ACTIVE

SCIPION

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

-258,4 €

-100.8% YoY

Gross margin

-9,4 k €

-124.4% YoY

Equity

38,6 k €

-0.7% YoY

What does SCIPION do?

SCIPION is a Private company with limited liability incorporated in 2000. Its main activity is: Specialised design activities. Its registered office is in Bruxelles.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0471.937.563

Incorporation

22/05/2000

Legal form

Private company with limited liability

Registered office

Avenue Louise 87 box 17
1050 Bruxelles · BruxellesSee on map

Contributed capital

12 400,00 €

Latest accounts

31/12/2024

Activities (NACE)

74142Specialised design activities· main 82300Organisation of conventions and trade shows 82300Organisation of conventions and trade shows 70200Management consultancy activities 70220Business and other management consultancy activities 73200Market research and public opinion polling+1

Joint committees (1)

Contacts

1 public detail availableLog in to view

Signals

Good liquidity

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

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	-9,4 k €	-124%	38,7 k €	+5208%	-757 €	-131%	2,4 k €	-87.2%	19,1 k €	+783%	2,2 k €	+55.8%	1,4 k €	+163%	-2,2 k €	-107%	-1,1 k €		–		2,2 k €	-79.4%	10,5 k €	+194%	-11,2 k €	-170%	16 k €	-75.4%	64,8 k €	+49.4%	43,4 k €	-12.9%	49,8 k €	-21.3%	63,2 k €
EBITDA	-9,4 k €	-125%	37,7 k €	+3317%	-1,2 k €	+46.1%	-2,2 k €	-111%	18,9 k €	+13926%	134,9 €	-95.0%	2,7 k €	+222%	-2,2 k €	+16.5%	-2,6 k €		–		-1,1 k €	-82.0%	-614,9 €	+96.6%	-18 k €	+5.8%	-19,1 k €	-171%	26,9 k €	+277%	7,1 k €	-76.6%	30,5 k €	-49.8%	60,9 k €
Operating result	-9,4 k €	-125%	37,7 k €	+2288%	-1,7 k €	+69.9%	-5,7 k €	-134%	17,1 k €	+12551%	134,9 €	-95.0%	2,7 k €	+222%	-2,2 k €	+16.5%	-2,6 k €		–		-1,1 k €	+86.2%	-8,1 k €	+65.8%	-23,7 k €	+6.6%	-25,3 k €	-224%	20,4 k €	+231%	-15,5 k €	-173%	21,4 k €	-59.3%	52,5 k €
Net result	-258,4 €	-101%	31,5 k €	+2984%	1 k €	+121%	-4,8 k €	-127%	18,1 k €	+51288%	-35,4 €	-101%	2,5 k €	+211%	-2,2 k €	+16.4%	-2,7 k €	-2505%	-103,1 €	+93.0%	-1,5 k €	-108%	18,3 k €	+240%	-13,1 k €	+49.9%	-26,1 k €	-461%	7,2 k €	+124%	-30,5 k €	-362%	11,6 k €	-64.5%	32,8 k €
Balance sheet
Equity	38,6 k €	-0.7%	38,8 k €	+431%	7,3 k €	+16.3%	6,3 k €	-43.3%	11,1 k €	+258%	-7 k €	-0.5%	-7 k €	+26.4%	-9,5 k €	-31.0%	-7,2 k €	-59.0%	-4,5 k €	-2.3%	-4,4 k €	-49.2%	-3 k €	+86.0%	-21,3 k €	-159%	-8,2 k €	-146%	17,8 k €	+68.0%	10,6 k €	-69.6%	34,9 k €	+50.1%	23,2 k €
Total assets	203,1 k €	-36.7%	321 k €	+167%	120,2 k €	+2.9%	116,9 k €	-0.4%	117,3 k €	+566%	17,6 k €	+954%	1,7 k €	+3724%	43,7 €	-99.7%	16,7 k €	-10.4%	18,6 k €	-3.1%	19,2 k €	-34.9%	29,5 k €	-27.9%	40,9 k €	-30.5%	58,8 k €	-15.8%	69,8 k €	-37.8%	112,2 k €	-19.6%	139,5 k €	-40.5%	234,3 k €
Cash	9,5 k €	-88.4%	82,3 k €	+7117%	1,1 k €	-84.1%	7,2 k €	-49.1%	14 k €	+8819%	157,5 €	-90.6%	1,7 k €	+6582%	25 €	+80.2%	13,9 €	-97.5%	551,9 €	-96.9%	17,8 k €	+2.7%	17,3 k €	-4.6%	18,2 k €	+127%	8 k €	-11.8%	9,1 k €	-2.6%	9,3 k €	-60.1%	23,3 k €	-67.7%	72,2 k €
Debts	117,1 k €	-50.1%	234,6 k €	+120%	106,4 k €	+2.2%	104,1 k €	+1.3%	102,8 k €	+386%	21,1 k €	+311%	5,1 k €	+9.1%	4,7 k €	-75.3%	19,1 k €	+4.1%	18,3 k €	-2.7%	18,8 k €	-22.8%	24,4 k €	-60.7%	62,2 k €	-7.2%	67 k €	+28.9%	52 k €	-48.8%	101,6 k €	-2.9%	104,6 k €	-47.0%	197,5 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		0,1 ETP	-80.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	+66.7%	0,3 ETP		–

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 3 ended

Active mandates

LAURENT MARLIERE

Director · since 30 mai 2000

Active

Ended mandates

LAURENT MARLIERE

Administrator - manager · since 30 mai 2000

Ended

Katia HOMERIN

Manager

Ended

Laurent MARLIERE

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
A.C.P. BUILDING LOUISE 87● Active	0850.063.359
AGRO DEVELOPMENT and TRADE● Active	0438.584.609
association Wouters & Sosson● Active	0542.962.646
Balman Volkan● Active	1013.952.084
BELGA RENT● Active	0444.223.574
BRAINMATCH● Active	0825.684.388
Cloud Infrastructure Service Providers in Europe● Active	0666.662.093
COME SEE● Active	0477.907.914
CONCENTRIX PAYMENT SERVICES BENELUX● Active	0428.128.603
DAVIDT LAW● Active	1022.485.017
DeepStack● Active	0727.943.527
DIALOGUES PRINCESSE DE MERODE● Active	0432.130.446
EUROPA INSIGHTS● Active	0475.275.848
Fondation Nadine ALEXANDRE HEUSGHEM● Active	0841.894.078
Inclusive Business Association● Active	0768.391.636
INCLUSIVE TECH BELGIUM● Active	1035.771.443
INITIATIVES ET DEVELOPPEMENT DE L'ECONOMIE ET DE L'EMPLOI● Active	0422.034.627
La Puerta De Alcala● Active	0726.378.065
LEY TRADING● Active	0461.107.415
LUX BEATA● Active	0764.627.838

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	10/10/2025	12/07/2024	31/10/2023	31/08/2022	09/07/2021	19/11/2020
General meeting	10/06/2025	10/06/2024	01/06/2023	13/06/2022	14/06/2021	30/10/2020
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
Micro model	31/12/2024	10/06/2025	10/10/2025	French	PDF
Micro model	31/12/2023	10/06/2024	12/07/2024	French	PDF
Micro model	31/12/2022	01/06/2023	31/10/2023	French	PDF
Micro model	31/12/2021	13/06/2022	31/08/2022	French	PDF
Micro model	31/12/2020	14/06/2021	09/07/2021	French	PDF
Micro model	31/12/2019	30/10/2020	19/11/2020	French	PDF
Micro model	31/12/2018	10/06/2019	03/07/2019	French	PDF
Micro model	31/12/2017	11/06/2018	31/07/2018	French	PDF
Abridged model	31/12/2016	12/06/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	13/06/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	08/06/2015	20/11/2015	French	PDF
Abridged model	31/12/2013	10/06/2014	24/07/2014	French	PDF
Abridged model	31/12/2012	10/06/2013	30/08/2013	French	PDF
Abridged model	31/12/2011	11/06/2012	23/08/2012	French	PDF
Abridged model	31/12/2010	14/06/2011	30/08/2011	French	PDF
Abridged model	31/12/2009	07/06/2010	12/07/2010	French	PDF
Abridged model	31/12/2008	08/06/2009	03/07/2009	French	PDF
Abridged model	31/12/2007	09/06/2008	03/07/2008	French	PDF
Abridged modelCorrection	31/12/2006	11/06/2007	26/10/2007	French	PDF
Abridged model	31/12/2006	11/06/2007	31/08/2007	French	PDF

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.

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 31/12/2024 · 1 active · 3 ended

Active mandates

LAURENT MARLIERE

Director · since 30 mai 2000

Active

Ended mandates

LAURENT MARLIERE

Administrator - manager · since 30 mai 2000

Ended

Katia HOMERIN

Manager

Ended

Laurent MARLIERE

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Competition

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

2024
Annual accounts 2024-258,4 €↓
2023
Annual accounts 202331,5 k €↑
2022
Annual accounts 20221 k €↑
2021
Annual accounts 2021-4,8 k €↓
2020
Annual accounts 202018,1 k €↑
2019
Annual accounts 2019-35,4 €↓
2018
Annual accounts 20182,5 k €↑
2017
Annual accounts 2017-2,2 k €↑
2016
Annual accounts 2016-2,7 k €↓
2015
Annual accounts 2015-103,1 €↑
2014
Annual accounts 2014-1,5 k €↓
2013
Annual accounts 201318,3 k €↑
2012
Annual accounts 2012-13,1 k €↑
2011
Annual accounts 2011-26,1 k €↓
2010
Annual accounts 20107,2 k €↑
2009
Annual accounts 2009-30,5 k €↓
2008
Annual accounts 200811,6 k €↓
2007
Annual accounts 200732,8 k €
22/05/2000
IncorporationPrivate company with limited liability

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

SCIPION

Overview

What does SCIPION do?

Trend over 18 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

Similar companies

Similar companies

Timeline