ACTIVE

SALUT PUBLIC

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

61,5 k €

+17.2% YoY

Gross margin

107,6 k €

+29.4% YoY

Equity

393,4 k €

+18.5% YoY

What does SALUT PUBLIC do?

SALUT PUBLIC is a Private company with limited liability incorporated in 2002. Its main activity is: Sports activities and amusement and recreation activities. Its registered office is in Schaerbeek.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0478.632.741

Incorporation

24/10/2002

Legal form

Private company with limited liability

Registered office

Rue Paul Devigne 103
1030 Schaerbeek · BruxellesSee on map

Contributed capital

6 510,00 €

Latest accounts

31/12/2024

Activities (NACE)

93052Sports activities and amusement and recreation activities· main 96099Other personal service activities n.e.c.96999Other personal service activities

Joint committees (1)

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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	107,6 k €	+29.4%	83,1 k €	+267%	22,7 k €	-68.8%	72,7 k €	+4.4%	69,7 k €	+275%	18,6 k €	-71.2%	64,5 k €	+259%	17,9 k €	-62.0%	47,2 k €	+56.6%	30,2 k €	-6.2%	32,2 k €	+136%	13,6 k €	-68.9%	43,8 k €	+96.9%	22,3 k €	-17.7%	27 k €	+278%	7,1 k €	+5355%	-136 €	-102%	8,1 k €	+91.8%	4,2 k €
EBITDA	106 k €	+28.5%	82,5 k €	+276%	22 k €	-69.2%	71,2 k €	+3.9%	68,6 k €	+291%	17,5 k €	-72.3%	63,4 k €	+279%	16,8 k €	-63.6%	46 k €	+61.8%	28,4 k €	-9.3%	31,4 k €	+152%	12,4 k €	-71.2%	43,3 k €	+99.4%	21,7 k €	-7.7%	23,5 k €	+435%	-7 k €	-1123%	-573 €	-107%	7,7 k €	+107%	3,7 k €
Operating result	95,2 k €	+27.1%	74,9 k €	+404%	14,9 k €	-77.4%	65,9 k €	-2.7%	67,7 k €	+329%	15,8 k €	-73.0%	58,4 k €	+1128%	4,8 k €	-85.8%	33,6 k €	+194%	11,4 k €	-37.3%	18,2 k €	+158%	7,1 k €	-80.2%	35,7 k €	+97.9%	18,1 k €	-9.4%	19,9 k €	+296%	-10,2 k €	-647%	-1,4 k €	-122%	6,1 k €	+545%	947 €
Net result	61,5 k €	+17.2%	52,5 k €	+569%	7,8 k €	-84.7%	51,4 k €	+2.2%	50,2 k €	+1348%	3,5 k €	-92.8%	48,5 k €	+3351%	1,4 k €	-92.8%	19,4 k €	+174%	7,1 k €	-38.2%	11,5 k €	+226%	3,5 k €	-84.4%	22,5 k €	+86.8%	12 k €	-18.1%	14,7 k €	+239%	-10,6 k €	-547%	-1,6 k €	-135%	4,7 k €	+71.9%	2,7 k €
Balance sheet
Equity	393,4 k €	+18.5%	331,9 k €	+18.8%	279,4 k €	+2.9%	271,6 k €	+23.3%	220,2 k €	+29.6%	170 k €	+2.1%	166,5 k €	+41.0%	118,1 k €	+1.2%	116,7 k €	+20.0%	97,2 k €	+7.9%	90,1 k €	+14.6%	78,6 k €	+4.7%	75,1 k €	+42.7%	52,6 k €	+29.7%	40,6 k €	+56.7%	25,9 k €	-29.0%	36,5 k €	-4.3%	38,1 k €	+14.1%	33,4 k €
Total assets	476,1 k €	+18.6%	401,4 k €	+8.6%	369,8 k €	+10.0%	336,2 k €	+10.3%	304,8 k €	-4.1%	318 k €	+17.6%	270,5 k €	+31.6%	205,5 k €	+11.3%	184,6 k €	+20.8%	152,9 k €	-0.5%	153,7 k €	+7.9%	142,5 k €	-4.9%	149,8 k €	+65.2%	90,7 k €	-6.6%	97,1 k €	+3.2%	94,1 k €	+66.2%	56,6 k €	+0.3%	56,4 k €	+27.9%	44,1 k €
Cash	30 k €	+3.4%	29 k €	-58.5%	69,9 k €	+97.2%	35,4 k €	+132%	15,3 k €	-48.0%	29,4 k €	-20.2%	36,8 k €	+80.1%	20,4 k €	-66.1%	60,2 k €	+303%	14,9 k €	-66.3%	44,3 k €	+195%	15 k €	-53.4%	32,2 k €	+235%	9,6 k €	-73.6%	36,5 k €	+82.4%	20 k €	-16.5%	23,9 k €	+20.0%	20 k €	+98.5%	10,1 k €
Debts	82,7 k €	+19.0%	69,6 k €	-23.0%	90,3 k €	+39.8%	64,6 k €	-23.6%	84,6 k €	-42.8%	148 k €	+42.4%	104 k €	+19.0%	87,4 k €	+28.6%	68 k €	+22.1%	55,7 k €	-12.4%	63,6 k €	-0.4%	63,8 k €	-14.5%	74,7 k €	+96.3%	38 k €	-32.7%	56,5 k €	-17.1%	68,2 k €	+239%	20,1 k €	+9.9%	18,3 k €	+70.8%	10,7 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		–		–		0,1 ETP	-80.0%	0,5 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 31/12/2024 · 2 active · 5 ended

Active mandates

PASCALE ONRAET

Director · since 04 août 2014

Active

RENAUD HUBERLANT

Director · since 01 juillet 2011

Active

Ended mandates

PASCALE ONRAET

Manager · since 04 août 2014

Ended

RENAUD HUBERLANT

Manager · since 01 juillet 2011

Ended

Pascale ONRAET

Manager · since 18 octobre 2002

Ended

PASCALE ONRAET

Manager

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged 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	27/08/2025	30/08/2024	29/08/2023	22/08/2022	24/01/2022	08/03/2021
General meeting	31/07/2025	04/05/2024	05/05/2023	05/05/2022	05/05/2021	05/05/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	31/07/2025	27/08/2025	French	PDF
Abridged model	31/12/2023	04/05/2024	30/08/2024	French	PDF
Micro model	31/12/2022	05/05/2023	29/08/2023	French	PDF
Micro model	31/12/2021	05/05/2022	22/08/2022	French	PDF
Micro model	31/12/2020	05/05/2021	24/01/2022	French	PDF
Micro model	31/12/2019	05/05/2020	08/03/2021	French	PDF
Micro model	31/12/2018	05/05/2019	15/10/2019	French	PDF
Micro model	31/12/2017	05/05/2018	29/08/2018	French	PDF
Micro model	31/12/2016	05/05/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	05/05/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	05/05/2015	14/09/2015	French	PDF
Abridged model	31/12/2013	05/05/2014	04/08/2014	French	PDF
Abridged model	31/12/2012	05/05/2013	30/09/2013	French	PDF
Abridged model	31/12/2011	05/05/2012	28/08/2012	French	PDF
Abridged model	31/12/2010	30/06/2011	08/08/2011	French	PDF
Abridged model	31/12/2009	17/07/2010	09/11/2010	French	PDF
Abridged model	31/12/2008	17/07/2009	28/08/2009	French	PDF
Abridged model	31/12/2007	30/06/2008	31/12/2008	French	PDF
Abridged model	31/12/2006	30/06/2007	29/08/2007	French	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 31/12/2024 · 2 active · 5 ended

Active mandates

PASCALE ONRAET

Director · since 04 août 2014

Active

RENAUD HUBERLANT

Director · since 01 juillet 2011

Active

Ended mandates

PASCALE ONRAET

Manager · since 04 août 2014

Ended

RENAUD HUBERLANT

Manager · since 01 juillet 2011

Ended

Pascale ONRAET

Manager · since 18 octobre 2002

Ended

PASCALE ONRAET

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates13/08/2014
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Registered office24/01/2012
SIEGE SOCIAL
PDF
Mandates19/08/2011
DEMISSIONS, NOMINATIONS
PDF
Other31/10/2002
RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
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

2024
Annual accounts 202461,5 k €↑
2023
Annual accounts 202352,5 k €↑
2022
Annual accounts 20227,8 k €↓
2021
Annual accounts 202151,4 k €↑
2020
Annual accounts 202050,2 k €↑
2019
Annual accounts 20193,5 k €↓
2018
Annual accounts 201848,5 k €↑
2017
Annual accounts 20171,4 k €↓
2016
Annual accounts 201619,4 k €↑
2015
Annual accounts 20157,1 k €↓
2014
Annual accounts 201411,5 k €↑
2013
Annual accounts 20133,5 k €↓
2012
Annual accounts 201222,5 k €↑
2011
Annual accounts 201112 k €↓
2010
Annual accounts 201014,7 k €↑
2009
Annual accounts 2009-10,6 k €↓
2008
Annual accounts 2008-1,6 k €↓
2007
Annual accounts 20074,7 k €↑
2006
Annual accounts 20062,7 k €
24/10/2002
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

SALUT PUBLIC

Overview

What does SALUT PUBLIC 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

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline