SEMAFORCE
0456.985.410 · rovalta.com · 21/09/2026
ACTIVE
SEMAFORCE
Financial year 2025 · closed on 31/12/2025
Net result
47,4 k €
+214.1% YoY
Gross margin
68,9 k €
+180.2% YoY
Equity
158,8 k €
+15.8% YoY
Overview
What does SEMAFORCE do?
SEMAFORCE is a Private limited company incorporated in 1996. Its main activity is: Computer programming activities. Its registered office is in Dilbeek.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0456.985.410
Incorporation
03/01/1996
Legal form
Private limited company
Registered office
Hof ter Mullenstraat 44
1700 Dilbeek · FlandreSee on map
1700 Dilbeek · FlandreSee on map
Contributed capital
7 436,80 €
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 18 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||
| Gross margin | 68,9 k € | +180% | 24,6 k € | +1.5% | 24,2 k € | -13.9% | 28,1 k € | +424% | 5,4 k € | -63.4% | 14,7 k € | -56.4% | 33,6 k € | -29.4% | 47,6 k € | -13.9% | 55,4 k € | +501% | 9,2 k € | +120% | 4,2 k € | -33.3% | 6,3 k € | -82.6% | 36,1 k € | +13.5% | 31,8 k € | +206% | 10,4 k € | -22.3% | 13,4 k € | -14.6% | 15,7 k € | -8.7% | 17,2 k € |
| EBITDA | 67,9 k € | +185% | 23,8 k € | +23.0% | 19,4 k € | -20.2% | 24,3 k € | +470% | 4,3 k € | -68.1% | 13,3 k € | -58.3% | 32 k € | -25.2% | 42,8 k € | -4.3% | 44,7 k € | +429% | 8,4 k € | +167% | 3,2 k € | +147% | -6,8 k € | -2366% | 300,5 € | -43.0% | 527,1 € | -86.8% | 4 k € | -67.7% | 12,4 k € | -16.1% | 14,7 k € | -8.8% | 16,2 k € |
| Operating result | 65 k € | +215% | 20,6 k € | +28.3% | 16,1 k € | -25.5% | 21,6 k € | +1166% | 1,7 k € | -84.2% | 10,8 k € | -54.1% | 23,5 k € | -37.0% | 37,2 k € | +23.5% | 30,1 k € | +975% | 2,8 k € | +371% | -1 k € | +88.7% | -9,1 k € | -80.2% | -5,1 k € | -34.2% | -3,8 k € | -280% | 2,1 k € | -45.2% | 3,8 k € | +41.2% | 2,7 k € | -48.0% | 5,2 k € |
| Net result | 47,4 k € | +214% | 15,1 k € | +31.8% | 11,4 k € | -23.6% | 15 k € | +1417% | 986,9 € | -86.9% | 7,6 k € | -58.4% | 18,2 k € | -19.8% | 22,7 k € | +2.6% | 22,1 k € | +273% | 5,9 k € | +463% | -1,6 k € | +80.0% | -8,2 k € | -96.2% | -4,2 k € | +3.1% | -4,3 k € | -171% | 6,1 k € | +96.5% | 3,1 k € | +55.9% | 2 k € | -34.2% | 3 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||
| Equity | 158,8 k € | +15.8% | 137,1 k € | +12.4% | 122,1 k € | -8.3% | 133,2 k € | -5.1% | 140,3 k € | +3.5% | 135,5 k € | +5.9% | 128 k € | +16.5% | 109,8 k € | +26.0% | 87,1 k € | +33.9% | 65,1 k € | +0.7% | 64,6 k € | -2.5% | 66,3 k € | -11.0% | 74,4 k € | -5.3% | 78,6 k € | -5.2% | 82,9 k € | +7.9% | 76,8 k € | +4.2% | 73,7 k € | +2.8% | 71,8 k € |
| Total assets | 169,8 k € | +15.0% | 147,7 k € | +0.8% | 146,4 k € | -6.2% | 156,1 k € | +3.6% | 150,6 k € | -5.1% | 158,7 k € | +6.3% | 149,3 k € | +14.8% | 130,1 k € | +14.0% | 114,2 k € | +49.9% | 76,2 k € | +1.3% | 75,2 k € | -4.7% | 78,9 k € | -17.3% | 95,4 k € | -13.5% | 110,3 k € | +18.1% | 93,4 k € | -0.5% | 93,9 k € | -12.7% | 107,6 k € | +9.8% | 98 k € |
| Cash | 113 k € | +13.4% | 99,6 k € | +9.9% | 90,7 k € | -16.0% | 107,9 k € | +13.3% | 95,2 k € | +25.5% | 75,9 k € | -9.6% | 83,9 k € | +13.2% | 74,1 k € | +36.6% | 54,3 k € | +176% | 19,7 k € | +175% | 7,2 k € | +112% | 3,4 k € | +231% | 1 k € | -93.8% | 16,4 k € | +109% | 7,9 k € | +69.9% | 4,6 k € | -71.9% | 16,5 k € | +356% | 3,6 k € |
| Debts | 11 k € | +4.8% | 10,5 k € | -57.0% | 24,4 k € | +6.4% | 22,9 k € | +121% | 10,3 k € | -55.1% | 23,1 k € | +7.9% | 21,4 k € | +5.4% | 20,3 k € | -24.8% | 27 k € | +143% | 11,1 k € | +5.6% | 10,5 k € | -16.4% | 12,6 k € | -39.8% | 21 k € | -34.0% | 31,7 k € | +201% | 10,5 k € | -38.4% | 17,1 k € | -49.5% | 33,9 k € | +28.9% | 26,3 k € |
| Other | |||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | – | – | 1,0 ETP | 0.0% | 1,0 ETP | +400% | 0,2 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 · 1 active · 3 ended
Active mandates
Koenraad Tilley
ActiveEnded mandates
Koen Tilley
EndedKoenraad Tilley
EndedKoenraad Tilley
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 | 23/07/2026 | 19/05/2025 | 04/10/2024 | 28/09/2023 | 28/09/2022 | 25/10/2021 |
| General meeting | 30/06/2026 | 08/05/2025 | 04/10/2024 | 31/08/2023 | 31/08/2022 | 30/09/2021 |
| 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 | 23/07/2026 | Dutch | |
| Micro model | 31/12/2024 | 08/05/2025 | 19/05/2025 | Dutch | |
| Micro model | 31/12/2023 | 04/10/2024 | 04/10/2024 | Dutch | |
| Micro model | 31/12/2022 | 31/08/2023 | 28/09/2023 | Dutch | |
| Micro model | 31/12/2021 | 31/08/2022 | 28/09/2022 | Dutch | |
| Micro model | 31/12/2020 | 30/09/2021 | 25/10/2021 | Dutch | |
| Micro model | 31/12/2019 | 04/08/2020 | 31/08/2020 | Dutch | |
| Micro model | 31/12/2018 | 20/08/2019 | 26/09/2019 | Dutch | |
| Micro model | 31/12/2017 | 09/10/2018 | 17/10/2018 | Dutch | |
| Micro model | 31/12/2016 | 22/09/2017 | 27/09/2017 | Dutch | |
| Abridged model | 31/12/2015 | 27/09/2016 | 30/09/2016 | Dutch | |
| Abridged model | 31/12/2014 | 03/04/2015 | 14/08/2015 | Dutch | |
| Abridged model | 31/12/2013 | 03/04/2014 | 29/08/2014 | Dutch | |
| Abridged model | 31/12/2012 | 31/07/2013 | 30/09/2013 | Dutch | |
| Abridged model | 31/12/2011 | 31/07/2012 | 12/11/2012 | Dutch | |
| Abridged model | 31/12/2010 | 31/07/2011 | 31/08/2011 | Dutch | |
| Abridged model | 31/12/2009 | 30/06/2010 | 30/08/2010 | Dutch | |
| Abridged model | 31/12/2008 | 03/04/2009 | 02/06/2009 | Dutch | |
| Abridged model | 31/12/2007 | 03/04/2008 | 08/07/2008 | Dutch | |
| Abridged model | 31/12/2006 | 03/04/2007 | 31/05/2007 | 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 · 1 active · 3 ended
Active mandates
Koenraad Tilley
ActiveEnded mandates
Koen Tilley
EndedKoenraad Tilley
EndedKoenraad Tilley
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates28/10/2024WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
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 202547,4 k €↑
- 2024Annual accounts 202415,1 k €↑
- 2023Annual accounts 202311,4 k €↓
- 2022Annual accounts 202215 k €↑
- 2021Annual accounts 2021986,9 €↓
- 2019Annual accounts 20197,6 k €↓
- 2018Annual accounts 201818,2 k €↓
- 2017Annual accounts 201722,7 k €↑
- 2016Annual accounts 201622,1 k €↑
- 2015Annual accounts 20155,9 k €↑
- 2014Annual accounts 2014-1,6 k €↑
- 2013Annual accounts 2013-8,2 k €↓
- 2012Annual accounts 2012-4,2 k €↑
- 2011Annual accounts 2011-4,3 k €↓
- 2010Annual accounts 20106,1 k €↑
- 2009Annual accounts 20093,1 k €↑
- 2008Annual accounts 20082 k €↓
- 2007Annual accounts 20073 k €
- 03/01/1996IncorporationPrivate limited company