ACTIVE

BANSHEE WORX

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

95,5 k €

+554.4% YoY

Gross margin

118,3 k €

+54.2% YoY

Equity

72,4 k €

+413.5% YoY

What does BANSHEE WORX do?

BANSHEE WORX is a Private limited company incorporated in 2003. Its registered office is in Turnhout.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0480.271.744

Incorporation

21/05/2003

Legal form

Private limited company

Registered office

Patersstraat 100
2300 Turnhout · FlandreSee on map

Contributed capital

18 550,00 €

Latest accounts

31/12/2024

Signals

ProfitableGood 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

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	118,3 k €	+54.2%	76,7 k €	+3534%	-2,2 k €	-101%	305,1 k €	+552%	46,8 k €	-31.0%	67,9 k €	+245%	19,7 k €	-57.8%	46,6 k €	-7.4%	50,4 k €	+28.0%	39,3 k €	+165%	14,8 k €	+51.6%	9,8 k €	-82.3%	55,5 k €	+550%	-12,3 k €	-147%	26,4 k €	-43.3%	46,6 k €	+50.0%	31 k €	-28.5%	43,4 k €
EBITDA	112,1 k €	+634%	15,3 k €	+118%	-86,4 k €	-238%	62,8 k €	+247%	-42,8 k €	-193%	46 k €	+957%	4,4 k €	-88.9%	39,2 k €	-7.4%	42,4 k €	+23.5%	34,3 k €	+290%	8,8 k €	+187%	3,1 k €	-93.5%	47,4 k €	+270%	-27,8 k €	-647%	5,1 k €	-80.3%	25,8 k €	+141%	10,7 k €	-61.4%	27,6 k €
Operating result	105,7 k €	+601%	15,1 k €	+117%	-87,3 k €	-231%	66,5 k €	+229%	-51,7 k €	-227%	40,6 k €	+2399%	1,6 k €	-95.3%	34,9 k €	-8.5%	38,1 k €	+31.6%	29 k €	+599%	4,1 k €	+242%	-2,9 k €	-107%	42,7 k €	+237%	-31,2 k €	-3459%	927,5 €	-95.5%	20,7 k €	+333%	4,8 k €	-78.3%	22,1 k €
Net result	95,5 k €	+554%	14,6 k €	+117%	-87,4 k €	-238%	63,4 k €	+215%	-55,1 k €	-297%	28 k €	+2438%	1,1 k €	-95.1%	22,4 k €	-21.5%	28,5 k €	+29.3%	22 k €	+299%	5,5 k €	+736%	-868,4 €	-102%	40,5 k €	+228%	-31,6 k €	-160282%	19,8 €	-99.9%	17,1 k €	+530%	2,7 k €	-86.3%	19,8 k €
Balance sheet
Equity	72,4 k €	+414%	-23,1 k €	+38.7%	-37,7 k €	-176%	49,7 k €	+464%	-13,6 k €	-133%	41,5 k €	+28.9%	32,2 k €	+3.5%	31,1 k €	+23.4%	25,2 k €	+16.1%	21,7 k €	-34.6%	33,2 k €	+20.0%	27,6 k €	-3.0%	28,5 k €	+337%	-12 k €	-161%	19,6 k €	+0.1%	19,6 k €	+676%	2,5 k €	+1465%	-185 €
Total assets	347,1 k €	+40.5%	247,1 k €	+22.8%	201,2 k €	-35.4%	311,6 k €	+63.2%	191 k €	-15.2%	225,3 k €	+41.8%	158,9 k €	+1.5%	156,5 k €	-6.1%	166,6 k €	+26.9%	131,3 k €	+17.1%	112,1 k €	+2.3%	109,5 k €	+7.4%	102 k €	+106%	49,5 k €	-52.2%	103,6 k €	-0.3%	103,9 k €	+4.2%	99,6 k €	-8.0%	108,3 k €
Cash	13,9 k €	-6.9%	14,9 k €	+216%	4,7 k €	-87.1%	36,6 k €	+284%	9,5 k €	-62.0%	25,1 k €	+245%	7,3 k €	-64.7%	20,6 k €	-31.5%	30,1 k €	+145%	12,3 k €	+3587%	332,7 €	+777%	37,9 €	-99.5%	7 k €	+952%	669,4 €	-94.6%	12,4 k €	+6190%	196,4 €	+8590%	2,3 €	-99.7%	892,5 €
Debts	271,2 k €	+1.6%	266,9 k €	+12.5%	237,1 k €	-7.8%	257,3 k €	+29.6%	198,5 k €	+10.8%	179,2 k €	+41.4%	126,7 k €	+1.0%	125,4 k €	-11.3%	141,4 k €	+29.1%	109,6 k €	+39.5%	78,6 k €	-4.1%	81,9 k €	+11.4%	73,5 k €	+19.6%	61,5 k €	-26.8%	84 k €	+3.0%	81,5 k €	-16.1%	97,1 k €	-10.5%	108,5 k €

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 · 14 ended

Active mandates

BE4 PRODUCTIONS

Director · since 31 mars 2013 · 0480.271.447

Represented by Marnik Braeckevelt

Active

RAVE - NATION

Director · since 13 mai 2003 · 0452.219.047

Represented by Christiaan Pieters

Active

Ended mandates

BE4 PRODUCTIONS

Director · since 02 octobre 2013 · 0480.271.447

Represented by Marnik Braeckevelt

Ended

BE4 PRODUCTIONS

Manager · since 02 octobre 2013 · 0480.271.447

Represented by Marnik Braeckevelt

Ended

BE4 PRODUCTIONS

Director · since 31 mars 2013 · 0480.271.447

Represented by Marnik Braeckevelt

Ended

BE4 PRODUCTIONS

Manager · since 31 mars 2013 · 0480.271.447

Represented by Christiaan Pieters

Ended

At this address

Other companies at this address

Company	CBE no.
ADLIMPEX● Active	0805.288.258
ADM Facilities● Active	1025.959.397
ADVIES & ADMINISTRATIEKANTOOR VAN CAMP● Bankrupt	0775.582.603
Altissima Art Finance● Active	1000.367.334
Amelieexpresss● Bankrupt	1013.965.348
A&M GLOBAL● Active	1029.236.811
ARITSUGI● Bankrupt	0816.719.412
Asian Netcon Holding● Active	0696.937.872
Asian Pacific Consultancy● Active	0696.944.802
BASE BOUW● Active	0784.597.465
Basic Services● Active	1022.228.263
Benlie● Bankrupt	0877.883.850
BOUWGROEP CROES● Active	0457.637.189
B&S Renohuis● Active	1023.586.857
Bunqer Studio● Active	0760.506.625
CANDEX SOLUTIONS BELGIUM● Active	0771.550.173
CAPRI-TECHNOLOGY● Active	0897.888.022
Cattlemeat België● Active	0799.972.361
CC Quality Bouw en Metaal● Bankrupt	1010.115.933
Claiden Technologies● Active	1040.308.865

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	01/05/2023	01/05/2022	01/05/2021	01/05/2020	01/05/2019	01/05/2018
Closing of the financial year	31/12/2024	30/04/2023	30/04/2022	30/04/2021	30/04/2020	30/04/2019
Length of the financial year	20 months	12 months	12 months	12 months	12 months	12 months
Filing date	23/03/2026	17/12/2023	29/11/2022	29/11/2021	30/11/2020	13/09/2019
General meeting	25/02/2026	26/06/2023	27/06/2022	28/06/2021	22/06/2020	24/06/2019
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	25/02/2026	23/03/2026	Dutch	PDF
Micro model	30/04/2023	26/06/2023	17/12/2023	Dutch	PDF
Micro model	30/04/2022	27/06/2022	29/11/2022	Dutch	PDF
Micro model	30/04/2021	28/06/2021	29/11/2021	Dutch	PDF
Micro model	30/04/2020	22/06/2020	30/11/2020	Dutch	PDF
Micro model	30/04/2019	24/06/2019	13/09/2019	Dutch	PDF
Micro model	30/04/2018	25/06/2018	28/09/2018	Dutch	PDF
Micro model	30/04/2017	26/06/2017	27/09/2017	Dutch	PDF
Abridged model	30/04/2016	27/06/2016	30/11/2016	Dutch	PDF
Abridged model	30/04/2015	22/06/2015	20/11/2015	Dutch	PDF
Abridged model	30/04/2014	23/06/2014	18/12/2014	Dutch	PDF
Abridged model	30/04/2013	24/06/2013	21/12/2013	Dutch	PDF
Abridged model	30/04/2012	25/06/2012	09/11/2012	Dutch	PDF
Abridged model	30/04/2011	27/06/2011	29/03/2012	Dutch	PDF
Abridged model	30/04/2010	28/06/2010	30/11/2010	Dutch	PDF
Abridged model	30/04/2009	22/06/2009	30/10/2009	Dutch	PDF
Abridged model	30/04/2008	23/06/2008	28/12/2008	Dutch	PDF
Abridged model	30/04/2007	25/06/2007	02/10/2007	Dutch	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 · 14 ended

Active mandates

BE4 PRODUCTIONS

Director · since 31 mars 2013 · 0480.271.447

Represented by Marnik Braeckevelt

Active

RAVE - NATION

Director · since 13 mai 2003 · 0452.219.047

Represented by Christiaan Pieters

Active

Ended mandates

BE4 PRODUCTIONS

Director · since 02 octobre 2013 · 0480.271.447

Represented by Marnik Braeckevelt

Ended

BE4 PRODUCTIONS

Manager · since 02 octobre 2013 · 0480.271.447

Represented by Marnik Braeckevelt

Ended

BE4 PRODUCTIONS

Director · since 31 mars 2013 · 0480.271.447

Represented by Marnik Braeckevelt

Ended

BE4 PRODUCTIONS

Manager · since 31 mars 2013 · 0480.271.447

Represented by Christiaan Pieters

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office21/01/2025
MAATSCHAPPELIJKE ZETEL
PDF
Mandates28/12/2023
WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN - BOEKJAAR
PDF
Mandates01/08/2023
ONTSLAGEN - BENOEMINGEN
PDF
Registered office13/03/2017
MAATSCHAPPELIJKE ZETEL
PDF
Mandates13/06/2013
ONTSLAGEN - BENOEMINGEN
PDF
Mandates02/01/2013
ONTSLAGEN - BENOEMINGEN
PDF
Mandates25/06/2012
ONTSLAGEN - BENOEMINGEN
PDF
Registered office07/05/2007
MAATSCHAPPELIJKE ZETEL
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 202495,5 k €↑
2023
Annual accounts 202314,6 k €↑
2022
Annual accounts 2022-87,4 k €↓
2021
Annual accounts 202163,4 k €↑
2020
Annual accounts 2020-55,1 k €↓
2019
Annual accounts 201928 k €↑
2018
Annual accounts 20181,1 k €↓
2017
Annual accounts 201722,4 k €↓
2016
Annual accounts 201628,5 k €↑
2015
Annual accounts 201522 k €↑
2014
Annual accounts 20145,5 k €↑
2013
Annual accounts 2013-868,4 €↓
2012
Annual accounts 201240,5 k €↑
2011
Annual accounts 2011-31,6 k €↓
2010
Annual accounts 201019,8 €↓
2009
Annual accounts 200917,1 k €↑
2008
Annual accounts 20082,7 k €↓
2007
Annual accounts 200719,8 k €
21/05/2003
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

BANSHEE WORX

Overview

What does BANSHEE WORX 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

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline