MAKESHIFT
0452.132.935 · rovalta.com · 21/09/2026
ACTIVE
MAKESHIFT
Financial year 2025 · closed on 31/12/2025
Net result
83,8 k €
+5.0% YoY
Gross margin
124,7 k €
+5.5% YoY
Equity
168,5 k €
+99.0% YoY
Overview
What does MAKESHIFT do?
MAKESHIFT is a Private limited company incorporated in 1994. Its main activity is: Sports activities and amusement and recreation activities. Its registered office is in Brasschaat.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0452.132.935
Incorporation
02/02/1994
Legal form
Private limited company
Registered office
Leopoldslei 158
2930 Brasschaat · FlandreSee on map
2930 Brasschaat · FlandreSee on map
Contributed capital
6 197,33 €
Latest accounts
31/12/2025
Activities (NACE)
Joint committees (1)
- 314
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 20 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||||
| Gross margin | 124,7 k € | +5.5% | 118,2 k € | +407% | 23,3 k € | +426% | -7,2 k € | -190% | 7,9 k € | +15.4% | 6,9 k € | -3.0% | 7,1 k € | +176% | 2,6 k € | +432% | -776,2 € | -156% | 1,4 k € | -43.5% | 2,4 k € | -48.8% | 4,8 k € | -19.4% | 5,9 k € | -7.2% | 6,4 k € | +99.9% | 3,2 k € | +27.7% | 2,5 k € | -17.7% | 3 k € | -3.7% | 3,1 k € | +57.5% | 2 k € | -18.6% | 2,5 k € |
| EBITDA | 124,1 k € | +6.3% | 116,8 k € | +402% | 23,2 k € | +398% | -7,8 k € | -206% | 7,4 k € | +15.8% | 6,4 k € | -3.3% | 6,6 k € | +222% | 2 k € | +142% | -4,9 k € | -35.1% | -3,6 k € | -434% | 1,1 k € | -72.9% | 4 k € | -22.4% | 5,1 k € | -6.0% | 5,5 k € | +122% | 2,5 k € | +96.0% | 1,3 k € | -37.5% | 2 k € | -15.8% | 2,4 k € | +183% | 846 € | -44.0% | 1,5 k € |
| Operating result | 122,4 k € | +5.6% | 115,9 k € | +419% | 22,3 k € | +263% | -13,7 k € | -3624% | -367,7 € | -505% | 90,7 € | -83.1% | 535,8 € | +115% | -3,6 k € | +47.0% | -6,7 k € | -29.5% | -5,2 k € | -639% | -702,8 € | -151% | 1,4 k € | -61.9% | 3,6 k € | -11.0% | 4,1 k € | +248% | 1,2 k € | +615% | 164,3 € | -91.3% | 1,9 k € | +2.3% | 1,8 k € | +549% | 284,2 € | -71.0% | 980 € |
| Net result | 83,8 k € | +5.0% | 79,8 k € | +258% | 22,3 k € | +424% | -6,9 k € | -2417% | -273,6 € | +39.2% | -450,2 € | -213% | 399 € | +153% | -746,9 € | +89.2% | -6,9 k € | -33.0% | -5,2 k € | -707% | -646,8 € | -179% | 818,2 € | -72.9% | 3 k € | -20.2% | 3,8 k € | +372% | 800,5 € | +72.9% | 463 € | -75.2% | 1,9 k € | +2.3% | 1,8 k € | +327% | 428 € | -58.0% | 1 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 168,5 k € | +99.0% | 84,7 k € | +1651% | 4,8 k € | +128% | -17,5 k € | -65.0% | -10,6 k € | -2.7% | -10,3 k € | -4.6% | -9,9 k € | +3.9% | -10,3 k € | -7.8% | -9,5 k € | -269% | -2,6 k € | -198% | 2,6 k € | -19.7% | 3,3 k € | +33.1% | 2,5 k € | +553% | -545,4 € | +87.4% | -4,3 k € | +15.6% | -5,1 k € | +8.3% | -5,6 k € | +25.1% | -7,5 k € | +19.7% | -9,3 k € | +4.4% | -9,7 k € |
| Total assets | 200,7 k € | +12.9% | 177,7 k € | +571% | 26,5 k € | +392% | 5,4 k € | -57.2% | 12,6 k € | -44.0% | 22,5 k € | -19.2% | 27,8 k € | -17.4% | 33,7 k € | +39.5% | 24,1 k € | -10.4% | 26,9 k € | -2.5% | 27,6 k € | -3.8% | 28,7 k € | +91.7% | 15 k € | +16.9% | 12,8 k € | +3.5% | 12,4 k € | +5.8% | 11,7 k € | +96.5% | 6 k € | -0.8% | 6 k € | -19.7% | 7,5 k € | +20.6% | 6,2 k € |
| Cash | 28,5 k € | -54.9% | 63,3 k € | +163% | 24,1 k € | +1776% | 1,3 k € | -18.4% | 1,6 k € | -58.3% | 3,8 k € | -45.0% | 6,9 k € | -6.1% | 7,3 k € | -37.1% | 11,6 k € | -17.0% | 14 k € | +1.7% | 13,7 k € | +3.5% | 13,3 k € | +78.3% | 7,4 k € | +45.2% | 5,1 k € | +5.2% | 4,9 k € | +128% | 2,1 k € | +30.6% | 1,6 k € | -30.2% | 2,3 k € | +125% | 1 k € | +31.3% | 791,7 € |
| Debts | 32,2 k € | -65.4% | 93 k € | +330% | 21,7 k € | -5.3% | 22,9 k € | -1.4% | 23,2 k € | -29.3% | 32,8 k € | -13.0% | 37,7 k € | -14.2% | 44 k € | +30.6% | 33,7 k € | +14.0% | 29,5 k € | +18.1% | 25 k € | -1.7% | 25,4 k € | +103% | 12,5 k € | -6.3% | 13,4 k € | -20.0% | 16,7 k € | -0.7% | 16,8 k € | +45.8% | 11,5 k € | -14.3% | 13,5 k € | -19.7% | 16,8 k € | +5.3% | 15,9 k € |
| Other | |||||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | 0,3 ETP | – | – | – | – | – | – | – | – | – | |||||||||||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 500 k€ and 1 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 2 active · 2 ended
Active mandates
GEERT BODEN
ActiveJILL ICKX
ActiveEnded mandates
Jeanne Smets
EndedJEANNE SMETS
EndedFinancials
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 | 31/08/2026 | 31/07/2025 | 07/08/2024 | 11/08/2023 | 08/07/2022 | 03/08/2021 |
| General meeting | 26/06/2026 | 20/06/2025 | 21/06/2024 | 19/06/2023 | 20/06/2022 | 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 daysFilings
Annual accounts filings
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 26/06/2026 | 31/08/2026 | Dutch | |
| Micro model | 31/12/2024 | 20/06/2025 | 31/07/2025 | Dutch | |
| Micro model | 31/12/2023 | 21/06/2024 | 07/08/2024 | Dutch | |
| Micro model | 31/12/2022 | 19/06/2023 | 11/08/2023 | Dutch | |
| Micro model | 31/12/2021 | 20/06/2022 | 08/07/2022 | Dutch | |
| Micro model | 31/12/2020 | 21/06/2021 | 03/08/2021 | Dutch | |
| Micro model | 31/12/2019 | 08/09/2020 | 08/10/2020 | Dutch | |
| Micro model | 31/12/2018 | 17/06/2019 | 28/06/2019 | Dutch | |
| Micro model | 31/12/2017 | 18/06/2018 | 22/06/2018 | Dutch | |
| Micro model | 31/12/2016 | 19/06/2017 | 18/07/2017 | Dutch | |
| Abridged model | 31/12/2015 | 20/06/2016 | 08/07/2016 | Dutch | |
| Abridged model | 31/12/2014 | 15/06/2015 | 06/07/2015 | Dutch | |
| Abridged model | 31/12/2013 | 16/06/2014 | 20/06/2014 | Dutch | |
| Abridged model | 31/12/2012 | 17/06/2013 | 27/06/2013 | Dutch | |
| Abridged model | 31/12/2011 | 30/06/2012 | 28/08/2012 | Dutch | |
| Abridged model | 31/12/2010 | 30/06/2011 | 28/07/2011 | Dutch | |
| Abridged model | 31/12/2009 | 21/06/2010 | 23/06/2010 | Dutch | |
| Abridged model | 31/12/2008 | 15/06/2009 | 28/07/2009 | Dutch | |
| Abridged model | 31/12/2007 | 16/06/2008 | 18/06/2008 | Dutch | |
| Abridged model | 31/12/2006 | 18/06/2007 | 28/06/2007 | Dutch |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 500 k€ and 1 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 2 active · 2 ended
Active mandates
GEERT BODEN
ActiveJILL ICKX
ActiveEnded mandates
Jeanne Smets
EndedJEANNE SMETS
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates05/10/2023STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - BENAMING - MAATSCHAPPELIJKE ZETEL - DOEL - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 202583,8 k €↑
- 2024Annual accounts 202479,8 k €↑
- 2023Annual accounts 202322,3 k €↑
- 2023Name changeMAKESHIFT
- 2022Annual accounts 2022-6,9 k €↓
- 2021Annual accounts 2021-273,6 €↑
- 2021Name changeNEW J
- 2020Annual accounts 2020-450,2 €↓
- 2019Annual accounts 2019399 €↑
- 2018Annual accounts 2018-746,9 €↑
- 2017Annual accounts 2017-6,9 k €↓
- 2016Annual accounts 2016-5,2 k €↓
- 2015Annual accounts 2015-646,8 €↓
- 2014Annual accounts 2014818,2 €↓
- 2013Annual accounts 20133 k €↓
- 2012Annual accounts 20123,8 k €↑
- 2011Annual accounts 2011800,5 €↑
- 2010Annual accounts 2010463 €↓
- 2009Annual accounts 20091,9 k €↑
- 2008Annual accounts 20081,8 k €↑
- 2007Annual accounts 2007428 €↓
- 2006Annual accounts 20061 k €
- 02/02/1994IncorporationPrivate limited company