ACTIVE

FEDERATE

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
31,3 k €
+14.6% YoY
Gross margin
190,3 k €
+31.0% YoY
Equity
217,3 k €
+16.8% YoY
Workforce
2,9 ETP

What does FEDERATE do?

FEDERATE is a Private company with limited liability incorporated in 2013. Its registered office is in Schaerbeek. It employs on average 2,9 ETP workers (FTE).

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0502.404.768
Incorporation
11/01/2013
Legal form
Private company with limited liability
Registered office
Rue Artan 120
1030 Schaerbeek · BruxellesSee on map
Contributed capital
6 200,00 €
Latest accounts
31/12/2025
Average workforce
2,9 ETP
Joint committees (1)
  • 104
Contacts
3 public details availableLog in to view
Signals
ProfitableSolid equityLow riskGood liquidityPositive 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 13 financial years

2025202420232022202120202019201820172016201520142013
Income statement
Gross margin190,3 k €145,3 k €216,8 k €276,8 k €294,4 k €431,5 k €427,9 k €328,4 k €242,1 k €180,5 k €84,1 k €86,9 k €45,5 k €
EBITDA56,5 k €47,4 k €124,2 €73,1 k €74,1 k €66,2 k €92,9 k €95,4 k €80,4 k €89,5 k €69,1 k €80,6 k €45,2 k €
Operating result46 k €37,2 k €-5,7 k €63,2 k €67,8 k €60,5 k €79 k €79,9 k €68,2 k €83,8 k €67,4 k €80 k €43,7 k €
Net result31,3 k €27,3 k €-8,1 k €44,6 k €47,3 k €41,5 k €55,9 k €51,6 k €41,1 k €53 k €44,5 k €52,7 k €28,3 k €
Balance sheet
Equity217,3 k €186 k €158,7 k €166,8 k €122,2 k €174,9 k €333,4 k €277,5 k €225,9 k €184,8 k €131,8 k €87,3 k €34,5 k €
Total assets365,3 k €289,1 k €265,1 k €286,2 k €545,7 k €342,4 k €535,8 k €546,8 k €631,3 k €488,8 k €424,4 k €281,1 k €83,3 k €
Cash98,1 k €36,7 k €163,8 k €163,7 k €202,8 k €195 k €315,9 k €398 k €182,7 k €410 k €156,9 k €126,6 k €13 k €
Debts120,4 k €83,6 k €70,1 k €115,1 k €412,6 k €142,5 k €202,3 k €269,3 k €405,3 k €304 k €291,9 k €193,1 k €48,7 k €
Other
Workforce2,9 ETP–––3,9 ETP6,9 ETP7,1 ETP6,2 ETP3,6 ETP2,0 ETP0,5 ETP1,0 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 31/12/2025 · 2 active · 5 ended

Active mandates

DYAD

Mandate · 0832.811.613

Represented by DUBRULLE Denis

Active
TOM'S SQUARE

Mandate · 0833.332.146

Represented by DANTHINE Thomas

Active

Ended mandates

DYAD

Director · since 07 janvier 2013 · 0832.811.613

Represented by Denis DUBRULLE

Ended
DYAD

Manager · since 07 janvier 2013 · 0832.811.613

Represented by Denis DUBRULLE

Ended
TOM'S SQUARE

Director · since 07 janvier 2013 · 0833.332.146

Represented by Thomas DANTHINE

Ended
TOM'S SQUARE

Manager · since 07 janvier 2013 · 0833.332.146

Represented by Thomas DANTHINE

Ended
At this address

Other companies at this address

CompanyCBE no.
ADN● Active
0464.826.176
Cagency● Active
0802.304.618
JOEL FRANKA● Active
0479.859.394
LES INVITÉS PRODUCTIONS● Active
0630.780.112
Mediacam● Active
0802.227.810
Annual accounts

Full financial information

202520242023202220212020
Type of accountAbridged modelMicro modelMicro modelMicro modelAbridged modelAbridged model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/01/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date01/06/202624/07/202527/05/202426/05/202326/07/202216/06/2021
General meeting22/05/202623/05/202524/05/202426/05/202327/05/202228/05/2021
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

13 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Abridged model31/12/202522/05/202601/06/2026FrenchPDF
Micro model31/12/202423/05/202524/07/2025FrenchPDF
Micro model31/12/202324/05/202427/05/2024FrenchPDF
Micro model31/12/202226/05/202326/05/2023FrenchPDF
Abridged model31/12/202127/05/202226/07/2022FrenchPDF
Abridged model31/12/202028/05/202116/06/2021FrenchPDF
Abridged model31/12/201922/05/202002/07/2020FrenchPDF
Abridged model31/12/201824/05/201926/06/2019FrenchPDF
Abridged model31/12/201725/05/201818/06/2018FrenchPDF
Abridged model31/12/201626/05/201727/06/2017FrenchPDF
Abridged model31/12/201527/05/201631/05/2016FrenchPDF
Abridged model31/12/201422/05/201520/07/2015FrenchPDF
Abridged model31/12/201323/05/201426/08/2014FrenchPDF
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 31/12/2025 · 2 active · 5 ended

Active mandates

DYAD

Mandate · 0832.811.613

Represented by DUBRULLE Denis

Active
TOM'S SQUARE

Mandate · 0833.332.146

Represented by DANTHINE Thomas

Active

Ended mandates

DYAD

Director · since 07 janvier 2013 · 0832.811.613

Represented by Denis DUBRULLE

Ended
DYAD

Manager · since 07 janvier 2013 · 0832.811.613

Represented by Denis DUBRULLE

Ended
TOM'S SQUARE

Director · since 07 janvier 2013 · 0833.332.146

Represented by Thomas DANTHINE

Ended
TOM'S SQUARE

Manager · since 07 janvier 2013 · 0833.332.146

Represented by Thomas DANTHINE

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates21/02/2023
    CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE
    PDF
  • Registered office03/01/2014
    SIEGE SOCIAL - ASSEMBLEE GENERALE
    PDF
  • Mandates27/06/2013
    CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
    PDF
  • Other24/01/2013
    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

Timeline

  1. 2025
    Annual accounts 202531,3 k €↑
  2. 2024
    Annual accounts 202427,3 k €↑
  3. 2023
    Annual accounts 2023-8,1 k €↓
  4. 2022
    Annual accounts 202244,6 k €↓
  5. 2021
    Annual accounts 202147,3 k €↑
  6. 2020
    Annual accounts 202041,5 k €↓
  7. 2019
    Annual accounts 201955,9 k €↑
  8. 2018
    Annual accounts 201851,6 k €↑
  9. 2017
    Annual accounts 201741,1 k €↓
  10. 2016
    Annual accounts 201653 k €↑
  11. 2015
    Annual accounts 201544,5 k €↓
  12. 2014
    Annual accounts 201452,7 k €↑
  13. 2013
    Annual accounts 201328,3 k €
  14. 11/01/2013
    IncorporationPrivate company with limited liability