ACTIVE

SIRPA

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

23,8 k €

-48.6% YoY

Gross margin

424,3 k €

+60.3% YoY

Equity

91,7 k €

+35.0% YoY

What does SIRPA do?

SIRPA is a Private company with limited liability incorporated in 2015. Its main activity is: Management consultancy activities. Its registered office is in Etterbeek.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0632.796.326

Incorporation

26/06/2015

Legal form

Private company with limited liability

Registered office

Boulevard Louis Schmidt 24
1040 Etterbeek · BruxellesSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2024

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities

Joint committees (1)

Signals

ProfitableGood 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 9 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016
Income statement
Gross margin	424,3 k €	+60.3%	264,7 k €	-9.0%	291,1 k €	+59.0%	183,1 k €	-46.0%	338,9 k €	-0.4%	340,4 k €	+43.7%	236,8 k €	+5.7%	224 k €	-64.9%	637,4 k €
EBITDA	269,3 k €	+109%	129 k €	+0.9%	127,9 k €	+1216%	-11,5 k €	-105%	231,7 k €	+0.2%	231,3 k €	+39.4%	166 k €	+23.1%	134,8 k €	-66.3%	400,6 k €
Operating result	172,3 k €	+355%	37,8 k €	+636%	-7,1 k €	+82.2%	-39,6 k €	-120%	193,3 k €	+6.2%	182 k €	+59.1%	114,4 k €	+5.1%	108,8 k €	-65.8%	318 k €
Net result	23,8 k €	-48.6%	46,2 k €	+427%	-14,1 k €	+72.0%	-50,5 k €	-126%	192,3 k €	+8.0%	178,2 k €	+81.6%	98,1 k €	+11.5%	87,9 k €	-69.3%	286,3 k €
Balance sheet
Equity	91,7 k €	+35.0%	67,9 k €	+178%	24,4 k €	-41.0%	41,4 k €	-56.3%	94,7 k €	+11.2%	85,1 k €	-6.3%	90,9 k €	+210%	29,3 k €	+28.2%	22,9 k €
Total assets	2,1 M €	-2.1%	2,1 M €	+19.3%	1,8 M €	+16.0%	1,5 M €	+22.3%	1,3 M €	+24.2%	1 M €	+5.6%	955,1 k €	+13.4%	842,6 k €	+34.0%	628,6 k €
Cash	100,9 k €	+53896%	186,8 €		–		136,1 €	-99.9%	105,2 k €	+180%	37,6 k €	-47.2%	71,2 k €	-76.1%	298,1 k €	+62.0%	184 k €
Debts	1,8 M €	+0.7%	1,8 M €	+18.7%	1,5 M €	+16.2%	1,3 M €	+30.8%	987,1 k €	+28.0%	771,2 k €	+8.0%	714 k €	+7.7%	662,9 k €	+45.5%	455,7 k €
Other
Workforce	–		–		–		–		–		–		–		–		1,5 ETP

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 31/12/2024 · 4 active · 7 ended

Active mandates

CAMILLE SABEG

Director · since 01 novembre 2015

Active

KARIM SABEG

Director · since 01 novembre 2015

Active

MEHDI SABEG

Director · since 01 novembre 2015

Active

YAZID SABEG

Administrator - manager · since 26 juin 2015

Active

Ended mandates

YAZID SABEG

Administrator - manager · since 26 juin 2016

Ended

YAZID SABEG

Manager · since 26 juin 2016

Ended

CAMILLE SABEG

Mandate · since 01 novembre 2015

Ended

CAMILLE SABEG

Manager · since 01 novembre 2015

Ended

At this address

Other companies at this address

Company	CBE no.
4PSB● Active	0537.578.651
Africa economic and security council● Active	0683.700.540
AMADCO BENELUX● Active	0793.140.690
ARKTOS ANALYTICS● Active	0692.580.295
ARMONIA● Active	0427.103.767
AURUM CAPITAL GROUP● Active	0449.864.422
AVILO CAPITAL● Active	0811.754.990
AVILO ESTATE GROUP● Active	0726.616.211
Beetle Genius● Bankrupt	0683.563.156
BEL88● Active	0772.994.978
BELUX CONCEPT● Active	0542.688.076
BEREA SOTRAD INTERNATIONAL● Active	0672.888.406
BLAUSE● Active	0773.925.089
BLUFRONT● Active	0798.442.830
BRABINVEST● Active	0457.565.034
BRUN FINE ART BELGIQUE● Active	0776.791.836
CARAMEL ANIMATION● Active	0667.904.584
CEREAL KILLER● Active	0777.473.311
CEREAL KILLER LAB● Active	0793.907.287
CHAUROMAINE● Active	0505.710.587

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	31/10/2025	08/12/2024	18/12/2023	31/08/2022	05/08/2021	26/10/2020
General meeting	10/10/2025	22/11/2024	24/11/2023	02/05/2022	03/05/2021	15/10/2020
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

11 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	10/10/2025	31/10/2025	French	PDF
Micro model	31/12/2023	22/11/2024	08/12/2024	French	PDF
Micro modelCorrection	31/12/2022	24/11/2023	18/12/2023	French	PDF
Micro modelCorrection	31/12/2022	02/05/2023	01/12/2023	French	PDF
Micro model	31/12/2022	02/05/2023	09/10/2023	French	PDF
Micro model	31/12/2021	02/05/2022	31/08/2022	French	PDF
Micro model	31/12/2020	03/05/2021	05/08/2021	French	PDF
Micro model	31/12/2019	15/10/2020	26/10/2020	French	PDF
Abridged model	31/12/2018	06/05/2019	07/10/2019	French	PDF
Abridged model	31/12/2017	07/05/2018	17/10/2018	French	PDF
Abridged model	31/12/2016	01/05/2017	26/09/2017	French	PDF

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 31/12/2024 · 4 active · 7 ended

Active mandates

CAMILLE SABEG

Director · since 01 novembre 2015

Active

KARIM SABEG

Director · since 01 novembre 2015

Active

MEHDI SABEG

Director · since 01 novembre 2015

Active

YAZID SABEG

Administrator - manager · since 26 juin 2015

Active

Ended mandates

YAZID SABEG

Administrator - manager · since 26 juin 2016

Ended

YAZID SABEG

Manager · since 26 juin 2016

Ended

CAMILLE SABEG

Mandate · since 01 novembre 2015

Ended

CAMILLE SABEG

Manager · since 01 novembre 2015

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates25/10/2017
DEMISSIONS, NOMINATIONS
PDF
Registered office14/08/2017
SIEGE SOCIAL
PDF
Mandates03/02/2016
DEMISSIONS, NOMINATIONS
PDF
Registered office06/11/2015
SIEGE SOCIAL
PDF
Other30/06/2015
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

2024
Annual accounts 202423,8 k €↓
2023
Annual accounts 202346,2 k €↑
2022
Annual accounts 2022-14,1 k €↑
2021
Annual accounts 2021-50,5 k €↓
2020
Annual accounts 2020192,3 k €↑
2019
Annual accounts 2019178,2 k €↑
2018
Annual accounts 201898,1 k €↑
2017
Annual accounts 201787,9 k €↓
2016
Annual accounts 2016286,3 k €
26/06/2015
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

SIRPA

Overview

What does SIRPA do?

Trend over 9 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