ACTIVE

VAYU

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

14,6 k €

+115.7% YoY

Gross margin

73,9 k €

-47.7% YoY

Equity

501,8 k €

+3.0% YoY

What does VAYU do?

VAYU is a Private limited company incorporated in 1997. Its main activity is: Advertising agencies. Its registered office is in Rumst.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0461.600.531

Incorporation

06/10/1997

Legal form

Private limited company

Registered office

Steenweg op Waarloos 63 box A
2840 Rumst · FlandreSee on map

Contributed capital

18 550,00 €

Latest accounts

31/12/2025

Activities (NACE)

73110Advertising agencies· main 73110Advertising agencies 74401Other professional, scientific and technical activities 43350Building completion and finishing 43390Other building completion and finishing 45450Sale, maintenance and repair of motorcycles and related parts and accessories+2

Joint committees (2)

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 16 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010
Income statement
Gross margin	73,9 k €	-47.7%	141,4 k €	-62.9%	381,5 k €	-18.8%	469,7 k €	-32.9%	700,2 k €	+72.2%	406,5 k €	-2.1%	415,1 k €	+7.2%	387,1 k €	+18.2%	327,4 k €	-12.2%	372,9 k €	-7.3%	402,4 k €	+13.4%	354,7 k €	+49.9%	236,6 k €	+46.2%	161,9 k €	+10.1%	147 k €	-16.6%	176,3 k €
EBITDA	64,3 k €	+27.5%	50,4 k €	+10.1%	45,8 k €	-72.3%	165,4 k €	-51.0%	337,7 k €	+199%	113 k €	+42.2%	79,5 k €	+92.0%	41,4 k €	-13.8%	48 k €	-0.2%	48,1 k €	-61.8%	125,9 k €	+0.7%	125,1 k €	+11.2%	112,5 k €	+81.6%	61,9 k €	+15.3%	53,7 k €	-6.2%	57,3 k €
Operating result	34,5 k €	+38.6%	24,9 k €	-8.1%	27,1 k €	-82.8%	157,4 k €	-51.2%	322,5 k €	+225%	99,3 k €	+70.4%	58,3 k €	+205%	19,1 k €	-13.1%	22 k €	+24.8%	17,6 k €	-79.7%	87 k €	-16.3%	103,9 k €	+12.6%	92,3 k €	+139%	38,7 k €	+33.9%	28,9 k €	+3.6%	27,9 k €
Net result	14,6 k €	+116%	6,7 k €	-51.7%	14 k €	-86.4%	102,9 k €	-55.0%	228,5 k €	+258%	63,8 k €	+129%	27,9 k €	+1148%	2,2 k €	-35.8%	3,5 k €	+213%	-3,1 k €	-107%	45 k €	-6.4%	48 k €	+14.5%	41,9 k €	+1789%	2,2 k €	-20.3%	2,8 k €	+132%	-8,7 k €
Balance sheet
Equity	501,8 k €	+3.0%	487,2 k €	+1.4%	480,5 k €	+3.0%	466,5 k €	+28.3%	363,6 k €	+169%	135,1 k €	+89.6%	71,3 k €	-14.5%	83,4 k €	+2.8%	81,1 k €	+4.5%	77,7 k €	-28.2%	108,1 k €	+71.2%	63,1 k €	+40.5%	45 k €	+118%	20,7 k €	+12.0%	18,4 k €	+19.6%	15,4 k €
Total assets	531,9 k €	-9.4%	587,2 k €	-16.0%	698,9 k €	-3.9%	727,3 k €	+3.0%	705,9 k €	+24.1%	569 k €	+13.5%	501,5 k €	-14.3%	585,1 k €	-5.9%	621,8 k €	+8.4%	573,5 k €	-20.5%	721,1 k €	+11.7%	645,5 k €	+16.4%	554,4 k €	+4.7%	529,6 k €	+1.7%	520,9 k €	-9.1%	572,8 k €
Cash	109,7 k €	+202%	36,3 k €	-57.7%	85,8 k €	-37.3%	136,8 k €	-3.0%	141,1 k €	+176%	51 k €	+162%	19,5 k €	-59.4%	47,9 k €	+294%	12,2 k €	-66.9%	36,8 k €	+17.1%	31,4 k €	+74.8%	18 k €	+85.2%	9,7 k €	+158%	3,8 k €	-34.2%	5,7 k €	+111%	2,7 k €
Debts	30,1 k €	-69.9%	100 k €	-54.2%	218,4 k €	-16.3%	260,8 k €	-23.8%	342,3 k €	-21.0%	433,3 k €	+0.7%	430,3 k €	-14.2%	501,7 k €	-7.2%	540,7 k €	+9.0%	495,9 k €	-19.1%	613 k €	+5.3%	582,4 k €	+14.3%	509,5 k €	+0.1%	509 k €	+1.3%	502,4 k €	-9.8%	557 k €
Other
Workforce	–		6,2 ETP	-12.7%	7,1 ETP	+12.7%	6,3 ETP	-27.6%	8,7 ETP	+14.5%	7,6 ETP	+15.2%	6,6 ETP	-2.9%	6,8 ETP	+3.0%	6,6 ETP	-2.9%	6,8 ETP	+7.9%	6,3 ETP	+12.5%	5,6 ETP	+155%	2,2 ETP	+10.0%	2,0 ETP	-4.8%	2,1 ETP	+5.0%	2,0 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

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

Active mandates

Judith Ennie Verschraegen

Director · since 31 octobre 2013

Active

Luk Blockmans

Director · since 24 septembre 1997

Active

Ended mandates

Judith Ennie Verschraegen

Manager · since 31 octobre 2013

Ended

Judith Verschraegen

Manager · since 01 octobre 2013

Ended

Luk Blockmans

Manager · since 24 septembre 1997

Ended

Luk Blockmans

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
ADVISO MANAGEMENT● Active	1009.922.131
Aep Elektro● Active	0460.355.070
BOXRENTALS● Active	0644.723.366
SHEFACO● Active	0476.796.273

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	29/04/2026	28/08/2025	08/07/2024	28/07/2023	05/07/2022	03/08/2021
General meeting	13/04/2026	25/08/2025	26/06/2024	30/06/2023	22/06/2022	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 days

Filings

Annual accounts filings

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	13/04/2026	29/04/2026	Dutch	PDF
Abridged model	31/12/2024	25/08/2025	28/08/2025	Dutch	PDF
Abridged model	31/12/2023	26/06/2024	08/07/2024	Dutch	PDF
Abridged model	31/12/2022	30/06/2023	28/07/2023	Dutch	PDF
Abridged model	31/12/2021	22/06/2022	05/07/2022	Dutch	PDF
Abridged model	31/12/2020	30/06/2021	03/08/2021	Dutch	PDF
Abridged model	31/12/2019	02/09/2020	07/10/2020	Dutch	PDF
Abridged model	31/12/2018	26/06/2019	31/07/2019	Dutch	PDF
Abridged model	31/12/2017	27/06/2018	27/07/2018	Dutch	PDF
Abridged model	31/12/2016	28/06/2017	25/07/2017	Dutch	PDF
Abridged model	31/12/2015	29/06/2016	20/07/2016	Dutch	PDF
Abridged model	31/12/2014	30/06/2015	23/07/2015	Dutch	PDF
Abridged model	31/12/2013	25/06/2014	22/07/2014	Dutch	PDF
Abridged model	31/12/2012	24/10/2013	30/10/2013	Dutch	PDF
Abridged model	31/12/2011	27/06/2012	25/07/2012	Dutch	PDF
Abridged model	31/12/2010	26/06/2011	28/07/2011	Dutch	PDF
Abridged model	31/12/2009	30/06/2010	03/07/2010	Dutch	PDF
Abridged model	31/12/2008	24/06/2009	28/07/2009	Dutch	PDF
Abridged model	31/12/2007	25/06/2008	02/07/2008	Dutch	PDF
Abridged model	31/12/2006	27/06/2007	30/07/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 31/12/2025 · 2 active · 4 ended

Active mandates

Judith Ennie Verschraegen

Director · since 31 octobre 2013

Active

Luk Blockmans

Director · since 24 septembre 1997

Active

Ended mandates

Judith Ennie Verschraegen

Manager · since 31 octobre 2013

Ended

Judith Verschraegen

Manager · since 01 octobre 2013

Ended

Luk Blockmans

Manager · since 24 septembre 1997

Ended

Luk Blockmans

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring07/07/2025
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...) - DIVERSEN
PDF
Restructuring09/04/2025
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Other11/04/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - BENAMING
PDF
Mandates16/12/2019
WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING
PDF
Mandates13/12/2013
ONTSLAGEN - BENOEMINGEN
PDF
Registered office05/11/2010
MAATSCHAPPELIJKE ZETEL
PDF
Mandates26/11/2004
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates12/07/2004
ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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 202514,6 k €↑
2024
Annual accounts 20246,7 k €↓
2023
Annual accounts 202314 k €↓
2023
Name changeVAYU
2022
Annual accounts 2022102,9 k €↓
2021
Annual accounts 2021228,5 k €↑
2021
Name changeIntersticker
2020
Annual accounts 202063,8 k €↑
2019
Annual accounts 201927,9 k €↑
2018
Annual accounts 20182,2 k €↓
2017
Annual accounts 20173,5 k €↑
2016
Annual accounts 2016-3,1 k €↓
2015
Annual accounts 201545 k €↓
2014
Annual accounts 201448 k €↑
2013
Annual accounts 201341,9 k €↑
2012
Annual accounts 20122,2 k €↓
2011
Annual accounts 20112,8 k €↑
2010
Annual accounts 2010-8,7 k €
06/10/1997
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

VAYU

Overview

What does VAYU do?

Trend over 16 financial years

Indicative valuation

Board of directors

Other companies at this address

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