SEPIA
0478.035.497 · rovalta.com · 23/09/2026
ACTIVE
SEPIA
Financial year 2025 · closed on 31/12/2025
Net result
298,3 k €
+624.1% YoY
Gross margin
338,4 k €
+6934.2% YoY
Equity
1,3 M €
+29.3% YoY
Overview
What does SEPIA do?
SEPIA is a Public limited company incorporated in 2002. Its main activity is: Activities of holding companies. Its registered office is in Beveren-Kruibeke-Zwijndrecht.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0478.035.497
Incorporation
19/07/2002
Legal form
Public limited company
Registered office
Doornpark(BEV) 57
9120 Beveren-Kruibeke-Zwijndrecht · FlandreSee on map
9120 Beveren-Kruibeke-Zwijndrecht · FlandreSee on map
Contributed capital
99 188,24 €
Latest accounts
31/12/2025
Activities (NACE)
Joint committees (2)
- 200
- 218
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 19 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Gross margin | 338,4 k € | +6934% | -5 k € | +11.5% | -5,6 k € | -102% | 302,6 k € | +23.5% | 245 k € | – | – | – | – | – | – | – | – | – | 401,4 k € | +147% | 162,7 k € | +48.4% | 109,6 k € | -21.8% | 140,2 k € | +92.7% | 72,8 k € | ||||||||||
| EBITDA | 337,2 k € | +6141% | -5,6 k € | +30.6% | -8 k € | -37.4% | -5,9 k € | -66.4% | -3,5 k € | +96.6% | -103,7 k € | -217% | 88,3 k € | -42.9% | 154,8 k € | -8.7% | 169,5 k € | -2.7% | 174,1 k € | -3.1% | 179,7 k € | -33.9% | 271,7 k € | +19.7% | 227,1 k € | +8.8% | 208,7 k € | -17.5% | 253 k € | +218% | 79,6 k € | +202% | 26,4 k € | -62.3% | 70 k € | +144% | 28,7 k € |
| Operating result | 337,2 k € | +5831% | -5,9 k € | +63.0% | -15,9 k € | +21.7% | -20,3 k € | -1.6% | -20 k € | +87.6% | -161,1 k € | -970% | 18,5 k € | -70.7% | 63,1 k € | -42.2% | 109,2 k € | -19.0% | 134,8 k € | -25.0% | 179,7 k € | -33.9% | 271,7 k € | +19.7% | 227,1 k € | +9.3% | 207,7 k € | -11.7% | 235,2 k € | +280% | 61,8 k € | +537% | 9,7 k € | -81.8% | 53,3 k € | +345% | 12 k € |
| Net result | 298,3 k € | +624% | -56,9 k € | +93.6% | -895,8 k € | -2500% | -34,5 k € | -21.2% | -28,4 k € | -140% | 71,7 k € | -97.0% | 2,4 M € | +83330% | 2,8 k € | -96.0% | 71,3 k € | -8.0% | 77,5 k € | -86.7% | 582,6 k € | +264% | 160 k € | +23.3% | 129,8 k € | +2.6% | 126,5 k € | -3.8% | 131,5 k € | -28.6% | 184,3 k € | -0.2% | 184,5 k € | +144% | 75,6 k € | +55.5% | 48,6 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 1,3 M € | +29.3% | 1 M € | -5.3% | 1,1 M € | -45.4% | 2 M € | -1.7% | 2 M € | -52.9% | 4,3 M € | -4.0% | 4,4 M € | +114% | 2,1 M € | -6.3% | 2,2 M € | -2.9% | 2,3 M € | +3.5% | 2,2 M € | +16.8% | 1,9 M € | -0.0% | 1,9 M € | +1.9% | 1,8 M € | +5.5% | 1,8 M € | -1.9% | 1,8 M € | +11.5% | 1,6 M € | +10.3% | 1,5 M € | -0.8% | 1,5 M € |
| Total assets | 1,4 M € | -26.0% | 2 M € | -1.5% | 2 M € | -31.3% | 2,9 M € | -1.3% | 2,9 M € | -50.9% | 6 M € | -1.1% | 6 M € | +25.2% | 4,8 M € | -0.3% | 4,8 M € | +5.4% | 4,6 M € | +8.0% | 4,2 M € | +14.6% | 3,7 M € | -1.1% | 3,7 M € | +21.9% | 3,1 M € | -1.9% | 3,1 M € | +0.7% | 3,1 M € | +30.8% | 2,4 M € | +33.8% | 1,8 M € | -3.9% | 1,8 M € |
| Cash | 221,6 k € | +4682% | 4,6 k € | -66.9% | 14 k € | +2891% | 467,8 € | -99.3% | 71,6 k € | +608% | 10,1 k € | -30.0% | 14,5 k € | -44.7% | 26,1 k € | +58.3% | 16,5 k € | +235% | 4,9 k € | -79.7% | 24,2 k € | +422% | 4,6 k € | -75.6% | 19 k € | +37.4% | 13,9 k € | -69.6% | 45,6 k € | +96.1% | 23,2 k € | +158% | 9 k € | -38.7% | 14,7 k € | -67.6% | 45,3 k € |
| Debts | 4,2 k € | -99.5% | 850,3 k € | -2.7% | 873,9 k € | -4.8% | 918,2 k € | -0.4% | 922 k € | -45.5% | 1,7 M € | +7.0% | 1,6 M € | -42.0% | 2,7 M € | +4.8% | 2,6 M € | +16.5% | 2,2 M € | +11.2% | 2 M € | +11.6% | 1,8 M € | -3.2% | 1,9 M € | +52.5% | 1,2 M € | -11.2% | 1,4 M € | +3.7% | 1,3 M € | +70.3% | 775,6 k € | +150% | 310,2 k € | -18.4% | 380 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | 3,5 ETP | +16.7% | 3,0 ETP | -64.3% | 8,4 ETP | -13.4% | 9,7 ETP | +11.5% | 8,7 ETP | +10.1% | 7,9 ETP | +16.2% | 6,8 ETP | +30.8% | 5,2 ETP | +44.4% | 3,6 ETP | +5.9% | 3,4 ETP | +6.2% | 3,2 ETP | 0.0% | 3,2 ETP | +60.0% | 2,0 ETP | 0.0% | 2,0 ETP | 0.0% | 2,0 ETP | +53.8% | 1,3 ETP | |||
Estimate
Indicative valuation
As an indication, this company is worth
between 1 M€ and 2,5 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 3 active · 25 ended
Active mandates
Kiefer Rainer
ActiveMaxime Paulus De chatelet
ActiveJens Vercammen
ActiveEnded mandates
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
Brands On● Active | 0465.548.728 |
INDIGO● Active | 0807.512.330 |
SEPIA Digital● Active | 0563.659.773 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Abridged model | Abridged model | Full 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 | 19/05/2026 | 17/06/2025 | 26/07/2024 | 05/07/2023 | 22/06/2022 | 01/04/2021 |
| General meeting | 13/05/2026 | 14/05/2025 | 21/06/2024 | 16/06/2023 | 17/06/2022 | 26/03/2021 |
| 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
21 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 13/05/2026 | 19/05/2026 | Dutch | |
| Micro model | 31/12/2024 | 14/05/2025 | 17/06/2025 | Dutch | |
| Micro model | 31/12/2023 | 21/06/2024 | 26/07/2024 | Dutch | |
| Abridged model | 31/12/2022 | 16/06/2023 | 05/07/2023 | Dutch | |
| Abridged model | 31/12/2021 | 17/06/2022 | 22/06/2022 | Dutch | |
| Full model | 31/12/2020 | 26/03/2021 | 01/04/2021 | Dutch | |
| Full model | 31/12/2019 | 19/06/2020 | 15/07/2020 | Dutch | |
| Full model | 31/12/2018 | 28/06/2019 | 24/07/2019 | Dutch | |
| Full model | 31/12/2017 | 29/06/2018 | 25/07/2018 | Dutch | |
| Full model | 31/12/2016 | 16/06/2017 | 14/07/2017 | Dutch | |
| Full model | 31/12/2015 | 30/06/2016 | 28/07/2016 | Dutch | |
| Full model | 31/12/2014 | 26/06/2015 | 24/07/2015 | Dutch | |
| Full model | 31/12/2013 | 16/07/2014 | 23/07/2014 | Dutch | |
| Full modelCorrection | 31/12/2012 | 03/07/2013 | 27/08/2013 | Dutch | |
| Full model | 31/12/2012 | 03/07/2013 | 29/07/2013 | Dutch | |
| Full model | 31/12/2011 | 06/06/2012 | 31/08/2012 | Dutch | |
| Abridged model | 31/12/2010 | 01/06/2011 | 31/08/2011 | Dutch | |
| Abridged model | 31/12/2009 | 03/06/2010 | 07/07/2010 | Dutch | |
| Abridged model | 31/12/2008 | 23/10/2009 | 18/11/2009 | Dutch | |
| Abridged model | 31/12/2007 | 04/06/2008 | 21/08/2008 | Dutch | |
| Abridged model | 31/12/2006 | 06/06/2007 | 20/08/2007 | Dutch |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 1 M€ and 2,5 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 · 3 active · 25 ended
Active mandates
Kiefer Rainer
ActiveMaxime Paulus De chatelet
ActiveJens Vercammen
ActiveEnded mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates09/01/2026ONTSLAGEN - BENOEMINGEN
- Mandates03/03/2025ONTSLAGEN - BENOEMINGEN
- Other06/02/2025STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - DOEL - ALGEMENE VERGADERING
- Mandates10/12/2024ONTSLAGEN - BENOEMINGEN
- Mandates05/05/2021ONTSLAGEN - BENOEMINGEN
- Restructuring24/11/2020RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
- Mandates14/08/2020ONTSLAGEN - BENOEMINGEN
- Restructuring05/08/2020RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
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 2025298,3 k €↑
- 2024Annual accounts 2024-56,9 k €↑
- 2023Annual accounts 2023-895,8 k €↓
- 2022Annual accounts 2022-34,5 k €↓
- 2021Annual accounts 2021-28,4 k €↓
- 2019Annual accounts 201971,7 k €↓
- 2018Annual accounts 20182,4 M €↑
- 2017Annual accounts 20172,8 k €↓
- 2016Annual accounts 201671,3 k €↓
- 2015Annual accounts 201577,5 k €↓
- 2014Annual accounts 2014582,6 k €↑
- 2013Annual accounts 2013160 k €↑
- 2012Annual accounts 2012129,8 k €↑
- 2011Annual accounts 2011126,5 k €↓
- 2010Annual accounts 2010131,5 k €↓
- 2009Annual accounts 2009184,3 k €↓
- 2008Annual accounts 2008184,5 k €↑
- 2007Annual accounts 200775,6 k €↑
- 2006Annual accounts 200648,6 k €
- 19/07/2002IncorporationPublic limited company