ACTIVE

Brainmade Solutions

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

8,8 k €

-66.3% YoY

Gross margin

26,6 k €

-65.2% YoY

Equity

145,9 k €

+6.5% YoY

What does Brainmade Solutions do?

Brainmade Solutions is a Private limited company incorporated in 2009. Its main activity is: Computer consultancy activities. Its registered office is in Verviers.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0821.420.051

Incorporation

14/12/2009

Legal form

Private limited company

Registered office

Rue de Bellaire 8
4802 Verviers · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2025

Activities (NACE)

62020Computer consultancy activities· main 62200Computer programming, consultancy and related activities

Joint committees (1)

Contacts

2 public details availableLog in to view

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 14 financial years

	2025		2024		2023		2022		2021		2018		2017		2016		2015		2014		2013		2012		2011		2010
Income statement
Gross margin	26,6 k €	-65.2%	76,3 k €	-27.2%	104,9 k €	+24.0%	84,6 k €	-34.8%	129,6 k €	-3.2%	133,9 k €	+15.1%	116,3 k €	+68.0%	69,2 k €	+75.7%	39,4 k €	+7.1%	36,8 k €	+0.2%	36,7 k €	-39.7%	61 k €	+2.7%	59,4 k €	+21.5%	48,9 k €
EBITDA	23,7 k €	-55.7%	53,6 k €	+5.8%	50,6 k €	+67.9%	30,2 k €	-21.7%	38,5 k €	-20.3%	48,3 k €	+45.7%	33,2 k €	-26.5%	45,2 k €	+17.4%	38,5 k €	+6.8%	36 k €	-0.4%	36,2 k €	-40.5%	60,8 k €	+2.7%	59,2 k €	+21.5%	48,7 k €
Operating result	17,4 k €	-57.7%	41 k €	+27.8%	32,1 k €	+260%	8,9 k €	-46.4%	16,6 k €	-44.8%	30,1 k €	+7047%	420,9 €	-96.1%	10,9 k €	+368%	2,3 k €	-53.7%	5 k €	-31.2%	7,3 k €	-79.1%	35,1 k €	+1.4%	34,6 k €	+56.0%	22,2 k €
Net result	8,8 k €	-66.3%	26,2 k €	+125%	11,7 k €	+779%	1,3 k €	-69.2%	4,3 k €	-81.5%	23,3 k €	+570%	-5 k €	-188%	5,7 k €	+751%	-867,5 €	-238%	630,7 €	-47.5%	1,2 k €	-94.4%	21,4 k €	-5.1%	22,5 k €	+49.0%	15,1 k €
Balance sheet
Equity	145,9 k €	+6.5%	137 k €	+23.7%	110,8 k €	+11.8%	99,1 k €	+1.4%	97,8 k €	+24.2%	78,8 k €	+42.1%	55,4 k €	-8.2%	60,4 k €	+10.3%	54,7 k €	-1.6%	55,6 k €	+1.1%	55 k €	-15.8%	65,3 k €	+48.8%	43,9 k €	+106%	21,3 k €
Total assets	202,2 k €	+2.5%	197,4 k €	-44.7%	356,8 k €	+4.1%	342,6 k €	-14.3%	399,8 k €	-7.0%	430,1 k €	+1.9%	422,2 k €	+116%	195,7 k €	+18.8%	164,8 k €	+5.3%	156,5 k €	+1.1%	154,8 k €	-2.5%	158,7 k €	-13.6%	183,7 k €	-4.7%	192,8 k €
Cash	23 k €	-33.0%	34,3 k €	+229%	10,4 k €	-31.6%	15,3 k €	-18.0%	18,6 k €	+30.3%	14,3 k €	-1.2%	14,5 k €		–		2,3 k €	-13.6%	2,7 k €	-52.0%	5,6 k €	+1036%	488,9 €	-93.7%	7,7 k €	-35.8%	12 k €
Debts	56,3 k €	-6.6%	60,3 k €	-75.5%	246 k €	+1.0%	243,5 k €	-19.4%	302 k €	-14.0%	351,1 k €	-4.2%	366,5 k €	+171%	135,3 k €	+22.9%	110 k €	+9.1%	100,9 k €	+1.1%	99,8 k €	+6.8%	93,4 k €	-33.2%	139,8 k €	-18.4%	171,4 k €
Other
Workforce	–		–		–		–		–		–		–		1,0 ETP		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 13 ended

Active mandates

Jean-Yves BEAUJEAN

Director · since 01 décembre 2009

Active

Ended mandates

Jean-Yves BEAUJEAN

Director · since 15 mai 2019

Ended

Nicolas CORMAN

Director · since 15 mai 2019

Ended

Nicolas Corman

Manager · since 25 février 2013

Ended

Nicolas Corman

Director · since 01 février 2013

Ended

At this address

Other companies at this address

Company	CBE no.
SAYTO● Active	0802.530.389

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2025	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020
Closing of the financial year	31/12/2025	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	25/06/2026	25/08/2025	28/08/2024	29/08/2023	10/10/2022	30/08/2021
General meeting	19/06/2026	20/06/2025	21/06/2024	16/06/2023	17/06/2022	18/06/2021
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
Micro model	31/12/2025	19/06/2026	25/06/2026	French	PDF
Micro model	31/12/2024	20/06/2025	25/08/2025	French	PDF
Micro model	31/12/2023	21/06/2024	28/08/2024	French	PDF
Micro model	31/12/2022	16/06/2023	29/08/2023	French	PDF
Micro model	31/12/2021	17/06/2022	10/10/2022	French	PDF
Micro model	31/12/2020	18/06/2021	30/08/2021	French	PDF
Micro model	31/12/2019	19/06/2020	01/10/2020	French	PDF
Micro model	31/12/2018	21/06/2019	26/08/2019	French	PDF
Micro model	31/12/2017	15/06/2018	31/08/2018	French	PDF
Abridged model	31/12/2016	16/06/2017	28/08/2017	French	PDF
Abridged model	31/12/2015	17/06/2016	30/08/2016	French	PDF
Abridged model	31/12/2014	19/06/2015	31/08/2015	French	PDF
Abridged model	31/12/2013	20/06/2014	21/08/2014	French	PDF
Abridged model	31/12/2012	21/06/2013	28/08/2013	French	PDF
Abridged model	31/12/2011	15/06/2012	14/08/2012	French	PDF
Abridged model	31/12/2010	17/06/2011	24/08/2011	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 k€

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 · 13 ended

Active mandates

Jean-Yves BEAUJEAN

Director · since 01 décembre 2009

Active

Ended mandates

Jean-Yves BEAUJEAN

Director · since 15 mai 2019

Ended

Nicolas CORMAN

Director · since 15 mai 2019

Ended

Nicolas Corman

Manager · since 25 février 2013

Ended

Nicolas Corman

Director · since 01 février 2013

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates21/05/2026
Démission
PDF
Registered office15/07/2024
Transfert siège social
PDF
Mandates13/06/2019
MODIFICATION FORME JURIDIQUE - DENOMINATION - OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates10/05/2017
DEMISSIONS, NOMINATIONS
PDF
Registered office04/07/2014
SIEGE SOCIAL
PDF
Capital / shares26/03/2013
CAPITAL, ACTIONS
PDF
Other29/07/2011
DIVERS
PDF
Other23/12/2009
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

2025
Annual accounts 20258,8 k €↓
2024
Annual accounts 202426,2 k €↑
2023
Annual accounts 202311,7 k €↑
2022
Annual accounts 20221,3 k €↓
2021
Annual accounts 20214,3 k €↓
2018
Annual accounts 201823,3 k €↑
2017
Annual accounts 2017-5 k €↓
2016
Annual accounts 20165,7 k €↑
2015
Annual accounts 2015-867,5 €↓
2014
Annual accounts 2014630,7 €↓
2013
Annual accounts 20131,2 k €↓
2012
Annual accounts 201221,4 k €↓
2011
Annual accounts 201122,5 k €↑
2010
Annual accounts 201015,1 k €
14/12/2009
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

Brainmade Solutions

Overview

What does Brainmade Solutions do?

Trend over 14 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