ACTIVE

SECRETS dB

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

49,7 €

-99.7% YoY

Gross margin

225,8 k €

+14.8% YoY

Equity

23,3 k €

+0.2% YoY

What does SECRETS dB do?

SECRETS dB is a Private limited company incorporated in 2002. Its main activity is: Sports activities and amusement and recreation activities. Its registered office is in Woluwe-Saint-Pierre.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0477.316.115

Incorporation

10/04/2002

Legal form

Private limited company

Registered office

Val des Seigneurs 69
1150 Woluwe-Saint-Pierre · BruxellesSee on map

Contributed capital

18 550,00 €

Latest accounts

31/12/2025

Activities (NACE)

93022Sports activities and amusement and recreation activities· main 96022Hairdressing and other beauty treatment 96220Other personal service activities

Signals

ProfitablePositive cashflowPositive EBITDAHealthy social debts

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	225,8 k €	+14.8%	196,6 k €	+29.0%	152,4 k €	+29.9%	117,4 k €	-20.4%	147,5 k €	+90.2%	77,6 k €	-40.7%	130,8 k €	+10.1%	118,8 k €	+17.4%	101,2 k €	-3.5%	104,9 k €	+6.3%	98,7 k €	+9.1%	90,5 k €	+12.8%	80,2 k €	+125%	35,6 k €	+58.3%	22,5 k €	+302%	5,6 k €	-28.1%	7,8 k €	+0.8%	7,7 k €	+407%	-2,5 k €
EBITDA	41,1 k €	-30.8%	59,5 k €	+74.0%	34,2 k €	+125%	15,2 k €	-50.2%	30,5 k €	+1942%	1,5 k €	-94.9%	29,4 k €	-15.1%	34,7 k €	+31.4%	26,4 k €	-20.5%	33,2 k €	+6.5%	31,2 k €	-23.6%	40,8 k €	-9.6%	45,1 k €	+42.0%	31,8 k €	+58.0%	20,1 k €	+529%	3,2 k €	-51.4%	6,6 k €	-3.3%	6,8 k €	+366%	-2,6 k €
Operating result	20,8 k €	-44.6%	37,5 k €	+213%	12 k €	+235%	-8,9 k €	-322%	4 k €	+125%	-15,7 k €	-193%	16,9 k €	+5.5%	16 k €	+134%	6,8 k €	+21.0%	5,6 k €	+55.4%	3,6 k €	-74.0%	14 k €	-21.8%	17,9 k €	+17.8%	15,2 k €	+174%	5,5 k €	+150%	-11,1 k €	-310%	5,3 k €	+3.6%	5,1 k €	+219%	-4,3 k €
Net result	49,7 €	-99.7%	15,7 k €	+85.0%	8,5 k €	+160%	-14,2 k €	-865%	-1,5 k €	+91.9%	-18,1 k €	-411%	5,8 k €	-23.2%	7,6 k €	+461%	1,3 k €	+210%	-1,2 k €	-148%	2,6 k €	+12081%	21 €	-99.7%	7,2 k €	+2.1%	7 k €	+420%	1,4 k €	+110%	-14 k €	-371%	5,2 k €	+9.1%	4,7 k €	+198%	-4,9 k €
Balance sheet
Equity	23,3 k €	+0.2%	23,3 k €	+209%	7,5 k €	+880%	-966,4 €	-107%	13,3 k €	-10.0%	14,7 k €	-55.1%	32,8 k €	+21.5%	27 k €	+39.0%	19,4 k €	+7.5%	18,1 k €	-6.4%	19,3 k €	+15.3%	16,8 k €	+0.1%	16,7 k €	+539%	2,6 k €	+159%	-4,4 k €	+23.4%	-5,8 k €	-170%	8,2 k €	+170%	3 k €	+280%	-1,7 k €
Total assets	147,2 k €	-9.9%	163,5 k €	+9.5%	149,3 k €	-8.5%	163,2 k €	-19.4%	202,4 k €	-4.3%	211,6 k €	+211%	68 k €	-1.2%	68,9 k €	+16.1%	59,3 k €	-20.0%	74,2 k €	-19.2%	91,8 k €	-7.5%	99,3 k €	-23.6%	129,9 k €	+26.0%	103,1 k €	+4.5%	98,6 k €	-6.0%	104,9 k €	+41.4%	74,2 k €	+443%	13,7 k €	-1.9%	13,9 k €
Cash	2,4 k €	+95.7%	1,2 k €	+2894%	41 €	-82.1%	229,3 €	+744%	27,2 €	-73.0%	100,6 €	-92.5%	1,3 k €	-87.4%	10,7 k €	-5.4%	11,3 k €	+305%	2,8 k €	+1489%	176 €	-79.0%	839 €	-85.5%	5,8 k €	+0.5%	5,8 k €	+457%	1 k €	+244%	301 €	-98.9%	27,5 k €	+4759%	566 €	-36.5%	892 €
Debts	104,8 k €	-25.2%	140,2 k €	-1.1%	141,8 k €	-13.6%	164,2 k €	-13.2%	189,2 k €	-3.9%	196,8 k €	+459%	35,2 k €	-15.9%	41,9 k €	+4.9%	39,9 k €	-28.8%	56,1 k €	-14.4%	65,5 k €	-16.8%	78,7 k €	-30.4%	113,1 k €	+18.0%	95,9 k €	-0.8%	96,6 k €	-12.7%	110,7 k €	+67.8%	66 k €	+521%	10,6 k €	-32.1%	15,6 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		1,6 ETP	0.0%	1,6 ETP	0.0%	1,6 ETP	+60.0%	1,0 ETP		–		–		–		–		–		–

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 31/12/2025 · 1 active · 1 ended

Active mandates

GENTIANE BOUTY

Director · since 24 avril 2024

Active

Ended mandates

GENTIANE BOUTY

Manager · since 27 mars 2002

Ended

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	31/07/2026	24/07/2025	22/07/2024	26/06/2023	15/06/2022	26/05/2021
General meeting	11/05/2026	12/05/2025	13/05/2024	08/05/2023	09/05/2022	10/05/2021
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	11/05/2026	31/07/2026	French	PDF
Micro model	31/12/2024	12/05/2025	24/07/2025	French	PDF
Micro model	31/12/2023	13/05/2024	22/07/2024	French	PDF
Micro model	31/12/2022	08/05/2023	26/06/2023	French	PDF
Micro model	31/12/2021	09/05/2022	15/06/2022	French	PDF
Micro model	31/12/2020	10/05/2021	26/05/2021	French	PDF
Micro model	31/12/2019	11/05/2020	04/06/2020	French	PDF
Micro model	31/12/2018	13/05/2019	16/05/2019	French	PDF
Micro model	31/12/2017	14/05/2018	14/05/2018	French	PDF
Abridged model	31/12/2016	08/05/2017	17/05/2017	French	PDF
Abridged model	31/12/2015	09/05/2016	17/05/2016	French	PDF
Abridged model	31/12/2014	11/05/2015	13/05/2015	French	PDF
Abridged model	31/12/2013	12/05/2014	31/08/2014	French	PDF
Abridged model	31/12/2011	14/05/2012	02/11/2012	French	PDF
Abridged model	31/12/2010	09/05/2011	02/11/2012	French	PDF
Abridged model	31/12/2009	10/05/2010	29/11/2010	French	PDF
Abridged model	31/12/2008	11/05/2009	27/01/2010	French	PDF
Abridged model	31/12/2007	13/05/2008	27/08/2008	French	PDF
Abridged model	31/12/2006	29/06/2007	12/11/2007	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 31/12/2025 · 1 active · 1 ended

Active mandates

GENTIANE BOUTY

Director · since 24 avril 2024

Active

Ended mandates

GENTIANE BOUTY

Manager · since 27 mars 2002

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

2025
Annual accounts 202549,7 €↓
2024
Annual accounts 202415,7 k €↑
2023
Annual accounts 20238,5 k €↑
2023
Name changeSECRETS dB
2022
Annual accounts 2022-14,2 k €↓
2021
Annual accounts 2021-1,5 k €↑
2020
Annual accounts 2020-18,1 k €↓
2019
Annual accounts 20195,8 k €↓
2018
Annual accounts 20187,6 k €↑
2017
Annual accounts 20171,3 k €↑
2016
Annual accounts 2016-1,2 k €↓
2015
Annual accounts 20152,6 k €↑
2014
Annual accounts 201421 €↓
2013
Annual accounts 20137,2 k €↑
2011
Annual accounts 20117 k €↑
2010
Annual accounts 20101,4 k €↑
2009
Annual accounts 2009-14 k €↓
2008
Annual accounts 20085,2 k €↑
2007
Annual accounts 20074,7 k €↑
2006
Annual accounts 2006-4,9 k €
2006
Name changeSECRETS DE BEAUTE
10/04/2002
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

SECRETS dB

Overview

What does SECRETS dB do?

Trend over 19 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

Similar companies

Similar companies

Timeline