ACTIVE

TEMSET

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

13,3 k €

+2506.4% YoY

Gross margin

67,8 k €

+7.1% YoY

Equity

820,1 k €

+1.6% YoY

What does TEMSET do?

TEMSET is a Public limited company incorporated in 1993. Its registered office is in Bruxelles.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0450.618.943

Incorporation

28/07/1993

Legal form

Public limited company

Registered office

Rue Haute 78-80
1000 Bruxelles · BruxellesSee on map

Contributed capital

360 971,46 €

Latest accounts

30/06/2025

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	67,8 k €	+7.1%	63,3 k €	+978%	-7,2 k €	-105%	155,8 k €	-57.6%	367,1 k €	+106%	178,5 k €	+59.0%	112,2 k €	+47.4%	76,1 k €	+0.9%	75,5 k €	-14.2%	88 k €	+17.4%	74,9 k €	+4.4%	71,8 k €	+6.0%	67,7 k €	+49.2%	45,4 k €	+118%	20,8 k €	-34.6%	31,8 k €	+70.6%	18,7 k €	-73.3%	69,9 k €	-71.7%	247,2 k €
EBITDA	54,3 k €	+6.8%	50,9 k €	+355%	-20 k €	-114%	146,5 k €	-58.3%	351,1 k €	+116%	162,5 k €	+67.5%	97 k €	+60.9%	60,3 k €	-1.4%	61,1 k €	-17.1%	73,7 k €	+21.0%	60,9 k €	+4.7%	58,2 k €	+5.3%	55,3 k €	+67.3%	33 k €	+758%	3,8 k €	-73.2%	14,4 k €	+370%	3,1 k €	-93.5%	47,2 k €	-77.1%	206 k €
Operating result	10,4 k €	+15.9%	9 k €	+113%	-68,4 k €	-462%	18,9 k €	-93.6%	294,6 k €	+197%	99,2 k €	+227%	30,3 k €	+512%	-7,4 k €	-8.4%	-6,8 k €	-249%	4,5 k €	+138%	-11,9 k €	-15.2%	-10,3 k €	-488%	-1,8 k €	+94.2%	-30,2 k €	+80.9%	-158,2 k €	-619%	-22 k €	+22.8%	-28,5 k €	-806%	4 k €	-97.5%	163,1 k €
Net result	13,3 k €	+2506%	510,7 €	+101%	-66,6 k €	-501%	16,6 k €	-92.2%	213,4 k €	+253%	60,4 k €	+139%	25,3 k €	+294%	-13,1 k €	-72.2%	-7,6 k €	-248%	5,1 k €	+157%	-9 k €	-1179%	-707,4 €	+93.4%	-10,7 k €	-125%	42,5 k €	+172%	-59,3 k €	-3783%	-1,5 k €	-100%	477,7 k €	+3436%	13,5 k €	-92.2%	173,2 k €
Balance sheet
Equity	820,1 k €	+1.6%	806,8 k €	+0.1%	806,3 k €	-7.6%	872,9 k €	+1.9%	856,2 k €	+33.2%	642,8 k €	+16.1%	553,6 k €	+4.8%	528,3 k €	-2.4%	541,4 k €	-52.9%	1,1 M €	+0.4%	1,1 M €	-0.8%	1,2 M €	-0.1%	1,2 M €	-0.9%	1,2 M €	+3.8%	1,1 M €	-5.0%	1,2 M €	-0.1%	1,2 M €	+67.8%	704,9 k €	+0.5%	701,4 k €
Total assets	1,2 M €	+10.2%	1,1 M €	-3.4%	1,1 M €	-12.3%	1,2 M €	-12.6%	1,4 M €	+28.4%	1,1 M €	-8.1%	1,2 M €	-2.9%	1,2 M €	-7.2%	1,3 M €	-24.2%	1,8 M €	-2.3%	1,8 M €	-7.2%	2 M €	-2.1%	2 M €	-0.5%	2 M €	-13.5%	2,3 M €	+50.4%	1,5 M €	+0.9%	1,5 M €	-16.9%	1,8 M €	-5.3%	1,9 M €
Cash	52,1 k €	+568%	7,8 k €	-90.5%	82,3 k €	-71.4%	287,5 k €	-17.9%	350,1 k €	+5261%	6,5 k €	-71.9%	23,2 k €	+548%	3,6 k €	-94.1%	60,5 k €	+127%	26,7 k €	+57.6%	16,9 k €	+37.0%	12,4 k €	-88.5%	107,7 k €	+46.0%	73,8 k €	-75.4%	299,3 k €	+4688%	6,3 k €	+288%	1,6 k €	+166%	607,3 €	+607%	86 €
Debts	240,7 k €	+69.5%	142 k €	-19.1%	175,6 k €	-32.3%	259,5 k €	-31.2%	377,1 k €	+7.3%	351,5 k €	-33.4%	528 k €	-8.3%	575,8 k €	-11.1%	647,6 k €	+42.0%	456,1 k €	-6.7%	488,8 k €	-19.7%	608,7 k €	-3.4%	629,9 k €	+1.9%	618,3 k €	-35.5%	958,2 k €	+744%	113,6 k €	+16.9%	97,1 k €	-91.2%	1,1 M €	-9.1%	1,2 M €

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 3 active · 11 ended

Active mandates

David DECROIX

Director · since 13 décembre 2023 · until 13 décembre 2029

Active

Louis-Guy DECROIX

Managing director · since 13 décembre 2023 · until 13 décembre 2029

Active

Martine DE SMET

Managing director · since 13 décembre 2023 · until 13 décembre 2029

Active

Ended mandates

David DECROIX

Director · since 24 novembre 2017 · until 24 novembre 2023

Ended

Louis-Guy DECROIX

Managing director · since 24 novembre 2017 · until 24 novembre 2023

Ended

Martine DE SMET

Managing director · since 24 novembre 2017 · until 24 novembre 2023

Ended

David DECROIX

Director · since 25 novembre 2011 · until 24 novembre 2017

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	05/01/2026	03/12/2024	07/12/2023	18/01/2023	09/12/2021	16/12/2020
General meeting	29/12/2025	29/11/2024	24/11/2023	25/11/2022	26/11/2021	27/11/2020
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	30/06/2025	29/12/2025	05/01/2026	French	PDF
Micro model	30/06/2024	29/11/2024	03/12/2024	French	PDF
Micro model	30/06/2023	24/11/2023	07/12/2023	French	PDF
Abridged model	30/06/2022	25/11/2022	18/01/2023	French	PDF
Abridged model	30/06/2021	26/11/2021	09/12/2021	French	PDF
Abridged model	30/06/2020	27/11/2020	16/12/2020	French	PDF
Abridged model	30/06/2019	29/11/2019	04/12/2019	French	PDF
Abridged model	30/06/2018	30/11/2018	10/12/2018	French	PDF
Abridged model	30/06/2017	24/11/2017	30/11/2017	French	PDF
Abridged model	30/06/2016	25/11/2016	25/11/2016	French	PDF
Abridged model	30/06/2015	27/11/2015	09/12/2015	French	PDF
Abridged model	30/06/2014	28/11/2014	09/12/2014	French	PDF
Abridged model	30/06/2013	29/11/2013	03/12/2013	French	PDF
Abridged model	30/06/2012	30/11/2012	17/12/2012	French	PDF
Abridged model	30/06/2011	25/11/2011	28/11/2011	French	PDF
Abridged model	30/06/2010	26/11/2010	08/12/2010	French	PDF
Abridged model	30/06/2009	27/11/2009	12/01/2010	French	PDF
Abridged model	30/06/2008	28/11/2008	04/12/2008	French	PDF
Abridged model	30/06/2007	30/11/2007	11/01/2008	French	PDF
Abridged model	30/06/2006	21/11/2006	12/01/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 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 30/06/2025 · 3 active · 11 ended

Active mandates

David DECROIX

Director · since 13 décembre 2023 · until 13 décembre 2029

Active

Louis-Guy DECROIX

Managing director · since 13 décembre 2023 · until 13 décembre 2029

Active

Martine DE SMET

Managing director · since 13 décembre 2023 · until 13 décembre 2029

Active

Ended mandates

David DECROIX

Director · since 24 novembre 2017 · until 24 novembre 2023

Ended

Louis-Guy DECROIX

Managing director · since 24 novembre 2017 · until 24 novembre 2023

Ended

Martine DE SMET

Managing director · since 24 novembre 2017 · until 24 novembre 2023

Ended

David DECROIX

Director · since 25 novembre 2011 · until 24 novembre 2017

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office21/05/2026
MAATSCHAPPELIJKE ZETEL
PDF
Mandates15/02/2024
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Other11/04/2023
DIVERS
PDF
Mandates25/09/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates14/12/2017
DEMISSIONS, NOMINATIONS
PDF
Registered office02/06/2017
SIEGE SOCIAL - CAPITAL, ACTIONS
PDF
Mandates14/12/2015
DEMISSIONS, NOMINATIONS
PDF
Other06/02/2012
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 202513,3 k €↑
2024
Annual accounts 2024510,7 €↑
2023
Annual accounts 2023-66,6 k €↓
2022
Annual accounts 202216,6 k €↓
2021
Annual accounts 2021213,4 k €↑
2020
Annual accounts 202060,4 k €↑
2019
Annual accounts 201925,3 k €↑
2018
Annual accounts 2018-13,1 k €↓
2017
Annual accounts 2017-7,6 k €↓
2016
Annual accounts 20165,1 k €↑
2015
Annual accounts 2015-9 k €↓
2014
Annual accounts 2014-707,4 €↑
2013
Annual accounts 2013-10,7 k €↓
2012
Annual accounts 201242,5 k €↑
2011
Annual accounts 2011-59,3 k €↓
2010
Annual accounts 2010-1,5 k €↓
2009
Annual accounts 2009477,7 k €↑
2008
Annual accounts 200813,5 k €↓
2007
Annual accounts 2007173,2 k €
28/07/1993
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

TEMSET

Overview

What does TEMSET 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