ACTIVE

F0rmula!

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
110,4 k €
+419.8% YoY
Gross margin
158 k €
+348.1% YoY
Equity
269,6 k €
+15.2% YoY

What does F0rmula! do?

F0rmula! is a Private limited company incorporated in 2015. Its main activity is: Computer consultancy activities. Its registered office is in Antwerpen.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0628.828.531
Incorporation
23/04/2015
Legal form
Private limited company
Registered office
Brusselstraat 51
2018 Antwerpen · FlandreSee on map
Contributed capital
20 000,00 €
Latest accounts
31/12/2025
Activities (NACE)
62020Computer consultancy activities· main62200Computer programming, consultancy and related activities63100Data processing, hosting and related activities; web portals63110Data processing, hosting and related activities
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 10 financial years

2025202420232022202120202019201820172016
Income statement
Gross margin158 k €35,3 k €232 k €59 k €155,8 k €181,9 k €149,1 k €-18,1 k €-6,9 k €-6,6 k €
EBITDA156,2 k €33,7 k €225,1 k €57,8 k €155,7 k €181,1 k €91,2 k €-19,1 k €-6,9 k €-6,7 k €
Operating result152 k €31,8 k €223,5 k €57 k €155,3 k €180 k €81,4 k €-27,3 k €-14,3 k €-6,7 k €
Net result110,4 k €21,2 k €161 k €40,6 k €110,8 k €129,4 k €66,6 k €-27,5 k €-14,3 k €-6,8 k €
Balance sheet
Equity269,6 k €234 k €477,4 k €316,4 k €275,8 k €165,8 k €37,2 k €-28,6 k €-1,1 k €13,2 k €
Total assets342,6 k €539 k €587,3 k €380,5 k €406,4 k €311,1 k €126,7 k €61,6 k €67,6 k €73,7 k €
Cash316,3 k €309,2 k €229,5 k €4,7 k €326,8 k €249,7 k €52 k €84,5 €279,6 €354,6 €
Debts73,1 k €305 k €109,9 k €64 k €130,7 k €145,3 k €89,5 k €89,7 k €68,6 k €60,4 k €
Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€
See the valuation
Governance

Board of directors

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

Active mandates

Yannick Merckx

Director

Active

Ended mandates

Yannick Merckx

Manager

Ended
At this address

Other companies at this address

CompanyCBE no.
3S BELGIUM● Active
1031.395.159
AABOX● Active
0640.678.565
Abovo Belgium● Active
1007.803.868
ADI-PRO● Active
1009.101.589
ADMINEXPERTS● Bankrupt
0550.357.214
ADS Market● Bankrupt
0505.870.341
Advanced Spring Technology● Active
0821.705.410
Advocaat N. Goossens● Active
0761.478.506
Advocatenkantoor El Manouti & De Clerck● Active
1006.451.709
Advocatenkantoor Mohamed El Manouti● Active
1001.464.919
ADVOCATENKANTOOR STROOBANTS LEGAL● Active
0723.810.832
AE FURNITURE● Active
0451.671.392
AERBO-aannemingen● Active
1004.001.369
AGAPE +254● Active
1016.905.042
AGC● Active
0802.857.221
AGP Group● Active
0634.947.251
AICR● Bankrupt
0761.455.542
AJA Wholesale● Active
1028.550.683
AJ MULTIBOUW● Bankrupt
0749.925.509
AL ABDULLAH● Bankrupt
0764.965.853
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 date26/06/202629/07/202531/07/202406/02/202416/12/202213/08/2021
General meeting05/06/202606/06/202507/06/202402/06/202303/06/202204/06/2021
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

10 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202505/06/202626/06/2026DutchPDF
Micro model31/12/202406/06/202529/07/2025DutchPDF
Micro model31/12/202307/06/202431/07/2024DutchPDF
Micro model31/12/202202/06/202306/02/2024DutchPDF
Micro model31/12/202103/06/202216/12/2022DutchPDF
Micro model31/12/202004/06/202113/08/2021DutchPDF
Micro model31/12/201905/06/202009/11/2020DutchPDF
Micro model31/12/201807/06/201914/08/2019DutchPDF
Micro model31/12/201701/04/201924/04/2019DutchPDF
Abridged model31/12/201602/06/201728/07/2017DutchPDF
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.

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 · 1 ended

Active mandates

Yannick Merckx

Director

Active

Ended mandates

Yannick Merckx

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates22/04/2024
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
    PDF
  • Other27/04/2015
    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 2025110,4 k €↑
  2. 2024
    Annual accounts 202421,2 k €↓
  3. 2023
    Annual accounts 2023161 k €↑
  4. 2022
    Annual accounts 202240,6 k €↓
  5. 2021
    Annual accounts 2021110,8 k €↓
  6. 2020
    Annual accounts 2020129,4 k €↑
  7. 2019
    Annual accounts 201966,6 k €↑
  8. 2018
    Annual accounts 2018-27,5 k €↓
  9. 2017
    Annual accounts 2017-14,3 k €↓
  10. 2016
    Annual accounts 2016-6,8 k €
  11. 23/04/2015
    IncorporationPrivate limited company