ACTIVE

Zelion

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
52,9 k €
-20.4% YoY
Gross margin
67,4 k €
-17.7% YoY
Equity
121,6 k €
+77.0% YoY

What does Zelion do?

Zelion is a Private limited company incorporated in 2013. Its main activity is: Computer programming activities. Its registered office is in Bruxelles.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0536.399.112
Incorporation
04/07/2013
Legal form
Private limited company
Registered office
Avenue du Forum 1 box 53
1020 Bruxelles · BruxellesSee on map
Contributed capital
19 000,00 €
Latest accounts
31/12/2025
Activities (NACE)
62010Computer programming activities· main62100Computer programming, consultancy and related activities62020Computer consultancy activities62200Computer programming, consultancy and related activities63100Data processing, hosting and related activities; web portals63110Data processing, hosting and related activities+6
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 11 financial years

20252024202320222021201820172016201520142013
Income statement
Gross margin67,4 k €81,9 k €66,3 k €58,4 k €52,1 k €48,3 k €45,6 k €59,7 k €62,3 k €58,9 k €17,6 k €
EBITDA67 k €81,5 k €65,8 k €58 k €51,7 k €47,9 k €44 k €58,5 k €61,8 k €58,5 k €17,6 k €
Operating result66,3 k €81,1 k €65 k €57,5 k €51,4 k €47,8 k €43,8 k €58,1 k €61,1 k €57,8 k €16,2 k €
Net result52,9 k €66,5 k €57,9 k €48,8 k €38,6 k €39,7 k €31 k €39,9 k €41,8 k €41,1 k €12,2 k €
Balance sheet
Equity121,6 k €68,7 k €186,2 k €267,3 k €266,4 k €215,6 k €184,9 k €154 k €114 k €72,3 k €31,2 k €
Total assets151,7 k €88 k €211,3 k €338,4 k €332,3 k €225,9 k €238,3 k €255,9 k €204,9 k €130,9 k €56,1 k €
Cash128,2 k €52,9 k €184,7 k €278,9 k €262 k €200,3 k €232,5 k €232,2 k €182,1 k €120,3 k €43,4 k €
Debts30 k €19,2 k €25,1 k €71,1 k €65,9 k €10,3 k €52,2 k €99,5 k €89 k €58,6 k €24,9 k €
Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 2 ended

Active mandates

Ralph Kinable

Director

Active

Ended mandates

Ralph Kinable

Director · since 01 juillet 2013

Ended
Ralph Kinable

Manager

Ended
At this address

Other companies at this address

CompanyCBE no.
LES GARDIENS DU LIVRE● Active
0762.544.219
V.M.E. FORUMLAAN 1● Active
0851.406.711
Wealth Share Club● Liquidation
0425.962.731
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro 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 date16/07/202609/07/202504/07/202410/05/202324/06/202219/07/2021
General meeting26/06/202627/06/202528/06/202427/04/202324/06/202225/06/2021
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
Micro model31/12/202526/06/202616/07/2026DutchPDF
Micro model31/12/202427/06/202509/07/2025DutchPDF
Micro model31/12/202328/06/202404/07/2024DutchPDF
Micro model31/12/202227/04/202310/05/2023DutchPDF
Micro model31/12/202124/06/202224/06/2022DutchPDF
Micro model31/12/202025/06/202119/07/2021DutchPDF
Micro model31/12/201926/06/202029/07/2020DutchPDF
Micro model31/12/201828/06/201915/07/2019DutchPDF
Micro model31/12/201729/06/201818/07/2018DutchPDF
Micro model31/12/201630/06/201712/07/2017DutchPDF
Abridged model31/12/201504/03/201601/04/2016DutchPDF
Abridged model31/12/201426/06/201526/06/2015DutchPDF
Abridged model31/12/201327/06/201427/06/2014DutchPDF
Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/12/2025 · 1 active · 2 ended

Active mandates

Ralph Kinable

Director

Active

Ended mandates

Ralph Kinable

Director · since 01 juillet 2013

Ended
Ralph Kinable

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates08/01/2024
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM - DIVERSEN - ONTSLAGEN - BENOEMINGEN
    PDF
  • Other15/07/2013
    RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
    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 202552,9 k €↓
  2. 2024
    Annual accounts 202466,5 k €↑
  3. 2023
    Annual accounts 202357,9 k €↑
  4. 2022
    Annual accounts 202248,8 k €↑
  5. 2021
    Annual accounts 202138,6 k €↓
  6. 2018
    Annual accounts 201839,7 k €↑
  7. 2017
    Annual accounts 201731 k €↓
  8. 2016
    Annual accounts 201639,9 k €↓
  9. 2015
    Annual accounts 201541,8 k €↑
  10. 2014
    Annual accounts 201441,1 k €↑
  11. 2013
    Annual accounts 201312,2 k €
  12. 04/07/2013
    IncorporationPrivate limited company