ORSI Academy
0829.147.981 · rovalta.com · 24/09/2026
ACTIVE
ORSI Academy
Financial year 2025 · closed on 31/12/2025
Net result
785,2 k €
+664.4% YoY
Revenue
237 k €
-36.5% YoY
Equity
1,5 M €
+101.7% YoY
Overview
What does ORSI Academy do?
ORSI Academy is a Non-profit organization incorporated in 2010. Its main activity is: Research and experimental development on natural sciences and engineering. Its registered office is in Merelbeke-Melle.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0829.147.981
Incorporation
10/09/2010
Legal form
Non-profit organization
Registered office
Proefhoevestraat 12
9090 Merelbeke-Melle · FlandreSee on map
9090 Merelbeke-Melle · FlandreSee on map
Latest accounts
31/12/2025
Activities (NACE)
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 13 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||
| Revenue | 237 k € | -36.5% | 373,2 k € | -23.4% | 487,3 k € | -12.5% | 556,6 k € | +192% | 190,4 k € | -27.2% | 261,4 k € | -17.4% | 316,7 k € | -66.5% | 945,8 k € | -18.2% | 1,2 M € | -32.5% | 1,7 M € | +136% | 726,8 k € | -7.1% | 782,3 k € | +40.8% | 555,7 k € |
| EBITDA | -84,2 k € | +14.8% | -98,7 k € | -270% | -26,7 k € | -154% | 49,5 k € | -50.6% | 100,1 k € | +29.9% | 77,1 k € | -14.7% | 90,3 k € | +64.2% | 55 k € | +334% | -23,5 k € | -115% | 154,8 k € | +138% | -411,2 k € | -201% | 406,6 k € | +26.0% | 322,6 k € |
| Operating result | -142,2 k € | +10.0% | -157,9 k € | -80.2% | -87,7 k € | -630% | -12 k € | -133% | 36,8 k € | +223% | 11,4 k € | +33.1% | 8,6 k € | -86.6% | 63,8 k € | +326% | -28,2 k € | -8.9% | -25,9 k € | +96.0% | -647,6 k € | -1195% | 59,1 k € | +121% | -281 k € |
| Net result | 785,2 k € | +664% | -139,1 k € | -117% | -64,2 k € | -673% | 11,2 k € | -81.5% | 60,7 k € | +63.5% | 37,1 k € | -17.3% | 44,9 k € | -58.0% | 106,8 k € | +298% | 26,8 k € | -72.6% | 97,8 k € | -79.0% | 465,9 k € | +343% | 105,3 k € | +27.5% | 82,6 k € |
| Balance sheet | |||||||||||||||||||||||||
| Equity | 1,5 M € | +102% | 747,1 k € | -18.0% | 911,2 k € | -8.9% | 1 M € | -1.4% | 1 M € | +3.6% | 978,8 k € | +1.0% | 968,9 k € | +0.5% | 964,4 k € | +6.7% | 904,1 k € | -3.6% | 937,4 k € | -2.9% | 965,2 k € | +44.5% | 667,8 k € | -19.6% | 831,2 k € |
| Total assets | 2 M € | +61.4% | 1,3 M € | +5.6% | 1,2 M € | -12.4% | 1,4 M € | +19.0% | 1,1 M € | +0.6% | 1,1 M € | +2.7% | 1,1 M € | -26.1% | 1,5 M € | -15.9% | 1,8 M € | -16.0% | 2,1 M € | -6.7% | 2,3 M € | +6.4% | 2,1 M € | -38.9% | 3,5 M € |
| Cash | 1,1 M € | +811% | 122,9 k € | -37.8% | 197,5 k € | +223% | 61,1 k € | +272% | 16,4 k € | -57.3% | 38,4 k € | +382% | 8 k € | -94.3% | 140,2 k € | -74.8% | 556,8 k € | +570% | 83,2 k € | -82.9% | 486,9 k € | -18.6% | 598,2 k € | +52.3% | 392,7 k € |
| Debts | 510,4 k € | +22.2% | 417,5 k € | +188% | 145,1 k € | -59.1% | 354,6 k € | +185% | 124,5 k € | -18.8% | 153,3 k € | +14.8% | 133,6 k € | -57.0% | 311 k € | -43.7% | 552,5 k € | -20.0% | 690,5 k € | -1.4% | 700,2 k € | -52.0% | 1,5 M € | -39.9% | 2,4 M € |
| Other | |||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | 5,5 ETP | -1.8% | 5,6 ETP | +30.2% | 4,3 ETP | +169% | 1,6 ETP | +6.7% | 1,5 ETP | – | ||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 1 M€ and 2,5 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 16 active · 93 ended
Active mandates
Alexandre Mottrie
ActiveAlexandre Mottrie
ActiveActive
Ann Martens
ActiveClaire Tillekaerts
ActiveFrank Gasthuys
ActiveGeert Vandenbroucke
ActiveGeert Vandenbroucke
ActiveJozef Vander Sloten
ActiveLuc Foubert
ActiveLuc Veramme
ActivePatrick De Greve
ActiveActive
Willem Dejonghe
ActiveEnded mandates
Ann Martens
EndedLuc Veramme
EndedPatrick De Greve
EndedClaire Tillekaerts
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
4 Health Belgium● Active | 0786.525.389 |
MANTYX● Active | 1031.992.502 |
ORSI ACADEMY● Active | 0568.472.953 |
Orsi International● Active | 1038.343.824 |
ORSI Services● Active | 0668.610.607 |
Financials
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 | 01/01/2025 | 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 | 28/07/2026 | 17/05/2025 | 24/07/2024 | 19/07/2023 | 31/08/2022 | 31/08/2021 |
| General meeting | 30/06/2026 | 17/04/2025 | 24/06/2024 | 19/06/2023 | 20/06/2022 | 17/08/2021 |
| 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 daysFilings
Annual accounts filings
13 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 30/06/2026 | 28/07/2026 | Dutch | |
| Abridged model | 31/12/2024 | 17/04/2025 | 17/05/2025 | Dutch | |
| Abridged model | 31/12/2023 | 24/06/2024 | 24/07/2024 | Dutch | |
| Abridged model | 31/12/2022 | 19/06/2023 | 19/07/2023 | Dutch | |
| Abridged model | 31/12/2021 | 20/06/2022 | 31/08/2022 | Dutch | |
| Abridged model | 31/12/2020 | 17/08/2021 | 31/08/2021 | Dutch | |
| Abridged model | 31/12/2019 | 01/09/2020 | 29/09/2020 | Dutch | |
| Abridged model | 31/12/2018 | 01/07/2019 | 30/08/2019 | Dutch | |
| Abridged model | 31/12/2017 | 28/05/2018 | 29/06/2018 | Dutch | |
| Abridged model | 31/12/2016 | 26/06/2017 | 20/07/2017 | Dutch | |
| Abridged model | 31/12/2015 | 27/05/2016 | 30/06/2016 | Dutch | |
| Abridged model | 31/12/2014 | 09/06/2015 | 16/07/2015 | Dutch | |
| Abridged model | 31/12/2013 | 23/06/2014 | 29/08/2014 | Dutch |
Valuation
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 16 active · 93 ended
Active mandates
Alexandre Mottrie
ActiveAlexandre Mottrie
ActiveActive
Ann Martens
ActiveClaire Tillekaerts
ActiveFrank Gasthuys
ActiveGeert Vandenbroucke
ActiveGeert Vandenbroucke
ActiveJozef Vander Sloten
ActiveLuc Foubert
ActiveLuc Veramme
ActivePatrick De Greve
ActiveActive
Willem Dejonghe
ActiveEnded mandates
Ann Martens
EndedLuc Veramme
EndedPatrick De Greve
EndedClaire Tillekaerts
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates31/07/2026ONTSLAGEN - BENOEMINGEN
- Mandates08/07/2024ONTSLAGEN - BENOEMINGEN
- Mandates14/04/2022ONTSLAGEN - BENOEMINGEN
- Mandates10/07/2018DOEL - ONTSLAGEN - BENOEMINGEN
- Mandates15/09/2017ONTSLAGEN - BENOEMINGEN
- Other24/01/2017BENAMING
- Mandates05/09/2016ONTSLAGEN - BENOEMINGEN
- Mandates02/05/2016MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 2025785,2 k €↑
- 2024Annual accounts 2024-139,1 k €↓
- 2023Annual accounts 2023-64,2 k €↓
- 2022Annual accounts 202211,2 k €↓
- 2021Annual accounts 202160,7 k €↑
- 2020Annual accounts 202037,1 k €↓
- 2019Annual accounts 201944,9 k €↓
- 2018Annual accounts 2018106,8 k €↑
- 2017Annual accounts 201726,8 k €↓
- 2016Annual accounts 201697,8 k €↓
- 2016Name changeORSI Academy
- 2015Annual accounts 2015465,9 k €↑
- 2014Annual accounts 2014105,3 k €↑
- 2013Annual accounts 201382,6 k €
- 2013Name changeOLV Robotic Surgery Institute
- 10/09/2010IncorporationNon-profit organization