FORSET
0454.341.367 · rovalta.com · 22/09/2026
ACTIVE
FORSET
Financial year 2025 · closed on 31/12/2025
Net result
162,9 k €
+11.0% YoY
Gross margin
88 k €
+24.5% YoY
Equity
1,9 M €
+9.5% YoY
Overview
What does FORSET do?
FORSET is a Private company with limited liability incorporated in 1995. Its main activity is: Public relations and communication activities. Its registered office is in Nieuwpoort.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0454.341.367
Incorporation
18/01/1995
Legal form
Private company with limited liability
Registered office
Zeelaan 16
8620 Nieuwpoort · FlandreSee on map
8620 Nieuwpoort · FlandreSee on map
Contributed capital
18 592,01 €
Latest accounts
31/12/2025
Activities (NACE)
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 | 88 k € | +24.5% | 70,7 k € | -75.6% | 289,7 k € | +1033% | 25,6 k € | -1.3% | 25,9 k € | +199% | -26,1 k € | -62.9% | -16 k € | +67.1% | -48,6 k € | -134% | 142,9 k € | +359% | 31,1 k € | -37.6% | 49,9 k € | -16.5% | 59,7 k € | +107% | 28,8 k € | +148% | -59,9 k € | -168% | 88,3 k € | +7839% | 1,1 k € | -99.5% | 214,8 k € | +2.9% | 208,6 k € | +31.2% | 159 k € | +8.2% | 146,9 k € |
| EBITDA | 84,6 k € | +28.3% | 66 k € | -76.9% | 286,1 k € | +1781% | 15,2 k € | -18.6% | 18,7 k € | +164% | -29 k € | -21.0% | -23,9 k € | +96.5% | -679 k € | -42.6% | -476,2 k € | -1816% | 27,8 k € | -36.7% | 43,8 k € | -23.1% | 57 k € | +115% | 26,6 k € | +143% | -62,4 k € | -173% | 85,4 k € | +311% | -40,4 k € | -126% | 155,7 k € | +28.7% | 121 k € | +0.6% | 120,2 k € | -15.6% | 142,5 k € |
| Operating result | 70,6 k € | +45.1% | 48,7 k € | -81.9% | 268,2 k € | +4586% | -6 k € | -257% | -1,7 k € | +97.2% | -59,9 k € | +44.0% | -106,9 k € | +85.0% | -712,4 k € | +39.0% | -1,2 M € | -5848% | -19,6 k € | -181% | -7 k € | -4560% | 156,8 € | +100% | -61,9 k € | +37.9% | -99,7 k € | -311% | 47,2 k € | +153% | -89 k € | -183% | 106,8 k € | +58.6% | 67,3 k € | +1.3% | 66,4 k € | -24.1% | 87,5 k € |
| Net result | 162,9 k € | +11.0% | 146,8 k € | -53.7% | 317 k € | +256% | 89,1 k € | +14.8% | 77,6 k € | +27.2% | 61 k € | +902% | -7,6 k € | +98.8% | -631,6 k € | -79.9% | -351,2 k € | -4400% | -7,8 k € | +48.5% | -15,2 k € | +44.2% | -27,2 k € | +98.6% | -2 M € | -191% | 2,2 M € | +14809% | -14,6 k € | -102% | 770,3 k € | +44464% | 1,7 k € | -93.1% | 25,1 k € | +18.6% | 21,1 k € | -52.8% | 44,8 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 1,9 M € | +9.5% | 1,7 M € | +9.3% | 1,6 M € | +25.3% | 1,3 M € | +7.7% | 1,2 M € | +7.1% | 1,1 M € | +5.9% | 1 M € | -0.7% | 1 M € | -37.9% | 1,7 M € | -17.4% | 2 M € | -0.4% | 2 M € | -0.7% | 2 M € | -1.3% | 2,1 M € | -48.8% | 4 M € | +114% | 1,9 M € | +90.2% | 990 k € | +351% | 219,6 k € | +0.8% | 217,9 k € | +0.5% | 216,8 k € | +5.4% | 205,7 k € |
| Total assets | 3,3 M € | +5.1% | 3,1 M € | +4.8% | 3 M € | +0.6% | 2,9 M € | +3.2% | 2,9 M € | +2.2% | 2,8 M € | +2.1% | 2,7 M € | -1.1% | 2,8 M € | -5.1% | 2,9 M € | -18.4% | 3,6 M € | -0.8% | 3,6 M € | +0.2% | 3,6 M € | -0.4% | 3,6 M € | -34.1% | 5,5 M € | +42.6% | 3,8 M € | +28.0% | 3 M € | +35.2% | 2,2 M € | +41.0% | 1,6 M € | +8.8% | 1,4 M € | -4.3% | 1,5 M € |
| Cash | 50,4 € | -99.6% | 11,5 k € | +199160% | 5,8 € | -99.9% | 6 k € | +102% | 3 k € | -41.2% | 5,1 k € | -79.5% | 24,7 k € | -62.7% | 66,1 k € | -49.6% | 131,2 k € | +312% | 31,9 k € | – | 331,7 € | -32.6% | 492,1 € | – | 30,8 € | -94.3% | 535,8 € | -99.0% | 51,6 k € | – | 28,1 k € | – | |||||||
| Debts | 1,4 M € | +0.0% | 1,4 M € | +3.1% | 1,3 M € | -20.1% | 1,7 M € | +0.2% | 1,6 M € | -0.9% | 1,7 M € | -0.0% | 1,7 M € | -1.1% | 1,7 M € | +40.6% | 1,2 M € | -20.2% | 1,5 M € | -1.1% | 1,5 M € | +1.6% | 1,5 M € | +1.2% | 1,5 M € | +8.0% | 1,4 M € | -25.4% | 1,8 M € | -0.7% | 1,8 M € | -1.1% | 1,9 M € | +47.2% | 1,3 M € | +11.5% | 1,1 M € | -6.0% | 1,2 M € |
| Other | |||||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | 0,8 ETP | – | – | – | – | – | – | 0,6 ETP | -33.3% | 0,9 ETP | -30.8% | 1,3 ETP | +85.7% | 0,7 ETP | – | ||||||||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 0 € and 100 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active
Active mandates
Jean Englebert
ActiveAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
XOKA EVENTS● Active | 0647.981.477 |
Financials
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 | 30/07/2026 | 22/05/2025 | 09/07/2024 | 11/07/2023 | 13/07/2022 | 02/07/2021 |
| General meeting | 30/06/2026 | 21/05/2025 | 28/06/2024 | 24/06/2023 | 30/06/2022 | 08/06/2021 |
| 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 | 30/06/2026 | 30/07/2026 | Dutch | |
| Micro model | 31/12/2024 | 21/05/2025 | 22/05/2025 | Dutch | |
| Micro model | 31/12/2023 | 28/06/2024 | 09/07/2024 | Dutch | |
| Micro model | 31/12/2022 | 24/06/2023 | 11/07/2023 | Dutch | |
| Micro model | 31/12/2021 | 30/06/2022 | 13/07/2022 | Dutch | |
| Micro model | 31/12/2020 | 08/06/2021 | 02/07/2021 | Dutch | |
| Micro model | 31/12/2019 | 01/10/2020 | 06/10/2020 | Dutch | |
| Micro model | 31/12/2018 | 09/10/2019 | 22/10/2019 | Dutch | |
| Abridged model | 31/12/2017 | 26/05/2018 | 28/08/2018 | Dutch | |
| Abridged model | 31/12/2016 | 29/08/2017 | 31/08/2017 | Dutch | |
| Abridged model | 31/12/2015 | 30/08/2016 | 31/08/2016 | Dutch | |
| Abridged model | 31/12/2014 | 31/07/2015 | 31/07/2015 | Dutch | |
| Abridged model | 31/12/2013 | 19/06/2014 | 29/08/2014 | Dutch | |
| Abridged model | 31/12/2012 | 25/05/2013 | 30/08/2013 | Dutch | |
| Abridged model | 31/12/2011 | 28/08/2012 | 30/08/2012 | Dutch | |
| Abridged model | 31/12/2010 | 28/05/2011 | 23/06/2011 | Dutch | |
| Abridged model | 31/12/2009 | 07/10/2010 | 14/10/2010 | Dutch | |
| Abridged model | 31/12/2008 | 28/08/2009 | 28/08/2009 | Dutch | |
| Abridged model | 31/12/2007 | 25/06/2008 | 28/08/2008 | Dutch | |
| Abridged model | 31/12/2006 | 25/07/2007 | 26/07/2007 | Dutch |
Valuation
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.
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 · 1 active
Active mandates
Jean Englebert
ActiveShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
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 2025162,9 k €↑
- 2024Annual accounts 2024146,8 k €↓
- 2023Annual accounts 2023317 k €↑
- 2022Annual accounts 202289,1 k €↑
- 2021Annual accounts 202177,6 k €↑
- 2020Annual accounts 202061 k €↑
- 2019Annual accounts 2019-7,6 k €↑
- 2018Annual accounts 2018-631,6 k €↓
- 2017Annual accounts 2017-351,2 k €↓
- 2016Annual accounts 2016-7,8 k €↑
- 2015Annual accounts 2015-15,2 k €↑
- 2014Annual accounts 2014-27,2 k €↑
- 2013Annual accounts 2013-2 M €↓
- 2012Annual accounts 20122,2 M €↑
- 2011Annual accounts 2011-14,6 k €↓
- 2010Annual accounts 2010770,3 k €↑
- 2009Annual accounts 20091,7 k €↓
- 2008Annual accounts 200825,1 k €↑
- 2007Annual accounts 200721,1 k €↓
- 2006Annual accounts 200644,8 k €
- 18/01/1995IncorporationPrivate company with limited liability