DYNASET
0458.706.466 · rovalta.com · 23/09/2026
ACTIVE
DYNASET
Financial year 2025 · closed on 31/12/2025
Net result
44,4 k €
+106.2% YoY
Gross margin
894,1 k €
+133.6% YoY
Equity
-162,8 k €
+21.4% YoY
Workforce
7,7 ETP
-29.4% YoY
Overview
What does DYNASET do?
DYNASET is a Public limited company incorporated in 1996. Its registered office is in Drogenbos. It employs on average 7,7 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0458.706.466
Incorporation
30/08/1996
Legal form
Public limited company
Registered office
Boulevard de l'Humanité 435
1620 Drogenbos · FlandreSee on map
1620 Drogenbos · FlandreSee on map
Contributed capital
387 000,00 €
Latest accounts
31/12/2025
Average workforce
7,7 ETP
Joint committees (4)
- 121
- 124
- 200
- 218
Signals
ProfitablePositive cashflowPositive EBITDAHealthy social debts
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 | 894,1 k € | +134% | 382,7 k € | -66.0% | 1,1 M € | +19.6% | 942,5 k € | -8.3% | 1 M € | +5.2% | 977,8 k € | -0.3% | 980,8 k € | +11.6% | 879 k € | -17.5% | 1,1 M € | +10.3% | 966 k € | +36.3% | 708,7 k € | +2.8% | 689,3 k € | +76.8% | 389,8 k € | -12.8% | 447,1 k € | -5.2% | 471,7 k € | -10.0% | 524,3 k € | +19.9% | 437,1 k € | -11.0% | 491,2 k € | +15.9% | 424 k € | -31.7% | 620,9 k € |
| EBITDA | 224,2 k € | +143% | -526,1 k € | -261% | 325,9 k € | +26.6% | 257,5 k € | -19.6% | 320,2 k € | +20.3% | 266,3 k € | -6.6% | 285 k € | +5.6% | 269,9 k € | -20.3% | 338,8 k € | +33.8% | 253,1 k € | +74.2% | 145,3 k € | -18.2% | 177,6 k € | +43.9% | 123,4 k € | -4.1% | 128,6 k € | -36.3% | 202 k € | +24.8% | 161,8 k € | +31.9% | 122,7 k € | -9.2% | 135,1 k € | +49.2% | 90,6 k € | -46.6% | 169,5 k € |
| Operating result | 124,2 k € | +119% | -648,4 k € | -423% | 200,7 k € | +91.4% | 104,8 k € | -25.7% | 141,1 k € | +43.2% | 98,5 k € | -18.1% | 120,2 k € | -2.7% | 123,6 k € | -38.2% | 200 k € | +54.0% | 129,9 k € | +251% | 37 k € | -67.0% | 112,2 k € | +105% | 54,7 k € | +10.4% | 49,6 k € | -61.1% | 127,4 k € | +47.0% | 86,7 k € | +67.6% | 51,7 k € | -23.5% | 67,6 k € | +70.8% | 39,6 k € | -54.7% | 87,4 k € |
| Net result | 44,4 k € | +106% | -716,4 k € | -833% | 97,8 k € | +170% | 36,3 k € | -40.3% | 60,7 k € | +29.8% | 46,8 k € | -5.2% | 49,3 k € | -30.2% | 70,7 k € | -30.7% | 102 k € | +98.9% | 51,3 k € | +3299% | -1,6 k € | -104% | 40,3 k € | +1742% | 2,2 k € | -44.9% | 4 k € | -94.3% | 69,1 k € | +187% | 24,1 k € | +220% | -20,1 k € | -163% | -7,6 k € | -232% | 5,8 k € | -68.2% | 18,2 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | -162,8 k € | +21.4% | -207,2 k € | -141% | 509,2 k € | -2.3% | 521,4 k € | -3.3% | 539,1 k € | +12.7% | 478,4 k € | +10.8% | 431,6 k € | +2.2% | 422,3 k € | -3.3% | 436,6 k € | +15.0% | 379,5 k € | +15.6% | 328,2 k € | -0.5% | 329,8 k € | +13.9% | 289,5 k € | +0.8% | 287,4 k € | +1.4% | 283,4 k € | +32.3% | 214,3 k € | +12.7% | 190,2 k € | -9.6% | 210,3 k € | -3.5% | 217,9 k € | +2.7% | 212,1 k € |
| Total assets | 1,4 M € | -20.8% | 1,8 M € | -37.4% | 2,9 M € | +26.0% | 2,3 M € | -14.4% | 2,7 M € | -10.3% | 3 M € | +39.9% | 2,1 M € | +18.5% | 1,8 M € | -23.6% | 2,3 M € | +17.1% | 2 M € | +70.0% | 1,2 M € | -16.2% | 1,4 M € | +55.1% | 906,4 k € | -17.3% | 1,1 M € | -13.8% | 1,3 M € | +4.2% | 1,2 M € | +13.5% | 1,1 M € | +51.4% | 710,6 k € | -15.0% | 836,2 k € | -8.1% | 909,6 k € |
| Cash | 21,9 k € | -42.8% | 38,3 k € | -23.3% | 49,9 k € | -81.5% | 269,6 k € | +29.3% | 208,5 k € | +85.5% | 112,4 k € | -31.4% | 163,9 k € | +803% | 18,2 k € | -75.6% | 74,3 k € | +782% | 8,4 k € | -72.2% | 30,3 k € | +192% | 10,4 k € | -54.1% | 22,6 k € | -77.6% | 100,9 k € | +18.1% | 85,5 k € | +119% | 39 k € | -61.0% | 100 k € | +6.3% | 94,1 k € | -62.3% | 249,3 k € | +51.6% | 164,4 k € |
| Debts | 1,6 M € | -21.9% | 2 M € | -14.3% | 2,3 M € | +33.0% | 1,8 M € | -17.2% | 2,1 M € | -14.7% | 2,5 M € | +47.4% | 1,7 M € | +23.5% | 1,4 M € | -28.1% | 1,9 M € | +17.9% | 1,6 M € | +92.0% | 842,4 k € | -21.3% | 1,1 M € | +73.5% | 616,9 k € | -23.8% | 809 k € | -18.2% | 988,7 k € | -1.1% | 999,2 k € | +12.9% | 885,3 k € | +77.7% | 498,1 k € | -19.4% | 618,3 k € | -11.3% | 697,4 k € |
| Other | |||||||||||||||||||||||||||||||||||||||
| Workforce | 7,7 ETP | -29.4% | 10,9 ETP | -2.7% | 11,2 ETP | +7.7% | 10,4 ETP | -1.9% | 10,6 ETP | -10.2% | 11,8 ETP | +9.3% | 10,8 ETP | -5.3% | 11,4 ETP | -17.4% | 13,8 ETP | +2.2% | 13,5 ETP | +17.4% | 11,5 ETP | +27.8% | 9,0 ETP | +80.0% | 5,0 ETP | +2.0% | 4,9 ETP | -2.0% | 5,0 ETP | -24.2% | 6,6 ETP | +11.9% | 5,9 ETP | -9.2% | 6,5 ETP | +8.3% | 6,0 ETP | -7.7% | 6,5 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 · 24 ended
Financials
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 | 15/06/2026 | 31/07/2025 | 10/07/2024 | 14/07/2023 | 24/06/2022 | 13/07/2021 |
| General meeting | 22/05/2026 | 30/06/2025 | 30/06/2024 | 22/06/2023 | 15/06/2022 | 30/06/2021 |
| 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
29 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 22/05/2026 | 15/06/2026 | Dutch | |
| Abridged model | 31/12/2024 | 30/06/2025 | 31/07/2025 | Dutch | |
| Abridged model | 31/12/2023 | 30/06/2024 | 10/07/2024 | Dutch | |
| Abridged model | 31/12/2022 | 22/06/2023 | 14/07/2023 | Dutch | |
| Abridged model | 31/12/2021 | 15/06/2022 | 24/06/2022 | Dutch | |
| Abridged model | 31/12/2020 | 30/06/2021 | 13/07/2021 | Dutch | |
| Abridged model | 31/12/2019 | 06/05/2020 | 20/05/2020 | Dutch | |
| Abridged model | 31/12/2018 | 29/06/2019 | 10/07/2019 | Dutch | |
| Abridged model | 31/12/2017 | 16/05/2018 | 13/06/2018 | Dutch | |
| Abridged model | 31/12/2016 | 28/04/2017 | 02/05/2017 | Dutch | |
| Abridged model | 31/12/2015 | 30/06/2016 | 11/07/2016 | Dutch | |
| Abridged model | 31/12/2014 | 05/06/2015 | 03/07/2015 | Dutch | |
| Abridged model | 31/12/2013 | 21/05/2014 | 16/06/2014 | Dutch | |
| Abridged model | 31/12/2012 | 30/05/2013 | 25/06/2013 | Dutch | |
| Abridged model | 31/12/2011 | 30/06/2012 | 30/07/2012 | Dutch | |
| Abridged model | 31/12/2010 | 30/06/2011 | 22/07/2011 | Dutch | |
| Abridged model | 31/12/2009 | 30/06/2010 | 28/07/2010 | Dutch | |
| Abridged model | 31/12/2008 | 30/06/2009 | 16/07/2009 | Dutch | |
| Abridged model | 31/12/2007 | 25/06/2008 | 01/08/2008 | Dutch | |
| Abridged model | 31/12/2006 | 06/06/2007 | 28/06/2007 | Dutch | |
| Abridged model | 31/12/2005 | 31/05/2006 | 27/06/2006 | Dutch | |
| Abridged model | 31/12/2004 | 18/05/2005 | 01/06/2005 | Dutch | |
| Abridged model | 31/12/2003 | 19/05/2004 | 15/06/2004 | Dutch | |
| Abridged model | 31/12/2002 | 21/05/2003 | 13/06/2003 | 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 · 24 ended
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Other13/07/2026—
- Registered office29/04/2025MAATSCHAPPELIJKE ZETEL
- Mandates31/03/2020STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING
- Capital / shares20/03/2019KAPITAAL - AANDELEN
- Capital / shares15/02/2016KAPITAAL - AANDELEN
- Mandates08/04/2015ONTSLAGEN - BENOEMINGEN
- Mandates06/06/2014ONTSLAGEN - BENOEMINGEN
- Mandates27/08/2012ONTSLAGEN - 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 202544,4 k €↑
- 2024Annual accounts 2024-716,4 k €↓
- 2023Annual accounts 202397,8 k €↑
- 2022Annual accounts 202236,3 k €↓
- 2021Annual accounts 202160,7 k €↑
- 2020Annual accounts 202046,8 k €↓
- 2019Annual accounts 201949,3 k €↓
- 2018Annual accounts 201870,7 k €↓
- 2017Annual accounts 2017102 k €↑
- 2016Annual accounts 201651,3 k €↑
- 2015Annual accounts 2015-1,6 k €↓
- 2014Annual accounts 201440,3 k €↑
- 2013Annual accounts 20132,2 k €↓
- 2012Annual accounts 20124 k €↓
- 2011Annual accounts 201169,1 k €↑
- 2010Annual accounts 201024,1 k €↑
- 2009Annual accounts 2009-20,1 k €↓
- 2008Annual accounts 2008-7,6 k €↓
- 2007Annual accounts 20075,8 k €↓
- 2006Annual accounts 200618,2 k €
- 30/08/1996IncorporationPublic limited company