ACTIVE

I.C.E.T.

Export PDF

Financial year 2023 · closed on 31/12/2023

Net result

35,1 k €

-18.5% YoY

Gross margin

93,4 k €

-9.9% YoY

Equity

662 k €

+5.6% YoY

What does I.C.E.T. do?

I.C.E.T. is a Private limited company incorporated in 1995. Its main activity is: Engineering activities and related technical consultancy. Its registered office is in Enghien.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0456.104.886

Incorporation

13/09/1995

Legal form

Private limited company

Registered office

Rue de la Bascule 2 box 12
7850 Enghien · WallonieSee on map

Contributed capital

151 215,01 €

Latest accounts

31/12/2023

Activities (NACE)

71121Engineering activities and related technical consultancy· main 71121Engineering activities and related technical consultancy

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 18 financial years

	2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	93,4 k €	-9.9%	103,7 k €	+3.5%	100,2 k €	-18.6%	123,1 k €	+42.7%	86,3 k €	+6.6%	80,9 k €	-12.6%	92,6 k €	+1.9%	90,9 k €	+8.6%	83,7 k €	-14.4%	97,8 k €	+67.9%	58,3 k €	+25.1%	46,6 k €	-9.9%	51,7 k €	+18.7%	43,6 k €	-20.8%	55 k €	+20.4%	45,7 k €	+5.9%	43,1 k €	+13.0%	38,2 k €
EBITDA	93 k €	-6.0%	98,9 k €	-0.8%	99,7 k €	-18.6%	122,5 k €	+45.1%	84,4 k €	+8.0%	78,2 k €	-15.3%	92,2 k €	+3.5%	89,1 k €	+12.5%	79,2 k €	-18.2%	96,7 k €	+77.0%	54,7 k €	+19.3%	45,8 k €	-10.0%	50,9 k €	+28.0%	39,8 k €	-27.1%	54,5 k €	+20.4%	45,3 k €	+5.8%	42,8 k €	+13.2%	37,8 k €
Operating result	56,3 k €	-10.8%	63,2 k €	-2.9%	65 k €	-27.5%	89,7 k €	+131%	38,8 k €	+0.8%	38,5 k €	-40.2%	64,3 k €	+0.9%	63,7 k €	+15.2%	55,3 k €	-18.9%	68,3 k €	+149%	27,4 k €	+52.0%	18 k €	-4.5%	18,9 k €	+145%	7,7 k €	-66.6%	23,1 k €	+69.0%	13,6 k €	-27.2%	18,7 k €	+11.7%	16,8 k €
Net result	35,1 k €	-18.5%	43 k €	-3.3%	44,5 k €	-30.9%	64,4 k €	+192%	22,1 k €	-1.1%	22,3 k €	-45.1%	40,7 k €	-3.4%	42,1 k €	-12.0%	47,8 k €	+6.2%	45 k €	+112%	21,2 k €	+107%	10,3 k €	+59.6%	6,4 k €	-59.0%	15,7 k €	-19.1%	19,4 k €	+64.5%	11,8 k €	-29.0%	16,6 k €	+21.4%	13,7 k €
Balance sheet
Equity	662 k €	+5.6%	626,9 k €	+7.4%	583,9 k €	+8.2%	539,4 k €	+13.6%	475 k €	+4.9%	452,9 k €	+58.6%	285,6 k €	+16.6%	244,9 k €	+20.8%	202,8 k €	+30.8%	155 k €	+40.9%	110 k €	+23.9%	88,8 k €	+13.1%	78,5 k €	-61.1%	202,1 k €	+8.4%	186,4 k €	+11.6%	167 k €	+7.6%	155,3 k €	+12.0%	138,7 k €
Total assets	1,1 M €	+1.2%	1 M €	+2.3%	1 M €	+2.5%	997,5 k €	+1.2%	985,6 k €	+42.6%	691,2 k €	+102%	341,4 k €	+1.0%	337,9 k €	+15.8%	291,8 k €	+11.0%	263 k €	-2.0%	268,3 k €	-1.7%	272,9 k €	-11.7%	309,1 k €	+2.2%	302,5 k €	+3.1%	293,4 k €	+1.7%	288,4 k €	+7.2%	269,2 k €	-0.2%	269,6 k €
Cash	120 k €	+17.7%	101,9 k €	+25.0%	81,6 k €	+60.9%	50,7 k €	-50.3%	102,1 k €	-25.0%	136 k €	+66.4%	81,8 k €	-33.9%	123,7 k €	+14.2%	108,2 k €	-11.3%	122 k €	-22.9%	158,2 k €	+9.4%	144,6 k €	-13.1%	166,5 k €	+68.0%	99,1 k €	+0.6%	98,5 k €	+35.0%	72,9 k €		–		64,5 k €
Debts	371,9 k €	-5.7%	394,2 k €	-4.8%	414 k €	-4.4%	433,1 k €	-10.8%	485,5 k €	+128%	213,2 k €	+593%	30,8 k €	-54.7%	67,9 k €	+6.2%	64 k €	-22.9%	83 k €	-37.7%	133,3 k €	-16.2%	159,1 k €	-22.6%	205,6 k €	+105%	100,2 k €	-5.9%	106,5 k €	-12.0%	121,1 k €	+6.6%	113,6 k €	-13.1%	130,7 k €

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 31/12/2023 · 1 active · 2 ended

Active mandates

Didier Tassenoey

Director

Active

Ended mandates

DIDIER TASSENOEY

Manager · since 18 octobre 2005

Ended

DIDIER TASSENOY

Manager

Ended

Annual accounts

Full financial information

	2023	2022	2021	2020	2019	2018
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018
Closing of the financial year	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/08/2024	21/08/2023	09/08/2022	18/10/2021	20/11/2020	29/08/2019
General meeting	07/05/2024	02/05/2023	03/05/2022	04/05/2021	13/06/2020	17/06/2019
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2023	07/05/2024	30/08/2024	French	PDF
Micro model	31/12/2022	02/05/2023	21/08/2023	French	PDF
Micro model	31/12/2021	03/05/2022	09/08/2022	French	PDF
Micro model	31/12/2020	04/05/2021	18/10/2021	French	PDF
Micro model	31/12/2019	13/06/2020	20/11/2020	French	PDF
Micro model	31/12/2018	17/06/2019	29/08/2019	French	PDF
Micro model	31/12/2017	18/09/2018	30/09/2018	French	PDF
Micro model	31/12/2016	25/09/2017	30/09/2017	French	PDF
Abridged model	31/12/2015	07/09/2016	30/09/2016	French	PDF
Abridged model	31/12/2014	12/08/2015	13/08/2015	French	PDF
Abridged model	31/12/2013	30/09/2014	12/12/2014	French	PDF
Abridged model	31/12/2012	30/09/2013	22/11/2013	French	PDF
Abridged model	31/12/2011	07/06/2012	09/10/2012	French	PDF
Abridged model	31/12/2010	24/06/2011	23/08/2011	French	PDF
Abridged model	31/12/2009	22/02/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	28/05/2009	25/08/2009	French	PDF
Abridged model	31/12/2007	30/07/2008	25/08/2008	French	PDF
Abridged model	31/12/2006	30/06/2007	24/08/2007	French	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 31/12/2023 · 1 active · 2 ended

Active mandates

Didier Tassenoey

Director

Active

Ended mandates

DIDIER TASSENOEY

Manager · since 18 octobre 2005

Ended

DIDIER TASSENOY

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other05/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE
PDF
Registered office05/07/2021
SIEGE SOCIAL
PDF
Capital / shares18/08/2017
CAPITAL, ACTIONS - ANNEE COMPTABLE - 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

2023
Annual accounts 202335,1 k €↓
2022
Annual accounts 202243 k €↓
2021
Annual accounts 202144,5 k €↓
2021
Name changeICET
2020
Annual accounts 202064,4 k €↑
2019
Annual accounts 201922,1 k €↓
2018
Annual accounts 201822,3 k €↓
2017
Annual accounts 201740,7 k €↓
2016
Annual accounts 201642,1 k €↓
2015
Annual accounts 201547,8 k €↑
2014
Annual accounts 201445 k €↑
2013
Annual accounts 201321,2 k €↑
2012
Annual accounts 201210,3 k €↑
2011
Annual accounts 20116,4 k €↓
2010
Annual accounts 201015,7 k €↓
2009
Annual accounts 200919,4 k €↑
2008
Annual accounts 200811,8 k €↓
2007
Annual accounts 200716,6 k €↑
2006
Annual accounts 200613,7 k €
2006
Name changeI.C.E.T.
13/09/1995
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

I.C.E.T.

Overview

What does I.C.E.T. do?

Trend over 18 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