ACTIVE

PROJIDEV

Export PDF

Financial year 2025 · closed on 30/09/2025

Net result

121 k €

-98.3% YoY

Gross margin

71,6 k €

-53.3% YoY

Equity

7,9 M €

+1.6% YoY

What does PROJIDEV do?

PROJIDEV is a Private limited company incorporated in 2003. Its main activity is: Public relations and communication activities. Its registered office is in Walcourt.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0479.952.139

Incorporation

07/04/2003

Legal form

Private limited company

Registered office

Rue de Daussois(Vog) 11
5650 Walcourt · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

30/09/2025

Activities (NACE)

70210Public relations and communication activities· main 73300Advertising and market research 74141Specialised design activities 43211Electrical installation 43211Electrical installation 45310Wholesale trade of motor vehicle parts and accessories+3

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 18 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	71,6 k €	-53.3%	153,2 k €	-22.9%	198,6 k €	+76.2%	112,7 k €	+114%	52,6 k €	-69.8%	174,3 k €	+162%	66,4 k €	+37.7%	48,2 k €	-19.0%	59,5 k €	-2.1%	60,8 k €	-10.1%	67,6 k €	+2.3%	66 k €	+103%	32,6 k €	-30.8%	47 k €	+13.6%	41,4 k €	-11.4%	46,8 k €	+48.9%	31,4 k €	-25.9%	42,4 k €
EBITDA	70,3 k €	-53.5%	151,2 k €	-23.1%	196,4 k €	+78.0%	110,4 k €	+117%	50,8 k €	-70.6%	172,7 k €	+165%	65,1 k €	+38.7%	46,9 k €	-20.7%	59,2 k €	+1.1%	58,6 k €	-11.9%	66,5 k €	+2.1%	65,1 k €	+107%	31,5 k €	-30.9%	45,5 k €	+12.6%	40,4 k €	-12.1%	46 k €	+49.5%	30,8 k €	-25.8%	41,5 k €
Operating result	47,4 k €	-62.4%	126,2 k €	-23.6%	165,1 k €	+110%	78,8 k €	+307%	19,3 k €	-86.9%	147,9 k €	+159%	57,1 k €	+52.9%	37,3 k €	-24.6%	49,5 k €	-4.4%	51,8 k €	-14.0%	60,2 k €	+2.8%	58,6 k €	+140%	24,5 k €	-36.4%	38,5 k €	+13.1%	34 k €	-6.8%	36,5 k €	+74.9%	20,9 k €	-28.9%	29,4 k €
Net result	121 k €	-98.3%	7,1 M €	+2145%	316,5 k €	+149%	127,3 k €	+135%	54,2 k €	-71.1%	187,2 k €	+497%	31,4 k €	+70.8%	18,4 k €	-71.1%	63,5 k €	+29.6%	49 k €	-69.6%	161,3 k €	+278%	42,6 k €	+245%	12,4 k €	-42.0%	21,3 k €	-4.9%	22,4 k €	-7.2%	24,2 k €	+81.9%	13,3 k €	-44.0%	23,7 k €
Balance sheet
Equity	7,9 M €	+1.6%	7,8 M €	+999%	708,4 k €	+72.7%	410,2 k €	+1.1%	406 k €	-17.7%	493,5 k €	+11.1%	444,3 k €	+3.8%	427,9 k €	+4.5%	409,6 k €	+53.2%	267,3 k €	+6.8%	250,3 k €	+67.9%	149 k €	+17.9%	126,4 k €	+0.3%	126 k €	+14.9%	109,7 k €	+12.8%	97,3 k €	+21.4%	80,1 k €	+18.4%	67,6 k €
Total assets	8,6 M €	+0.7%	8,6 M €	+917%	840,9 k €	+22.0%	689 k €	-5.6%	730 k €	-11.9%	828,9 k €	+30.9%	633,3 k €	-2.6%	650,5 k €	+34.7%	482,7 k €	+25.5%	384,7 k €	-3.5%	398,6 k €	+51.5%	263,1 k €	+7.9%	243,8 k €	-6.2%	260 k €	+75.1%	148,5 k €	+16.4%	127,5 k €	+9.2%	116,8 k €	+10.9%	105,3 k €
Cash	978,2 k €	+278%	258,5 k €	-33.3%	387,4 k €	+59.5%	242,9 k €	+10.4%	220 k €	-20.9%	278 k €	+212%	89,1 k €	-38.6%	145,2 k €	+36.8%	106,1 k €	+17.9%	90 k €	-16.3%	107,5 k €	+127%	47,4 k €	+67.7%	28,2 k €	-4.9%	29,7 k €	-37.6%	47,5 k €	+38.4%	34,4 k €	+68.1%	20,4 k €	-37.7%	32,8 k €
Debts	708,4 k €	-8.4%	773 k €	+485%	132,2 k €	-52.4%	277,9 k €	-14.1%	323,5 k €	-3.5%	335,1 k €	+77.5%	188,7 k €	-14.8%	221,6 k €	+206%	72,4 k €	-37.2%	115,2 k €	-21.7%	147,1 k €	+30.5%	112,7 k €	-2.8%	116 k €	-12.6%	132,7 k €	+248%	38,1 k €	+28.5%	29,6 k €	-17.5%	35,9 k €	-2.4%	36,8 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/09/2025 · 1 active · 1 ended

Active mandates

Marc DENIL

Manager · since 31 mars 2003

Active

Ended mandates

Marc DENIL

Director · since 31 mars 2003

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	01/10/2024	01/10/2023	01/10/2022	01/10/2021	01/10/2020	01/10/2019
Closing of the financial year	30/09/2025	30/09/2024	30/09/2023	30/09/2022	30/09/2021	30/09/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	06/05/2026	05/05/2026	29/04/2024	06/04/2023	06/04/2022	23/04/2021
General meeting	31/03/2026	14/03/2025	29/03/2024	10/03/2023	11/03/2022	12/03/2021
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 days

Filings

Annual accounts filings

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/09/2025	31/03/2026	06/05/2026	French	PDF
Micro modelCorrection	30/09/2024	14/03/2025	05/05/2026	French	PDF
Micro model	30/09/2024	14/03/2025	29/04/2025	French	PDF
Micro model	30/09/2023	29/03/2024	29/04/2024	French	PDF
Micro model	30/09/2022	10/03/2023	06/04/2023	French	PDF
Micro model	30/09/2021	11/03/2022	06/04/2022	French	PDF
Micro model	30/09/2020	12/03/2021	23/04/2021	French	PDF
Micro model	30/09/2019	13/03/2020	14/05/2020	French	PDF
Micro model	30/09/2018	01/03/2019	30/03/2019	French	PDF
Micro model	30/09/2017	02/03/2018	30/03/2018	French	PDF
Abridged model	30/09/2016	03/03/2017	11/04/2017	French	PDF
Abridged model	30/09/2015	04/03/2016	01/04/2016	French	PDF
Abridged model	30/09/2014	06/03/2015	02/04/2015	French	PDF
Abridged model	30/09/2013	07/03/2014	02/04/2014	French	PDF
Abridged model	30/09/2012	01/03/2013	30/04/2013	French	PDF
Abridged model	30/09/2011	02/03/2012	29/03/2012	French	PDF
Abridged model	30/09/2010	04/03/2011	29/03/2011	French	PDF
Abridged model	30/09/2009	05/03/2010	29/03/2010	French	PDF
Abridged model	30/09/2008	13/02/2009	16/03/2009	French	PDF
Abridged model	30/09/2007	29/02/2008	17/03/2008	French	PDF
Abridged model	30/09/2006	02/03/2007	30/03/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 5 M€ and 10 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.

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 30/09/2025 · 1 active · 1 ended

Active mandates

Marc DENIL

Manager · since 31 mars 2003

Active

Ended mandates

Marc DENIL

Director · since 31 mars 2003

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates16/10/2019
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS - CAPITAL, ACTIONS
PDF
Capital / shares29/10/2014
OBJET - CAPITAL, ACTIONS
PDF
Other15/04/2003
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

2025
Annual accounts 2025121 k €↓
2024
Annual accounts 20247,1 M €↑
2023
Annual accounts 2023316,5 k €↑
2022
Annual accounts 2022127,3 k €↑
2021
Annual accounts 202154,2 k €↓
2020
Annual accounts 2020187,2 k €↑
2019
Annual accounts 201931,4 k €↑
2018
Annual accounts 201818,4 k €↓
2017
Annual accounts 201763,5 k €↑
2015
Annual accounts 201549 k €↓
2014
Annual accounts 2014161,3 k €↑
2013
Annual accounts 201342,6 k €↑
2012
Annual accounts 201212,4 k €↓
2011
Annual accounts 201121,3 k €↓
2010
Annual accounts 201022,4 k €↓
2009
Annual accounts 200924,2 k €↑
2008
Annual accounts 200813,3 k €↓
2007
Annual accounts 200723,7 k €
07/04/2003
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

PROJIDEV

Overview

What does PROJIDEV do?

Trend over 18 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