ACTIVE

SI Consult

Export PDF

Financial year 2021 · closed on 31/12/2021

Net result

29,8 k €

-43.7% YoY

Gross margin

60,4 k €

-33.6% YoY

Equity

259,4 k €

+12.6% YoY

What does SI Consult do?

SI Consult is a Private company with limited liability incorporated in 2013. Its registered office is in Bruxelles.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0534.852.555

Incorporation

31/05/2013

Legal form

Private company with limited liability

Registered office

Rue de Wautier 122 box 14
1020 Bruxelles · BruxellesSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2021

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 8 financial years

	2021		2020		2019		2018		2017		2016		2015		2014
Income statement
Gross margin	60,4 k €	-33.6%	91 k €	+113%	42,6 k €	-50.5%	86,1 k €	+26.6%	68 k €	+222%	21,2 k €	-19.1%	26,1 k €	-70.3%	88,1 k €
EBITDA	58,7 k €	-34.3%	89,3 k €	+118%	41 k €	-51.4%	84,4 k €	+242%	24,7 k €	+18.5%	20,8 k €	-20.2%	26,1 k €	-70.2%	87,5 k €
Operating result	43,4 k €	-42.2%	75,2 k €	+175%	27,3 k €	-62.1%	72 k €	+462%	12,8 k €	-29.1%	18,1 k €	-25.2%	24,2 k €	-71.6%	85 k €
Net result	29,8 k €	-43.7%	52,8 k €	+206%	17,3 k €	-68.1%	54 k €	+664%	7,1 k €	-39.4%	11,7 k €	-35.4%	18,1 k €	-72.3%	65,2 k €
Balance sheet
Equity	259,4 k €	+12.6%	230,4 k €	+29.1%	178,4 k €	+10.0%	162,2 k €	+49.9%	108,2 k €	+7.0%	101,1 k €	+13.0%	89,5 k €	+25.3%	71,4 k €
Total assets	386,9 k €	-7.4%	417,7 k €	+5.5%	395,8 k €	-2.4%	405,6 k €	+3.7%	391,1 k €	+219%	122,4 k €	+25.7%	97,4 k €	+25.9%	77,4 k €
Cash	46,2 k €	-18.3%	56,5 k €	+338%	12,9 k €	-67.9%	40,3 k €	+16.6%	34,6 k €	-57.9%	82 k €	+8.1%	75,9 k €	+25.3%	60,6 k €
Debts	127,5 k €	-31.9%	187,2 k €	-13.9%	217,3 k €	-10.7%	243,4 k €	-14.0%	282,9 k €	+1228%	21,3 k €	+168%	8 k €	+33.4%	6 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 31/12/2021 · 1 active · 5 ended

Active mandates

Christophe XHROUET

Director

Active

Ended mandates

Victorya GETOVA

Manager · since 27 février 2015

Ended

Christophe XHROUET

Manager

Ended

Viktoria GETOVA

Manager

Ended

Viktoriya GETOVA

Mandate · until 29 décembre 2020

Ended

At this address

Other companies at this address

Company	CBE no.
AYO EDITIONS● Active	1007.919.575
GENERAL TRANS SERVICES● Active	0776.339.203
WOLF’S BAR● Active	0770.865.235

Annual accounts

Full financial information

	2021	2020	2019	2018	2017	2016
Type of account	Abridged model	Abridged model	Abridged model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017	01/01/2016
Closing of the financial year	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017	31/12/2016
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	28/11/2022	31/08/2021	23/10/2020	16/07/2019	02/10/2018	25/08/2017
General meeting	30/06/2022	30/06/2021	08/09/2020	25/06/2019	26/06/2018	27/06/2017
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

8 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2021	30/06/2022	28/11/2022	French	PDF
Abridged model	31/12/2020	30/06/2021	31/08/2021	French	PDF
Abridged model	31/12/2019	08/09/2020	23/10/2020	French	PDF
Micro model	31/12/2018	25/06/2019	16/07/2019	French	PDF
Micro model	31/12/2017	26/06/2018	02/10/2018	French	PDF
Micro model	31/12/2016	27/06/2017	25/08/2017	French	PDF
Abridged model	31/12/2015	28/06/2016	24/08/2016	French	PDF
Abridged model	31/12/2014	30/06/2015	30/06/2015	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 31/12/2021 · 1 active · 5 ended

Active mandates

Christophe XHROUET

Director

Active

Ended mandates

Victorya GETOVA

Manager · since 27 février 2015

Ended

Christophe XHROUET

Manager

Ended

Viktoria GETOVA

Manager

Ended

Viktoriya GETOVA

Mandate · until 29 décembre 2020

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates08/02/2021
DEMISSIONS, NOMINATIONS
PDF
Registered office02/09/2019
SIEGE SOCIAL
PDF
Registered office29/08/2017
SIEGE SOCIAL
PDF
Mandates08/05/2015
DEMISSIONS, NOMINATIONS
PDF
Registered office07/10/2013
SIEGE SOCIAL
PDF
Other11/06/2013
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

2021
Annual accounts 202129,8 k €↓
2020
Annual accounts 202052,8 k €↑
2019
Annual accounts 201917,3 k €↓
2018
Annual accounts 201854 k €↑
2017
Annual accounts 20177,1 k €↓
2016
Annual accounts 201611,7 k €↓
2015
Annual accounts 201518,1 k €↓
2014
Annual accounts 201465,2 k €
31/05/2013
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

SI Consult

Overview

What does SI Consult do?

Trend over 8 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