ACTIVE

OPEN-FUTURE

Export PDF

Financial year 2025 · closed on 30/09/2025

Net result

-9,4 k €

-107.1% YoY

Gross margin

1 M €

-1.6% YoY

Equity

199,1 k €

-4.5% YoY

Workforce

11,0 ETP

+13.4% YoY

What does OPEN-FUTURE do?

OPEN-FUTURE is a Private limited company incorporated in 2009. Its main activity is: Computer programming activities. Its registered office is in Zaventem. It employs on average 11,0 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0817.780.373

Incorporation

10/08/2009

Legal form

Private limited company

Registered office

Leuvensesteenweg 643
1930 Zaventem · FlandreSee on map

Contributed capital

20 000,00 €

Latest accounts

30/09/2025

Average workforce

11,0 ETP

Activities (NACE)

62010Computer programming activities· main 62020Computer consultancy activities 62100Computer programming, consultancy and related activities 62200Computer programming, consultancy and related activities 47400Retail sale of information and communication equipment in specialised stores 47410Retail sale of computers, peripheral units and software in specialised stores

Joint committees (2)

Signals

Solid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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 16 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010
Income statement
Gross margin	1 M €	-1.6%	1,1 M €	+77.4%	595,4 k €	-11.3%	671,2 k €	+25.4%	535,3 k €	-12.7%	613,1 k €	-11.5%	692,9 k €	+11.4%	621,9 k €	+16.4%	534,1 k €	+2.3%	522,3 k €	-1.8%	532 k €	+17.9%	451,3 k €	+6.3%	424,8 k €	-1.7%	431,9 k €	-6.4%	461,7 k €	+41.1%	327,1 k €
EBITDA	49,3 k €	-77.8%	222,5 k €	+741%	-34,7 k €	-132%	109,2 k €	+1863%	5,6 k €	-94.6%	102,3 k €	-45.7%	188,5 k €	+6.4%	177,1 k €	+41.8%	124,9 k €	-23.5%	163,3 k €	+44.7%	112,8 k €	+133%	48,4 k €	+95.6%	24,7 k €	-51.7%	51,2 k €	+19.5%	42,8 k €	+209%	-39,4 k €
Operating result	4,6 k €	-97.5%	185,4 k €	+418%	-58,2 k €	-161%	96,2 k €	+1748%	-5,8 k €	-106%	94,3 k €	-48.3%	182,5 k €	+17.4%	155,4 k €	+59.5%	97,4 k €	-29.5%	138,2 k €	+65.2%	83,7 k €	+690%	10,6 k €	+172%	-14,6 k €	-206%	13,8 k €	+50.5%	9,2 k €	+112%	-76,1 k €
Net result	-9,4 k €	-107%	132,9 k €	+315%	-61,8 k €	-215%	53,6 k €	+531%	-12,4 k €	-123%	53,7 k €	-50.3%	108,1 k €	+29.9%	83,2 k €	+62.8%	51,1 k €	-37.0%	81,1 k €	+101%	40,3 k €	+523%	-9,5 k €	+55.1%	-21,2 k €	-557%	4,6 k €	+212%	-4,2 k €	+95.4%	-90,9 k €
Balance sheet
Equity	199,1 k €	-4.5%	208,6 k €	-18.4%	255,7 k €	-28.5%	357,5 k €	+17.6%	303,9 k €	-3.9%	316,3 k €	+20.5%	262,6 k €	+70.0%	154,5 k €	+117%	71,3 k €	+253%	20,2 k €	+133%	-60,8 k €	+39.8%	-101,1 k €	-10.4%	-91,6 k €	-30.1%	-70,4 k €	+6.2%	-75 k €	-5.9%	-70,9 k €
Total assets	492,2 k €	-17.8%	599,1 k €	+19.4%	501,8 k €	-5.1%	528,9 k €	+26.6%	417,7 k €	+1.1%	413,2 k €	-21.2%	524,3 k €	+18.8%	441,3 k €	+68.1%	262,5 k €	-15.9%	312,1 k €	+38.0%	226,2 k €	+21.5%	186,2 k €	-10.7%	208,4 k €	-2.7%	214,3 k €	-39.8%	355,9 k €	+34.3%	265,1 k €
Cash	47,8 k €	-63.8%	132 k €	+864%	13,7 k €	-93.4%	208,2 k €	+39.6%	149,2 k €	+3.3%	144,4 k €	+142%	59,7 k €	-14.0%	69,5 k €	+141%	28,9 k €	-70.9%	99,1 k €	+905%	9,9 k €	-9.1%	10,9 k €	+100%	5,4 k €	-83.3%	32,5 k €	-67.0%	98,4 k €	+333%	22,8 k €
Debts	293 k €	-25.0%	390,5 k €	+58.6%	246,2 k €	+43.9%	171,1 k €	+55.8%	109,8 k €	+13.4%	96,8 k €	-63.0%	261,7 k €	-8.7%	286,8 k €	+74.6%	164,3 k €	-43.3%	289,8 k €	+3.9%	279 k €	-1.5%	283,2 k €	-5.6%	300 k €	+5.5%	284,5 k €	-33.9%	430,6 k €	+28.2%	335,9 k €
Other
Workforce	11,0 ETP	+13.4%	9,7 ETP	+19.8%	8,1 ETP	+1.2%	8,0 ETP	0.0%	8,0 ETP	+14.3%	7,0 ETP		–		–		–		5,0 ETP	-21.9%	6,4 ETP	0.0%	6,4 ETP	+10.3%	5,8 ETP	0.0%	5,8 ETP	-14.7%	6,8 ETP	-1.4%	6,9 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/09/2025 · 2 active · 4 ended

Active mandates

Danny Herreman

Director · since 10 août 2009

Active

Nico Vercammen

Director · since 10 août 2009

Active

Ended mandates

Danny Herreman

Director

Ended

Danny Herreman

Manager

Ended

Nico Vercammen

Director

Ended

Nico Vercammen

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
Acta Gastro-Enterologica Belgica● Active	0811.142.308
ADVISAE● Active	0645.933.391
AES Construct● Active	1015.460.831
Alpinco● Active	0775.383.059
Alpine Winter Sports● Active	1026.094.407
ARAS Security● Active	0434.675.905
BATENBURG TECHNIEK BELGIË● Active	0407.130.675
Belgambu● Active	0543.819.117
Belgian Association for the Study of the Liver● Active	0471.307.756
Belgian Group of Digestive Oncology● Active	0863.958.016
Belgian IBD Research and Development● Active	0465.587.924
BELGIAN SOCIETY OF GASTROINTESTINAL ENDOSCOPY● Active	0413.128.938
Belgian week of gastro - enterology● Active	0806.977.345
BELOYS● Active	0790.166.948
BELSOL GROUP● Bankrupt	0761.605.693
BE Network Cargo● Active	1031.102.476
B+P Solutions Belgium● Active	0802.600.665
DW INVESTMENTS● Bankrupt	0749.459.810
e-Contract● Active	0892.798.886
EMM Solutions● Bankrupt	0673.614.025

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/10/2024	01/10/2023	01/10/2022	01/10/2021	01/10/2020	01/10/2019
Closing of the financial year	30/09/2025	30/09/2024	30/09/2023	30/09/2022	30/09/2021	30/09/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	07/04/2026	25/03/2025	03/04/2024	24/03/2023	15/03/2022	01/04/2021
General meeting	16/03/2026	15/03/2025	15/03/2024	15/03/2023	15/03/2022	15/03/2021
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 days

Filings

Annual accounts filings

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/09/2025	16/03/2026	07/04/2026	Dutch	PDF
Abridged model	30/09/2024	15/03/2025	25/03/2025	Dutch	PDF
Abridged model	30/09/2023	15/03/2024	03/04/2024	Dutch	PDF
Abridged model	30/09/2022	15/03/2023	24/03/2023	Dutch	PDF
Abridged model	30/09/2021	15/03/2022	15/03/2022	Dutch	PDF
Abridged model	30/09/2020	15/03/2021	01/04/2021	Dutch	PDF
Micro model	30/09/2019	16/03/2020	16/03/2020	Dutch	PDF
Micro model	30/09/2018	15/03/2019	21/03/2019	Dutch	PDF
Micro model	30/09/2017	15/03/2018	30/03/2018	Dutch	PDF
Abridged model	30/09/2016	15/03/2017	14/04/2017	Dutch	PDF
Abridged model	30/09/2015	15/03/2016	24/03/2016	Dutch	PDF
Abridged model	30/09/2014	16/03/2015	15/04/2015	Dutch	PDF
Abridged model	30/09/2013	15/03/2014	27/03/2014	Dutch	PDF
Abridged model	30/09/2012	15/03/2013	20/03/2013	Dutch	PDF
Abridged model	30/09/2011	15/03/2012	19/04/2012	Dutch	PDF
Abridged model	30/09/2010	15/03/2011	23/03/2011	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 · 4 ended

Active mandates

Danny Herreman

Director · since 10 août 2009

Active

Nico Vercammen

Director · since 10 août 2009

Active

Ended mandates

Danny Herreman

Director

Ended

Danny Herreman

Manager

Ended

Nico Vercammen

Director

Ended

Nico Vercammen

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates31/05/2023
WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Registered office20/10/2015
MAATSCHAPPELIJKE ZETEL
PDF
Other25/08/2009
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

2025
Annual accounts 2025-9,4 k €↓
2024
Annual accounts 2024132,9 k €↑
2023
Annual accounts 2023-61,8 k €↓
2022
Annual accounts 202253,6 k €↑
2021
Annual accounts 2021-12,4 k €↓
2020
Annual accounts 202053,7 k €↓
2019
Annual accounts 2019108,1 k €↑
2018
Annual accounts 201883,2 k €↑
2017
Annual accounts 201751,1 k €↓
2016
Annual accounts 201681,1 k €↑
2015
Annual accounts 201540,3 k €↑
2014
Annual accounts 2014-9,5 k €↑
2013
Annual accounts 2013-21,2 k €↓
2012
Annual accounts 20124,6 k €↑
2011
Annual accounts 2011-4,2 k €↑
2010
Annual accounts 2010-90,9 k €
10/08/2009
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

OPEN-FUTURE

Overview

What does OPEN-FUTURE do?

Trend over 16 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