-95.0%	11 k €	-39.5%	18,2 k €	+38.7%	13,1 k €	+22.2%	10,7 k €	-36.8%	17 k €	-22.7%	22 k €	+92.3%	11,4 k €	+15.7%	9,9 k €	-5.7%	10,5 k €	-6.5%	11,2 k €	+88.1%	5,9 k €
Operating result	2,9 k €	-83.4%	17,7 k €	-43.5%	31,4 k €	+14.0%	27,5 k €	-1.5%	27,9 k €	+974%	-3,2 k €	-16.4%	-2,7 k €	-598%	551,6 €	-95.0%	11 k €	-39.5%	18,2 k €	+38.7%	13,1 k €	+22.2%	10,7 k €	-36.3%	16,8 k €	+12.9%	14,9 k €	+247%	4,3 k €	+67.1%	2,6 k €	-18.8%	3,2 k €	-71.0%	10,9 k €	+165%	4,1 k €
Net result	6,3 k €	-64.6%	17,7 k €	-40.4%	29,7 k €	+16.7%	25,5 k €	-10.5%	28,5 k €	+389%	5,8 k €	-5.6%	6,2 k €	-17.2%	7,5 k €	-47.4%	14,2 k €	-18.5%	17,4 k €	+17.0%	14,9 k €	+23.9%	12 k €	-5.1%	12,6 k €	+16.1%	10,9 k €	+762%	1,3 k €	+382%	-447,2 €	-127%	1,6 k €	-80.1%	8,2 k €	+163%	3,1 k €
Balance sheet
Equity	211,3 k €	+0.2%	210,8 k €	+5.8%	199,3 k €	-7.6%	215,6 k €	+13.4%	190,1 k €	+32.2%	143,7 k €	+4.2%	137,9 k €	+4.7%	131,7 k €	+6.0%	124,3 k €	+12.9%	110,1 k €	+18.8%	92,7 k €	+19.1%	77,8 k €	+18.2%	65,9 k €	+23.8%	53,2 k €	+25.7%	42,3 k €	+3.1%	41,1 k €	-1.1%	41,5 k €	+4.1%	39,9 k €	+25.9%	31,7 k €
Total assets	241,2 k €	+4.5%	230,7 k €	+8.4%	212,9 k €	-9.8%	236,1 k €	+7.3%	220 k €	+46.1%	150,6 k €	+3.0%	146,3 k €	+3.1%	141,9 k €	+0.9%	140,7 k €	+15.1%	122,3 k €	+16.3%	105,2 k €	+11.8%	94 k €	+17.8%	79,9 k €	+13.8%	70,2 k €	+7.4%	65,3 k €	-4.7%	68,6 k €	-3.7%	71,2 k €	+50.4%	47,3 k €	+18.8%	39,9 k €
Cash	83,3 k €	+41.6%	58,8 k €	+64.7%	35,7 k €	-35.2%	55,1 k €	+29.6%	42,5 k €	+884%	4,3 k €	-3.0%	4,5 k €	+230%	1,3 k €	-87.5%	10,8 k €	+854%	1,1 k €	-93.2%	16,6 k €	-0.1%	16,6 k €	-4.2%	17,3 k €	+6.7%	16,2 k €	+51.8%	10,7 k €	-39.2%	17,6 k €	+20.6%	14,6 k €	-32.1%	21,5 k €	+2.7%	20,9 k €
Debts	29,9 k €	+50.2%	19,9 k €	+46.2%	13,6 k €	-33.5%	20,5 k €	-31.6%	30 k €	+333%	6,9 k €	-17.8%	8,4 k €	-17.7%	10,2 k €	-37.7%	16,4 k €	+34.9%	12,2 k €	-2.3%	12,4 k €	-23.1%	16,2 k €	+15.7%	14 k €	-17.4%	17 k €	-26.3%	23 k €	-16.4%	27,5 k €	-7.3%	29,7 k €	+298%	7,5 k €	-8.8%	8,2 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	+66.7%	0,3 ETP	0.0%	0,3 ETP	+50.0%	0,2 ETP	-33.3%	0,3 ETP	-25.0%	0,4 ETP	0.0%	0,4 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 5 ended

Active mandates

Nadia Heeren

Director · since 01 mai 2015

Active

Guy Simons

Director · since 29 juillet 1993

Active

Ended mandates

Nadia Heeren

Director · since 01 janvier 2015

Ended

Nadia Heeren

Manager · since 01 janvier 2015

Ended

Guy Simons

Director · since 28 juin 1994

Ended

Guy Simons

Manager · since 28 juin 1994

Ended

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	18/05/2026	29/08/2025	26/08/2024	29/08/2023	29/09/2022	20/12/2021
General meeting	08/05/2026	30/06/2025	30/06/2024	16/06/2023	17/06/2022	21/06/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	08/05/2026	18/05/2026	Dutch	PDF
Micro model	31/12/2024	30/06/2025	29/08/2025	Dutch	PDF
Micro model	31/12/2023	30/06/2024	26/08/2024	Dutch	PDF
Micro model	31/12/2022	16/06/2023	29/08/2023	Dutch	PDF
Micro model	31/12/2021	17/06/2022	29/09/2022	Dutch	PDF
Micro model	31/12/2020	21/06/2021	20/12/2021	Dutch	PDF
Micro model	31/12/2019	30/06/2020	16/10/2020	Dutch	PDF
Micro model	31/12/2018	29/04/2019	29/08/2019	Dutch	PDF
Micro model	31/12/2017	30/06/2018	28/08/2018	Dutch	PDF
Micro model	31/12/2016	30/06/2017	28/08/2017	Dutch	PDF
Abridged model	31/12/2015	30/06/2016	22/08/2016	Dutch	PDF
Abridged model	31/12/2014	30/06/2015	05/08/2015	Dutch	PDF
Abridged model	31/12/2013	19/06/2014	19/06/2014	Dutch	PDF
Abridged model	31/12/2012	30/06/2013	22/08/2013	Dutch	PDF
Abridged model	31/12/2011	20/06/2012	26/06/2012	Dutch	PDF
Abridged model	31/12/2010	15/06/2011	24/06/2011	Dutch	PDF
Abridged model	31/12/2009	03/05/2010	06/05/2010	Dutch	PDF
Abridged model	31/12/2008	31/03/2009	31/03/2009	Dutch	PDF
Abridged model	31/12/2007	27/06/2008	11/09/2008	Dutch	PDF
Abridged model	31/12/2006	29/06/2007	30/08/2007	Dutch	PDF

Estimate

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.

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 5 ended

Active mandates

Nadia Heeren

Director · since 01 mai 2015

Active

Guy Simons

Director · since 29 juillet 1993

Active

Ended mandates

Nadia Heeren

Director · since 01 janvier 2015

Ended

Nadia Heeren

Manager · since 01 janvier 2015

Ended

Guy Simons

Director · since 28 juin 1994

Ended

Guy Simons

Manager · since 28 juin 1994

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates15/01/2024
WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING
PDF
Mandates12/05/2015
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

2025
Annual accounts 20256,3 k €↓
2024
Annual accounts 202417,7 k €↓
2023
Annual accounts 202329,7 k €↑
2022
Annual accounts 202225,5 k €↓
2021
Annual accounts 202128,5 k €↑
2019
Annual accounts 20195,8 k €↓
2018
Annual accounts 20186,2 k €↓
2017
Annual accounts 20177,5 k €↓
2016
Annual accounts 201614,2 k €↓
2015
Annual accounts 201517,4 k €↑
2014
Annual accounts 201414,9 k €↑
2013
Annual accounts 201312 k €↓
2012
Annual accounts 201212,6 k €↑
2011
Annual accounts 201110,9 k €↑
2010
Annual accounts 20101,3 k €↑
2009
Annual accounts 2009-447,2 €↓
2008
Annual accounts 20081,6 k €↓
2007
Annual accounts 20078,2 k €↑
2006
Annual accounts 20063,1 k €
29/07/1993
IncorporationPrivate 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

VERSIM

Overview

What does VERSIM do?

Trend over 19 financial years

Indicative valuation

Board of directors

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