ACTIVE

MARSEM I.M.C.

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

190,9 k €

+93.2% YoY

Gross margin

148,7 k €

-3.5% YoY

Equity

814,7 k €

+30.6% YoY

What does MARSEM I.M.C. do?

MARSEM I.M.C. is a Private limited company incorporated in 1995. Its main activity is: Management consultancy activities. Its registered office is in Bonheiden.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0455.268.015

Incorporation

17/05/1995

Legal form

Private limited company

Registered office

Duinenweg 26
2820 Bonheiden · FlandreSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2025

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities 70210Public relations and communication activities 73300Advertising and market research

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		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	148,7 k €	-3.5%	154,1 k €	-1.1%	155,8 k €	+13.3%	137,5 k €	-4.8%	144,5 k €	+15.5%	125,1 k €	+2.1%	122,5 k €	+271%	33,1 k €	+25.8%	26,3 k €	+8.6%	24,2 k €	-7.8%	26,2 k €	-42.9%	46 k €	+24.9%	36,8 k €	+155%	14,5 k €	-57.5%	34 k €	-13.5%	39,3 k €	+98.9%	19,8 k €	-5.3%	20,9 k €	-57.6%	49,3 k €
EBITDA	147,5 k €	-3.3%	152,6 k €	-1.3%	154,6 k €	+13.7%	136,1 k €	-4.6%	142,7 k €	+15.4%	123,7 k €	+2.1%	121,1 k €	+281%	31,8 k €	+35.2%	23,5 k €	+20.6%	19,5 k €	-18.7%	24 k €	-44.1%	43 k €	+21.7%	35,3 k €	+247%	10,2 k €	-68.9%	32,8 k €	-13.8%	38,1 k €	+117%	17,5 k €	-6.7%	18,8 k €	-60.2%	47,2 k €
Operating result	145,3 k €	-3.4%	150,5 k €	-0.4%	151,1 k €	+12.8%	133,9 k €	-4.4%	140 k €	+24.4%	112,5 k €	-6.8%	120,7 k €	+285%	31,4 k €	+39.4%	22,5 k €	+36.1%	16,5 k €	+1.3%	16,3 k €	-59.3%	40,1 k €	+26.5%	31,7 k €	+2369%	1,3 k €	-93.3%	19,2 k €	-10.7%	21,4 k €	+162%	8,2 k €	+4.8%	7,8 k €	-78.8%	36,9 k €
Net result	190,9 k €	+93.2%	98,8 k €	+3.4%	95,6 k €	+8.8%	87,8 k €	-6.5%	93,9 k €	+30.2%	72,1 k €	-56.0%	163,9 k €	+865%	17 k €	+35.9%	12,5 k €	+12.5%	11,1 k €	+14.5%	9,7 k €	-61.6%	25,3 k €	+38.6%	18,2 k €	+485%	-4,7 k €	-152%	9,1 k €	-21.2%	11,6 k €	+37.9%	8,4 k €	+4.3%	8,1 k €	-64.1%	22,5 k €
Balance sheet
Equity	814,7 k €	+30.6%	623,8 k €	-8.7%	682,9 k €	+15.9%	589 k €	+17.1%	502,8 k €	+51.3%	332,4 k €	+27.7%	260,3 k €	+170%	96,3 k €	+21.4%	79,3 k €	+18.7%	66,8 k €	+20.0%	55,7 k €	-3.9%	58 k €	+77.3%	32,7 k €	+126%	14,5 k €	-24.6%	19,2 k €	+90.8%	10,1 k €	-85.3%	68,5 k €	+14.0%	60 k €	+15.5%	52 k €
Total assets	893,6 k €	-4.6%	936,8 k €	-3.5%	970,3 k €	-5.9%	1 M €	+4.1%	990,6 k €	+6.2%	932,9 k €	-6.8%	1 M €	+626%	137,9 k €	+57.7%	87,5 k €	+20.0%	72,9 k €	-22.9%	94,6 k €	+24.1%	76,2 k €	+56.0%	48,9 k €	+17.6%	41,5 k €	-17.7%	50,5 k €	-23.7%	66,1 k €	-10.9%	74,3 k €	+1.5%	73,2 k €	-14.4%	85,5 k €
Cash	64,5 k €	-49.7%	128,4 k €	-20.2%	160,8 k €	-26.6%	218,9 k €	+55.1%	141,2 k €	+131%	61 k €	-23.5%	79,7 k €	-31.2%	115,8 k €	+633%	15,8 k €	+20.5%	13,1 k €	-29.2%	18,5 k €	+87.3%	9,9 k €	-59.1%	24,2 k €	+66.7%	14,5 k €	-40.2%	24,3 k €	+51.3%	16 k €	+450%	2,9 k €	+2190%	127,2 €	-98.2%	7 k €
Debts	78,9 k €	-74.8%	313 k €	+8.9%	287,4 k €	-35.0%	442,1 k €	-9.4%	487,8 k €	-18.8%	600,6 k €	-18.9%	740,6 k €	+1682%	41,6 k €	+504%	6,9 k €	+13.7%	6,1 k €	-84.4%	38,9 k €	+113%	18,3 k €	+13.0%	16,2 k €	-35.3%	25 k €	-20.1%	31,3 k €	-44.2%	56,1 k €	+866%	5,8 k €	-55.9%	13,2 k €	-60.8%	33,5 k €
Other
Workforce	–		0,0 ETP		0,0 ETP		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 4 ended

Active mandates

Kristof Marinus

Director

Active

Nathalie Kellens

Director

Active

Ended mandates

Nathalie Kellens

Manager · since 01 janvier 2018

Ended

Kristof Marinus

Manager · since 07 mai 2008

Ended

Kristof Marinus

Manager

Ended

Nathalie Kellens

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	04/06/2026	05/06/2025	13/06/2024	22/06/2023	30/05/2022	01/06/2021
General meeting	27/05/2026	28/05/2025	29/05/2024	31/05/2023	25/05/2022	26/05/2021
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
Abridged model	31/12/2025	27/05/2026	04/06/2026	Dutch	PDF
Abridged model	31/12/2024	28/05/2025	05/06/2025	Dutch	PDF
Abridged model	31/12/2023	29/05/2024	13/06/2024	Dutch	PDF
Abridged model	31/12/2022	31/05/2023	22/06/2023	Dutch	PDF
Abridged model	31/12/2021	25/05/2022	30/05/2022	Dutch	PDF
Abridged model	31/12/2020	26/05/2021	01/06/2021	Dutch	PDF
Abridged model	31/12/2019	27/05/2020	28/05/2020	Dutch	PDF
Abridged model	31/12/2018	29/05/2019	03/06/2019	Dutch	PDF
Micro model	31/12/2017	30/05/2018	31/05/2018	Dutch	PDF
Micro model	31/12/2016	31/05/2017	26/06/2017	Dutch	PDF
Abridged model	31/12/2015	15/06/2016	13/07/2016	Dutch	PDF
Abridged model	31/12/2014	27/05/2015	10/06/2015	Dutch	PDF
Abridged model	31/12/2013	09/09/2014	17/09/2014	Dutch	PDF
Abridged model	31/12/2012	29/05/2013	11/06/2013	Dutch	PDF
Abridged model	31/12/2011	30/05/2012	14/06/2012	Dutch	PDF
Abridged model	31/12/2010	25/05/2011	25/05/2011	Dutch	PDF
Abridged model	31/12/2009	26/05/2010	31/05/2010	Dutch	PDF
Abridged model	31/12/2008	27/05/2009	28/05/2009	Dutch	PDF
Abridged model	31/12/2007	28/05/2008	28/05/2008	Dutch	PDF
Abridged model	31/12/2006	30/05/2007	19/06/2007	Dutch	PDF

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.

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 · 4 ended

Active mandates

Kristof Marinus

Director

Active

Nathalie Kellens

Director

Active

Ended mandates

Nathalie Kellens

Manager · since 01 janvier 2018

Ended

Kristof Marinus

Manager · since 07 mai 2008

Ended

Kristof Marinus

Manager

Ended

Nathalie Kellens

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates29/06/2023
WIJZIGING RECHTSVORM - DOEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates05/02/2018
ONTSLAGEN - BENOEMINGEN
PDF
Mandates16/05/2008
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 2025190,9 k €↑
2024
Annual accounts 202498,8 k €↑
2023
Annual accounts 202395,6 k €↑
2022
Annual accounts 202287,8 k €↓
2021
Annual accounts 202193,9 k €↑
2019
Annual accounts 201972,1 k €↓
2018
Annual accounts 2018163,9 k €↑
2017
Annual accounts 201717 k €↑
2016
Annual accounts 201612,5 k €↑
2015
Annual accounts 201511,1 k €↑
2014
Annual accounts 20149,7 k €↓
2013
Annual accounts 201325,3 k €↑
2012
Annual accounts 201218,2 k €↑
2011
Annual accounts 2011-4,7 k €↓
2010
Annual accounts 20109,1 k €↓
2009
Annual accounts 200911,6 k €↑
2008
Annual accounts 20088,4 k €↑
2007
Annual accounts 20078,1 k €↓
2006
Annual accounts 200622,5 k €
17/05/1995
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

MARSEM I.M.C.

Overview

What does MARSEM I.M.C. 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