ACTIVE

Pantheon

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

406,5 k €

+67.9% YoY

Gross margin

204,3 k €

+162.5% YoY

Equity

861,2 k €

+89.4% YoY

Workforce

0,0 ETP

What does Pantheon do?

Pantheon is a Private limited company incorporated in 2012. Its registered office is in Staden.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0842.351.364

Incorporation

03/01/2012

Legal form

Private limited company

Registered office

Diksmuidestraat(STA) 121
8840 Staden · FlandreSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Average workforce

0,0 ETP

Signals

ProfitablePositive 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 13 financial years

	2025		2024		2023		2022		2021		2019		2018		2017		2016		2015		2014		2013		2012
Income statement
Gross margin	204,3 k €	+163%	77,8 k €	+75.5%	44,3 k €	-74.2%	172,2 k €	+8766%	1,9 k €	-96.0%	48,8 k €	+29.2%	37,7 k €	-7.5%	40,8 k €	+1169%	3,2 k €	-66.8%	9,7 k €	-19.4%	12 k €	+223%	3,7 k €	-76.6%	15,9 k €
EBITDA	201 k €	+462%	35,7 k €	+533%	5,6 k €	+108%	-72,4 k €	-7361%	996,6 €	-98.0%	48,7 k €	+41.1%	34,5 k €	-15.5%	40,8 k €	+10131%	398,9 €	-94.7%	7,6 k €	-13.9%	8,8 k €	+4900%	-183 €	-101%	15,3 k €
Operating result	197,7 k €	+588%	28,7 k €	+615%	4 k €	+106%	-72,4 k €	-80.6%	-40,1 k €	-350%	16,1 k €	+256%	4,5 k €	-79.5%	22 k €	+602%	-4,4 k €	-191%	4,8 k €	-24.0%	6,3 k €	+313%	-3 k €	-126%	11,5 k €
Net result	406,5 k €	+67.9%	242,2 k €	+2.5%	236,2 k €	+82.7%	129,3 k €	+185%	-151,6 k €	-24361%	625 €	+107%	-9,2 k €	-296%	4,7 k €	+175%	-6,3 k €	-739%	-745,9 €	+35.8%	-1,2 k €	+53.2%	-2,5 k €	-131%	8 k €
Balance sheet
Equity	861,2 k €	+89.4%	454,7 k €	+114%	212,5 k €	+996%	-23,7 k €	+84.5%	-153 k €	-3412%	4,6 k €	+15.6%	4 k €	+391%	813,9 €	+121%	-3,9 k €	-265%	2,4 k €	-24.0%	3,1 k €	-27.2%	4,3 k €	-36.8%	6,7 k €
Total assets	8,1 M €	+1.0%	8 M €	-0.7%	8 M €	-3.1%	8,3 M €	+0.5%	8,3 M €	+1065%	709,8 k €	+12.3%	632 k €	+118%	290,2 k €	+1237%	21,7 k €	+12.5%	19,3 k €	-18.6%	23,7 k €	+53.6%	15,4 k €	-47.4%	29,3 k €
Cash	4 k €	-57.2%	9,3 k €	+62587%	14,8 €	-98.5%	1 k €	-96.6%	29,5 k €	+40559%	72,6 €	-99.7%	22,6 k €	+708%	2,8 k €		–		6,4 k €	-19.9%	8 k €	-2.4%	8,2 k €	-4.6%	8,6 k €
Debts	7 M €	-5.6%	7,4 M €	-3.8%	7,7 M €	-4.9%	8,1 M €	-3.6%	8,4 M €	+1089%	705,2 k €	+12.4%	627,3 k €	+117%	289 k €	+1044%	25,3 k €	+49.2%	16,9 k €	-17.8%	20,6 k €	+84.5%	11,2 k €	-50.5%	22,6 k €
Other
Workforce	0,0 ETP		0,0 ETP		0,0 ETP		0,0 ETP		–		–		–		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 5 ended

Active mandates

Thomas Ostyn

Director · since 18 mars 2021 · until 18 mars 2027

Active

Ended mandates

Thomas Eli Ostyn

Director · since 18 mars 2021 · until 18 mars 2027

Ended

OSTYN THOMAS

Manager · since 28 décembre 2011

Ended

Thomas Eli Ostyn

Director

Ended

Thomas OSTYN

Director

Ended

At this address

Other companies at this address

Company	CBE no.
Chop2● Active	1037.782.214
Obumex● Active	0405.584.417
'T AKSENT● Active	0455.924.051

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	31/08/2026	28/08/2025	29/08/2024	29/08/2023	26/08/2022	27/08/2021
General meeting	24/06/2026	25/06/2025	26/06/2024	28/06/2023	29/06/2022	30/06/2021
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

14 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	24/06/2026	31/08/2026	Dutch	PDF
Abridged model	31/12/2024	25/06/2025	28/08/2025	Dutch	PDF
Abridged model	31/12/2023	26/06/2024	29/08/2024	Dutch	PDF
Abridged model	31/12/2022	28/06/2023	29/08/2023	Dutch	PDF
Abridged model	31/12/2021	29/06/2022	26/08/2022	Dutch	PDF
Micro model	31/12/2020	30/06/2021	27/08/2021	Dutch	PDF
Micro model	31/12/2019	24/06/2020	31/08/2020	Dutch	PDF
Micro model	31/12/2018	26/06/2019	26/08/2019	Dutch	PDF
Micro model	31/12/2017	27/06/2018	07/08/2018	Dutch	PDF
Micro model	31/12/2016	28/06/2017	30/08/2017	Dutch	PDF
Abridged model	31/12/2015	29/06/2016	29/08/2016	Dutch	PDF
Abridged model	31/12/2014	24/06/2015	26/08/2015	Dutch	PDF
Abridged model	31/12/2013	25/06/2014	11/07/2014	Dutch	PDF
Abridged model	31/12/2012	26/06/2013	18/07/2013	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 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 · 5 ended

Active mandates

Thomas Ostyn

Director · since 18 mars 2021 · until 18 mars 2027

Active

Ended mandates

Thomas Eli Ostyn

Director · since 18 mars 2021 · until 18 mars 2027

Ended

OSTYN THOMAS

Manager · since 28 décembre 2011

Ended

Thomas Eli Ostyn

Director

Ended

Thomas OSTYN

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates05/01/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Registered office19/09/2022
MAATSCHAPPELIJKE ZETEL
PDF
Registered office12/12/2018
MAATSCHAPPELIJKE ZETEL
PDF
Other14/06/2013
DIVERSEN
PDF
Registered office05/06/2013
MAATSCHAPPELIJKE ZETEL
PDF
Registered office21/12/2012
MAATSCHAPPELIJKE ZETEL
PDF
Other05/01/2012
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 2025406,5 k €↑
2024
Annual accounts 2024242,2 k €↑
2023
Annual accounts 2023236,2 k €↑
2022
Annual accounts 2022129,3 k €↑
2021
Annual accounts 2021-151,6 k €↓
2019
Annual accounts 2019625 €↑
2018
Annual accounts 2018-9,2 k €↓
2017
Annual accounts 20174,7 k €↑
2016
Annual accounts 2016-6,3 k €↓
2015
Annual accounts 2015-745,9 €↑
2014
Annual accounts 2014-1,2 k €↑
2013
Annual accounts 2013-2,5 k €↓
2012
Annual accounts 20128 k €
03/01/2012
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

Pantheon

Overview

What does Pantheon do?

Trend over 13 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