Wishbone
0543.516.635 · rovalta.com · 22/09/2026
ACTIVE
Wishbone
Financial year 2025 · closed on 31/12/2025
Net result
-1,2 M €
+8.6% YoY
Gross margin
-202,8 k €
-515.0% YoY
Equity
1,8 M €
+98.3% YoY
Overview
What does Wishbone do?
Wishbone is a Public limited company incorporated in 2013. Its main activity is: Research and experimental development on natural sciences and engineering. Its registered office is in Flémalle.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0543.516.635
Incorporation
20/12/2013
Legal form
Public limited company
Registered office
Rue de l'Expansion 1 box 3
4400 Flémalle · WallonieSee on map
4400 Flémalle · WallonieSee on map
Contributed capital
4 288 876,22 €
Latest accounts
31/12/2025
Activities (NACE)
Joint committees (6)
- 116
- 11600
- 200
- 207
- 20700
- 218
Signals
Solid equityHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 12 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||
| Gross margin | -202,8 k € | -515% | -33 k € | +85.4% | -226,2 k € | +42.4% | -392,7 k € | -196% | -132,6 k € | +40.9% | -224,4 k € | -118% | -103,1 k € | +67.3% | -315,2 k € | -4.1% | -302,8 k € | -10369% | 2,9 k € | -91.4% | 34,5 k € | +131% | -112,9 k € |
| EBITDA | -754,1 k € | -44.1% | -523,4 k € | +22.7% | -676,7 k € | +13.3% | -780,9 k € | -15.7% | -675 k € | +4.3% | -705,5 k € | -37.2% | -514,3 k € | +25.5% | -690,1 k € | -81.5% | -380,3 k € | -16300% | 2,3 k € | +102% | -98,8 k € | +22.4% | -127,4 k € |
| Operating result | -1,4 M € | +0.5% | -1,4 M € | -4.0% | -1,4 M € | +8.0% | -1,5 M € | -7.2% | -1,4 M € | -2.0% | -1,4 M € | -20.4% | -1,1 M € | -3.7% | -1,1 M € | -59.8% | -692,5 k € | -257% | -193,9 k € | -4.6% | -185,5 k € | -37.1% | -135,3 k € |
| Net result | -1,2 M € | +8.6% | -1,3 M € | +1.9% | -1,4 M € | +4.9% | -1,4 M € | -7.8% | -1,3 M € | +0.3% | -1,3 M € | -13.5% | -1,2 M € | -1.9% | -1,2 M € | -54.7% | -745,5 k € | -329% | -173,6 k € | +15.7% | -205,9 k € | -52.2% | -135,3 k € |
| Balance sheet | |||||||||||||||||||||||
| Equity | 1,8 M € | +98.3% | 890,6 k € | -46.6% | 1,7 M € | +36.5% | 1,2 M € | -55.4% | 2,7 M € | +792% | -396,4 k € | -139% | 1 M € | -53.5% | 2,2 M € | +2314% | -98,2 k € | -129% | 340,7 k € | -26.4% | 462,6 k € | -18.6% | 568,6 k € |
| Total assets | 3,4 M € | +23.7% | 2,7 M € | -24.1% | 3,6 M € | +36.2% | 2,7 M € | -24.8% | 3,5 M € | +6.7% | 3,3 M € | +47.7% | 2,2 M € | -24.3% | 3 M € | +95.4% | 1,5 M € | +28.3% | 1,2 M € | +11.7% | 1,1 M € | +79.9% | 587,1 k € |
| Cash | 413,2 k € | +86.9% | 221,1 k € | -81.2% | 1,2 M € | +75.6% | 669,3 k € | -53.4% | 1,4 M € | +42.8% | 1 M € | +403% | 200,2 k € | -87.0% | 1,5 M € | +426% | 293,2 k € | +32.1% | 221,9 k € | -60.6% | 562,9 k € | +76.4% | 319,2 k € |
| Debts | 1,6 M € | -13.5% | 1,9 M € | -4.7% | 1,9 M € | +35.9% | 1,4 M € | +84.4% | 776,1 k € | -78.6% | 3,6 M € | +197% | 1,2 M € | +56.9% | 781,2 k € | -50.8% | 1,6 M € | +101% | 791,4 k € | +42.2% | 556,4 k € | +2903% | 18,5 k € |
| Other | |||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | 2,8 ETP | +460% | 0,5 ETP | ||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 1 M€ and 2,5 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 7 active · 43 ended
Active mandates
Wiliam WEBER
ActiveEmilie Dory
ActiveActive
Active
Active
Active
Active
Ended mandates
Financials
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 | 01/01/2025 | 01/01/2024 | 01/01/2023 | 01/01/2022 | 01/01/2021 | 01/01/2020 |
| Closing of the financial year | 31/12/2025 | 31/12/2024 | 31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 07/07/2026 | 04/11/2025 | 06/08/2024 | 27/06/2023 | 21/06/2022 | 29/06/2021 |
| General meeting | 29/06/2026 | 30/10/2025 | 28/06/2024 | 19/06/2023 | 03/06/2022 | 28/05/2021 |
| 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 daysFilings
Annual accounts filings
12 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 29/06/2026 | 07/07/2026 | French | |
| Micro model | 31/12/2024 | 30/10/2025 | 04/11/2025 | French | |
| Micro model | 31/12/2023 | 28/06/2024 | 06/08/2024 | French | |
| Micro model | 31/12/2022 | 19/06/2023 | 27/06/2023 | French | |
| Micro model | 31/12/2021 | 03/06/2022 | 21/06/2022 | French | |
| Micro model | 31/12/2020 | 28/05/2021 | 29/06/2021 | French | |
| Micro model | 31/12/2019 | 21/05/2020 | 31/08/2020 | French | |
| Micro model | 31/12/2018 | 21/06/2019 | 29/08/2019 | French | |
| Micro model | 31/12/2017 | 04/07/2018 | 30/08/2018 | French | |
| Micro model | 31/12/2016 | 20/04/2017 | 29/08/2017 | French | |
| Abridged model | 31/12/2015 | 19/05/2016 | 25/08/2016 | French | |
| Abridged model | 31/12/2014 | 21/05/2015 | 24/06/2015 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 1 M€ and 2,5 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 7 active · 43 ended
Active mandates
Wiliam WEBER
ActiveEmilie Dory
ActiveActive
Active
Active
Active
Active
Ended mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Capital / shares23/02/2026STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - CAPITAL, ACTIONS
- Mandates30/12/2025DEMISSIONS, NOMINATIONS
- Mandates27/10/2025STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
- Capital / shares01/08/2023CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Capital / shares20/02/2023CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Mandates01/09/2022DEMISSIONS, NOMINATIONS
- Mandates26/11/2021CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Mandates02/07/2021DEMISSIONS, NOMINATIONS
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 2025-1,2 M €↑
- 2024Annual accounts 2024-1,3 M €↑
- 2023Annual accounts 2023-1,4 M €↑
- 2022Annual accounts 2022-1,4 M €↓
- 2021Annual accounts 2021-1,3 M €↑
- 2020Annual accounts 2020-1,3 M €↓
- 2019Annual accounts 2019-1,2 M €↓
- 2018Annual accounts 2018-1,2 M €↓
- 2017Annual accounts 2017-745,5 k €↓
- 2016Annual accounts 2016-173,6 k €↑
- 2015Annual accounts 2015-205,9 k €↓
- 2014Annual accounts 2014-135,3 k €
- 20/12/2013IncorporationPublic limited company