ACTIVE

XMF

Export PDF
Financial year 2025 · closed on 30/09/2025
Net result
135,4 k €
-11.7% YoY
Gross margin
255 k €
+16.8% YoY
Equity
18,7 k €
+0.2% YoY

What does XMF do?

XMF is a Private limited company incorporated in 2016. Its main activity is: Public relations and communication activities. Its registered office is in Waterloo.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0659.744.114
Incorporation
18/07/2016
Legal form
Private limited company
Registered office
Avenue Louis David 68
1410 Waterloo · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
30/09/2025
Activities (NACE)
70210Public relations and communication activities· main73300Advertising and market research70200Management consultancy activities70220Business and other management consultancy activities
Signals
ProfitablePositive 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

202520242023202220212020201920182017
Income statement
Gross margin255 k €218,3 k €198,8 k €74,8 k €10,2 k €34,2 k €71,6 k €170,2 k €-5,2 k €
EBITDA252 k €215,5 k €195,9 k €69,3 k €5,9 k €32,2 k €68,3 k €168,3 k €-7,4 k €
Operating result193,7 k €208,6 k €190,7 k €64,7 k €-8,4 k €17,2 k €53,7 k €155,3 k €-19,7 k €
Net result135,4 k €153,3 k €139,6 k €48,2 k €-11,5 k €11,6 k €39,6 k €112,1 k €-20,9 k €
Balance sheet
Equity18,7 k €18,6 k €20,3 k €8,3 k €22,1 k €133,6 k €122 k €82,4 k €-14,7 k €
Total assets210,2 k €259,1 k €296,3 k €196,8 k €111,7 k €166,9 k €193,6 k €203,3 k €57,3 k €
Cash155,6 k €143,1 k €178,4 k €83,1 k €71,7 k €109 k €127,3 k €130,7 k €–
Debts191,5 k €240,4 k €276 k €188,5 k €89,7 k €33,3 k €71,7 k €120,9 k €72,1 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 30/09/2025 · 2 active · 2 ended

Active mandates

Françoise Laroche

Director · since 18 juin 2018

Active
Marc Dechamps

Director · since 18 juillet 2016

Active

Ended mandates

Françoise Laroche

Manager · since 18 juin 2018

Ended
Marc Dechamps

Manager · since 18 juillet 2016

Ended
At this address

Other companies at this address

CompanyCBE no.
BioGenCell Europe SA● Active
0678.674.356
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/10/202401/10/202301/10/202201/10/202101/10/202001/10/2019
Closing of the financial year30/09/202530/09/202430/09/202330/09/202230/09/202130/09/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date16/03/202610/03/202511/03/202431/03/202304/04/202229/03/2021
General meeting14/03/202607/03/202508/03/202424/03/202331/03/202227/03/2021
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

9 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model30/09/202514/03/202616/03/2026FrenchPDF
Micro model30/09/202407/03/202510/03/2025FrenchPDF
Micro model30/09/202308/03/202411/03/2024FrenchPDF
Micro model30/09/202224/03/202331/03/2023FrenchPDF
Micro model30/09/202131/03/202204/04/2022FrenchPDF
Micro model30/09/202027/03/202129/03/2021FrenchPDF
Micro model30/09/201924/03/202031/03/2020FrenchPDF
Micro model30/09/201815/03/201919/03/2019FrenchPDF
Micro model30/09/201716/02/201823/02/2018FrenchPDF
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 30/09/2025 · 2 active · 2 ended

Active mandates

Françoise Laroche

Director · since 18 juin 2018

Active
Marc Dechamps

Director · since 18 juillet 2016

Active

Ended mandates

Françoise Laroche

Manager · since 18 juin 2018

Ended
Marc Dechamps

Manager · since 18 juillet 2016

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Other13/01/2023
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - DIVERS
    PDF
  • Mandates16/06/2021
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - DIVERS - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates03/07/2018
    DEMISSIONS, NOMINATIONS
    PDF
  • Other20/07/2016
    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

Timeline

  1. 2025
    Annual accounts 2025135,4 k €↓
  2. 2024
    Annual accounts 2024153,3 k €↑
  3. 2023
    Annual accounts 2023139,6 k €↑
  4. 2022
    Annual accounts 202248,2 k €↑
  5. 2021
    Annual accounts 2021-11,5 k €↓
  6. 2020
    Annual accounts 202011,6 k €↓
  7. 2019
    Annual accounts 201939,6 k €↓
  8. 2018
    Annual accounts 2018112,1 k €↑
  9. 2017
    Annual accounts 2017-20,9 k €
  10. 18/07/2016
    IncorporationPrivate limited company