ACTIVE

SEMETIS

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

1 M €

-24.7% YoY

Revenue

12,3 M €

-4.6% YoY

Equity

396,1 k €

-54.8% YoY

Workforce

40,5 ETP

-16.5% YoY

What does SEMETIS do?

SEMETIS is a Private limited company incorporated in 2009. Its main activity is: Computer consultancy activities. Its registered office is in Hoeilaart. It employs on average 40,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0810.426.189

Incorporation

16/03/2009

Legal form

Private limited company

Registered office

Ildefonse Vandammestraat 5-7 D
1560 Hoeilaart · FlandreSee on map

Contributed capital

20 000,00 €

Latest accounts

31/12/2024

Average workforce

40,5 ETP

Activities (NACE)

62020Computer consultancy activities· main 62200Computer programming, consultancy and related activities 73110Advertising agencies 73110Advertising agencies

Joint committees (2)

Signals

ProfitableLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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 15 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2010		2009
Income statement
Revenue	12,3 M €	-4.6%	12,9 M €	-17.1%	15,6 M €	-1.5%	15,8 M €	+42.6%	11,1 M €	-19.6%	13,8 M €	+18.3%	11,6 M €	+11.8%	10,4 M €	+20.0%	8,7 M €	+49.2%	5,8 M €		–		–		–		793,8 k €		–
EBITDA	1,2 M €	-33.5%	1,8 M €	-47.5%	3,4 M €	-11.3%	3,8 M €	+18.1%	3,2 M €	-4.9%	3,4 M €	+14.5%	3 M €	-11.8%	3,4 M €	+14.8%	2,9 M €	+68.1%	1,7 M €	+81.0%	963,8 k €	+231%	290,8 k €	+52.2%	191,1 k €	+236%	56,8 k €	-57.3%	133,2 k €
Operating result	1,1 M €	-35.8%	1,8 M €	-47.3%	3,4 M €	-12.0%	3,8 M €	+17.9%	3,2 M €	-4.9%	3,4 M €	+14.6%	3 M €	-11.7%	3,4 M €	+14.9%	2,9 M €	+68.5%	1,7 M €	+82.0%	951,7 k €	+239%	281 k €	+85.0%	151,9 k €	+188%	52,7 k €	-60.0%	131,8 k €
Net result	1 M €	-24.7%	1,4 M €	-45.4%	2,5 M €	-12.5%	2,8 M €	+18.1%	2,4 M €	+1.2%	2,4 M €	+14.5%	2,1 M €	-5.1%	2,2 M €	+14.0%	1,9 M €	+69.2%	1,1 M €	+88.3%	600,8 k €	+421%	115,3 k €	+26.1%	91,5 k €	+179%	32,7 k €	-65.2%	94,2 k €
Balance sheet
Equity	396,1 k €	-54.8%	875,4 k €	-65.3%	2,5 M €	-12.3%	2,9 M €	+17.8%	2,4 M €	+5885%	40,8 k €	-98.1%	2,1 M €	+5080%	40,8 k €	-98.9%	3,8 M €	+101%	1,9 M €	+147%	771,7 k €	+352%	170,9 k €	+4.5%	163,6 k €	+11.4%	146,9 k €	+28.7%	114,2 k €
Total assets	4,9 M €	-32.2%	7,2 M €	+53.2%	4,7 M €	-34.6%	7,1 M €	+9.4%	6,5 M €	-5.4%	6,9 M €	+8.1%	6,4 M €	-41.5%	10,9 M €	+42.6%	7,7 M €	+83.0%	4,2 M €	+71.1%	2,4 M €	+82.5%	1,3 M €	+28.4%	1 M €	+108%	502,7 k €	+110%	239,1 k €
Cash	2,5 M €	-38.2%	4 M €	+248%	1,2 M €	-54.9%	2,6 M €	+7.1%	2,4 M €	-25.2%	3,2 M €	-27.4%	4,4 M €	-48.1%	8,5 M €	+58.4%	5,4 M €	+107%	2,6 M €	+135%	1,1 M €	+167%	414,8 k €	+51.8%	273,3 k €	+34.7%	202,9 k €	+159%	78,4 k €
Debts	4 M €	-33.2%	6 M €	+191%	2,1 M €	-45.7%	3,8 M €	-7.4%	4,1 M €	-40.4%	6,9 M €	+68.1%	4,1 M €	-62.1%	10,8 M €	+180%	3,8 M €	+68.3%	2,3 M €	+52.0%	1,5 M €	+28.5%	1,2 M €	+40.9%	830,5 k €	+133%	355,8 k €	+198%	119,3 k €
Other
Workforce	40,5 ETP	-16.5%	48,5 ETP	+13.1%	42,9 ETP	+4.6%	41,0 ETP	+3.8%	39,5 ETP	+11.3%	35,5 ETP	+13.4%	31,3 ETP	-3.1%	32,3 ETP	+26.2%	25,6 ETP	+30.6%	19,6 ETP	+25.6%	15,6 ETP	+35.7%	11,5 ETP	+32.2%	8,7 ETP	+190%	3,0 ETP	+200%	1,0 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 10 M€ and 25 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 4 active · 35 ended

Active mandates

DIETER VANDECAPPELLE

Director · since 01 juillet 2024 · 0509.992.544

Represented by Dieter Vandecappelle

Active

F+C

Managing director · since 01 juillet 2024 · 1006.831.294

Represented by Dhan Claes

Active

SMART MINDS

Director · since 01 juillet 2024 · 0745.359.975

Represented by Guy Gelaude

Active

Remi Boel

Director · since 04 juillet 2021 · until 25 juin 2024

Active

Ended mandates

Dhan Claes

Director · since 09 mai 2023 · until 30 juin 2024

Ended

Dhan Claes

Director · since 09 mai 2023 · until 09 mai 2026

Ended

SMART MINDS

Personne déléguée à la gestion journalière · since 13 mars 2023 · 0745.359.975

Represented by Guy Gelaude

Ended

Ian Paterson

Director · since 21 juin 2022 · until 31 juillet 2024

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	29/07/2025	15/11/2024	28/09/2023	26/07/2022	13/07/2021	14/08/2020
General meeting	27/06/2025	29/10/2024	11/09/2023	30/06/2022	25/06/2021	13/07/2020
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2024	27/06/2025	29/07/2025	Dutch	PDF
Full modelCorrection	31/12/2023	29/10/2024	15/11/2024	Dutch	PDF
Full model	31/12/2023	29/10/2024	05/11/2024	Dutch	PDF
Full modelCorrection	31/12/2022	11/09/2023	28/09/2023	French	PDF
Full model	31/12/2022	11/09/2023	13/09/2023	French	PDF
Full model	31/12/2021	30/06/2022	26/07/2022	French	PDF
Full model	31/12/2020	25/06/2021	13/07/2021	French	PDF
Full model	31/12/2019	13/07/2020	14/08/2020	French	PDF
Full model	31/12/2018	28/06/2019	07/10/2019	French	PDF
Full model	31/12/2017	29/06/2018	13/07/2018	French	PDF
Full model	31/12/2016	30/06/2017	13/07/2017	French	PDF
Full model	31/12/2015	24/06/2016	12/07/2016	French	PDF
Abridged model	31/12/2014	26/06/2015	09/07/2015	French	PDF
Abridged model	31/12/2013	27/06/2014	17/07/2014	French	PDF
Abridged model	31/12/2012	28/06/2013	03/07/2013	French	PDF
Abridged model	31/12/2010	30/06/2011	27/07/2011	French	PDF
Abridged model	31/12/2009	30/06/2010	16/07/2010	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 10 M€ and 25 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 · 35 ended

Active mandates

DIETER VANDECAPPELLE

Director · since 01 juillet 2024 · 0509.992.544

Represented by Dieter Vandecappelle

Active

F+C

Managing director · since 01 juillet 2024 · 1006.831.294

Represented by Dhan Claes

Active

SMART MINDS

Director · since 01 juillet 2024 · 0745.359.975

Represented by Guy Gelaude

Active

Remi Boel

Director · since 04 juillet 2021 · until 25 juin 2024

Active

Ended mandates

Dhan Claes

Director · since 09 mai 2023 · until 30 juin 2024

Ended

Dhan Claes

Director · since 09 mai 2023 · until 09 mai 2026

Ended

SMART MINDS

Personne déléguée à la gestion journalière · since 13 mars 2023 · 0745.359.975

Represented by Guy Gelaude

Ended

Ian Paterson

Director · since 21 juin 2022 · until 31 juillet 2024

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office10/07/2026
MAATSCHAPPELIJKE ZETEL
PDF
Mandates23/03/2026
ONTSLAGEN - BENOEMINGEN
PDF
Mandates31/10/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates24/01/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates27/09/2024
DOEL - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Registered office22/04/2024
SIEGE SOCIAL
PDF
Mandates01/06/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates21/03/2023
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
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 20241 M €↓
2023
Annual accounts 20231,4 M €↓
2022
Annual accounts 20222,5 M €↓
2021
Annual accounts 20212,8 M €↑
2020
Annual accounts 20202,4 M €↑
2019
Annual accounts 20192,4 M €↑
2018
Annual accounts 20182,1 M €↓
2017
Annual accounts 20172,2 M €↑
2016
Annual accounts 20161,9 M €↑
2015
Annual accounts 20151,1 M €↑
2014
Annual accounts 2014600,8 k €↑
2013
Annual accounts 2013115,3 k €↑
2012
Annual accounts 201291,5 k €↑
2010
Annual accounts 201032,7 k €↓
2009
Annual accounts 200994,2 k €
16/03/2009
IncorporationPrivate limited company

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

SEMETIS

Overview

What does SEMETIS do?

Trend over 15 financial years

Indicative valuation

Board of directors

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