ACTIVE

UNLOCKED

Export PDF
Financial year 2024 · closed on 31/12/2024
Net result
-1,6 M €
+28.2% YoY
Gross margin
-80,7 k €
-147.8% YoY
Equity
150,5 k €
-91.5% YoY
Workforce
15,3 ETP
-29.8% YoY

What does UNLOCKED do?

UNLOCKED is a Private limited company incorporated in 2010. Its registered office is in Olen. It employs on average 15,3 ETP workers (FTE).

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0829.501.339
Incorporation
23/09/2010
Legal form
Private limited company
Registered office
Industrielaan 24
2250 Olen · FlandreSee on map
Contributed capital
1 708 770,16 €
Latest accounts
31/12/2024
Average workforce
15,3 ETP
Joint committees (2)
  • 200
  • 20000
Signals
Good liquidityHealthy 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 13 financial years

2024202320222021202020192018201720152014201320122011
Income statement
Gross margin-80,7 k €-32,6 k €7,4 M €538,3 k €431,7 k €314,5 k €119,8 k €50,3 k €29,4 k €-11,1 k €29,7 k €16,3 k €11,7 k €
EBITDA-1,3 M €-2 M €5,2 M €-63,4 k €81,7 k €56,7 k €52,9 k €44,2 k €29,3 k €-11,9 k €29,2 k €16,1 k €11,2 k €
Operating result-1,6 M €-2,3 M €4,8 M €-154,2 k €23,3 k €17,1 k €19,5 k €19,7 k €11,9 k €-31,1 k €13,9 k €4,4 k €5,5 k €
Net result-1,6 M €-2,3 M €3,9 M €-172,8 k €9,9 k €7,8 k €10,2 k €7,3 k €6,4 k €-36,2 k €3 k €941 €4,1 k €
Balance sheet
Equity150,5 k €1,8 M €4 M €778,8 k €591,1 k €32,3 k €24,4 k €4,2 k €-3,1 k €-9,5 k €26,6 k €23,6 k €10,3 k €
Total assets2 M €3,2 M €6 M €1,8 M €1,4 M €534,6 k €289,6 k €174,6 k €242,1 k €285,1 k €149 k €111,5 k €42,2 k €
Cash128,8 k €541,4 k €2,2 M €602,1 k €470,5 k €45 k €7,5 k €5,4 k €8,1 k €20,4 k €––3,8 k €
Debts1,7 M €1,5 M €1,9 M €981,5 k €792 k €502,3 k €265,2 k €170,4 k €245,1 k €294,6 k €122,3 k €87,9 k €31,9 k €
Other
Workforce15,3 ETP21,8 ETP22,9 ETP11,9 ETP6,7 ETP5,3 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 31/12/2024 · 4 active · 22 ended

Active mandates

Dynamic eSports Comm. V.

Managing director · 0823.665.107

Represented by De GEYTER BIRGER

Active
GAMEVIBES

Managing director · 0895.942.676

Represented by Leunens STEVEN

Active
Gary Peeters

Managing director

Active
Thierry Verhulst

Director

Active

Ended mandates

Dynamic eSports Comm. V.

Director · since 27 mars 2020 · 0823.665.107

Represented by De GEYTER BIRGER

Ended
GAMEVIBES

Director · since 27 mars 2020 · 0895.942.676

Represented by Leunens STEVEN

Ended
Gary Peeters

Director · since 27 mars 2020

Ended
Thierry Verhulst

Director · since 27 mars 2020

Ended
At this address

Other companies at this address

CompanyCBE no.
DYMOTEC● Active
0460.004.088
Merchandise.game International● Active
0676.592.222
Annual accounts

Full financial information

202420232022202120202019
Type of accountAbridged modelAbridged modelAbridged modelAbridged modelAbridged modelAbridged model
Start of the financial year01/01/202401/01/202301/07/202101/07/202001/07/201901/07/2018
Closing of the financial year31/12/202431/12/202331/12/202230/06/202130/06/202030/06/2019
Length of the financial year12 months12 months18 months12 months12 months12 months
Filing date30/09/202524/07/202428/07/202326/01/202219/01/202123/01/2020
General meeting29/09/202527/06/202429/06/202311/01/202211/12/202013/12/2019
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

13 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Abridged model31/12/202429/09/202530/09/2025DutchPDF
Abridged model31/12/202327/06/202424/07/2024DutchPDF
Abridged model31/12/202229/06/202328/07/2023DutchPDF
Abridged model30/06/202111/01/202226/01/2022DutchPDF
Abridged model30/06/202011/12/202019/01/2021DutchPDF
Abridged model30/06/201913/12/201923/01/2020DutchPDF
Micro model30/06/201814/12/201817/12/2018DutchPDF
Micro model30/06/201708/12/201713/12/2017DutchPDF
Abridged model31/12/201530/06/201629/07/2016DutchPDF
Abridged model31/12/201426/06/201513/01/2016DutchPDF
Abridged model31/12/201327/06/201410/06/2016DutchPDF
Abridged model31/12/201224/08/201323/09/2013DutchPDF
Abridged model31/12/201106/04/201230/04/2012DutchPDF
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 31/12/2024 · 4 active · 22 ended

Active mandates

Dynamic eSports Comm. V.

Managing director · 0823.665.107

Represented by De GEYTER BIRGER

Active
GAMEVIBES

Managing director · 0895.942.676

Represented by Leunens STEVEN

Active
Gary Peeters

Managing director

Active
Thierry Verhulst

Director

Active

Ended mandates

Dynamic eSports Comm. V.

Director · since 27 mars 2020 · 0823.665.107

Represented by De GEYTER BIRGER

Ended
GAMEVIBES

Director · since 27 mars 2020 · 0895.942.676

Represented by Leunens STEVEN

Ended
Gary Peeters

Director · since 27 mars 2020

Ended
Thierry Verhulst

Director · since 27 mars 2020

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Registered office05/12/2022
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - BENAMING - MAATSCHAPPELIJKE ZETEL
    PDF
  • Mandates06/05/2022
    ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
    PDF
  • Other25/04/2022
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Other03/02/2022
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Capital / shares19/03/2021
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - KAPITAAL - AANDELEN
    PDF
  • Mandates13/05/2020
    KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Mandates16/12/2019
    BENAMING - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM
    PDF
  • Other15/04/2019
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    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. 2024
    Annual accounts 2024-1,6 M €↑
  2. 2023
    Annual accounts 2023-2,3 M €↓
  3. 2022
    Annual accounts 20223,9 M €↑
  4. 2021
    Annual accounts 2021-172,8 k €↓
  5. 2020
    Annual accounts 20209,9 k €↑
  6. 2019
    Annual accounts 20197,8 k €↓
  7. 2018
    Annual accounts 201810,2 k €↑
  8. 2017
    Annual accounts 20177,3 k €↑
  9. 2015
    Annual accounts 20156,4 k €↑
  10. 2014
    Annual accounts 2014-36,2 k €↓
  11. 2013
    Annual accounts 20133 k €↑
  12. 2012
    Annual accounts 2012941 €↓
  13. 2011
    Annual accounts 20114,1 k €
  14. 23/09/2010
    IncorporationPrivate limited company