ACTIVE

SEMSITIVITY

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

39,3 k €

+29.9% YoY

Gross margin

69,2 k €

+32.3% YoY

Equity

116,2 k €

+16.6% YoY

What does SEMSITIVITY do?

SEMSITIVITY is a Private limited company incorporated in 2012. Its main activity is: Data processing, hosting and related activities; web portals. Its registered office is in Forest.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0842.363.143

Incorporation

04/01/2012

Legal form

Private limited company

Registered office

Chaussée de Bruxelles 174
1190 Forest · BruxellesSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Activities (NACE)

63100Data processing, hosting and related activities; web portals· main 63110Data processing, hosting and related activities 58290Other software publishing 58290Other software publishing 59120Motion picture, video and television programme post-production activities 59120Motion picture, video and television programme post-production activities+5

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		2020		2019		2018		2017		2016		2015		2014		2013		2012
Income statement
Gross margin	69,2 k €	+32.3%	52,3 k €	+43.7%	36,4 k €	+20.1%	30,3 k €	+99.4%	15,2 k €	+19.1%	12,8 k €	+97.0%	6,5 k €	+378%	-2,3 k €	-106%	39,8 k €	-7.2%	42,9 k €	-17.2%	51,8 k €	+194%	17,6 k €	-58.6%	42,5 k €	+13.8%	37,4 k €
EBITDA	63,6 k €	+25.6%	50,6 k €	+40.8%	35,9 k €	+20.0%	29,9 k €	+128%	13,1 k €	+10.2%	11,9 k €	+138%	5 k €	+190%	-5,5 k €	-114%	39,1 k €	-7.4%	42,2 k €	-18.0%	51,4 k €	+205%	16,8 k €	-60.2%	42,3 k €	+16.4%	36,3 k €
Operating result	58,2 k €	+28.5%	45,3 k €	+44.7%	31,3 k €	+44.9%	21,6 k €	+326%	5,1 k €	-0.9%	5,1 k €	+391%	-1,8 k €	+87.0%	-13,6 k €	-146%	29,7 k €	-7.9%	32,3 k €	-26.5%	43,9 k €	+485%	7,5 k €	-79.7%	37 k €	+17.8%	31,4 k €
Net result	39,3 k €	+29.9%	30,3 k €	+35.5%	22,3 k €	+41.3%	15,8 k €	+345%	3,6 k €	+1.0%	3,5 k €	+237%	-2,6 k €	+82.5%	-14,7 k €	-175%	19,5 k €	-4.2%	20,3 k €	-26.1%	27,5 k €	+648%	3,7 k €	-86.4%	27 k €	+19.5%	22,6 k €
Balance sheet
Equity	116,2 k €	+16.6%	99,7 k €	+41.9%	70,2 k €	+44.1%	48,7 k €	+1.7%	47,9 k €	-25.6%	64,4 k €	+5.8%	60,9 k €	-4.0%	63,4 k €	-18.8%	78,1 k €	+33.2%	58,6 k €	+53.1%	38,3 k €	-6.1%	40,8 k €	-21.7%	52,1 k €	+108%	25,1 k €
Total assets	153,4 k €	+32.4%	115,8 k €	+31.5%	88,1 k €	-8.0%	95,7 k €	+11.5%	85,8 k €	-6.2%	91,5 k €	+8.7%	84,2 k €	-16.6%	100,9 k €	+3.6%	97,4 k €	-3.6%	101 k €	-21.7%	129 k €	+33.7%	96,5 k €	+28.9%	74,9 k €	+38.7%	54 k €
Cash	42,3 k €	-18.6%	52 k €	-20.4%	65,4 k €	-8.5%	71,5 k €	+13.2%	63,2 k €	+40.5%	44,9 k €	-30.5%	64,6 k €	-3.4%	66,9 k €	+0.0%	66,9 k €	+25.4%	53,3 k €	-14.3%	62,3 k €	+20.4%	51,7 k €	+81.0%	28,6 k €	+858%	3 k €
Debts	37,2 k €	+131%	16,1 k €	-9.5%	17,8 k €	-62.1%	47 k €	+23.9%	37,9 k €	+39.7%	27,1 k €	+16.1%	23,4 k €	-37.8%	37,5 k €	+94.5%	19,3 k €	-54.5%	42,4 k €	-53.3%	90,7 k €	+62.8%	55,7 k €	+145%	22,8 k €	-21.1%	28,9 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 2 ended

Active mandates

Franck Casado

Director

Active

Ended mandates

Franck CASADO

Manager · since 04 janvier 2012

Ended

FRANCK CASADO

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro 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	15/07/2026	29/08/2025	30/08/2024	28/07/2023	26/07/2022	25/06/2021
General meeting	22/06/2026	30/06/2025	30/06/2024	30/06/2023	30/06/2022	01/06/2021
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
Micro model	31/12/2025	22/06/2026	15/07/2026	French	PDF
Micro model	31/12/2024	30/06/2025	29/08/2025	French	PDF
Micro model	31/12/2023	30/06/2024	30/08/2024	French	PDF
Micro model	31/12/2022	30/06/2023	28/07/2023	French	PDF
Micro model	31/12/2021	30/06/2022	26/07/2022	French	PDF
Abridged model	31/12/2020	01/06/2021	25/06/2021	French	PDF
Micro model	31/12/2019	02/06/2020	26/08/2020	French	PDF
Micro model	31/12/2018	01/06/2019	30/08/2019	French	PDF
Micro model	31/12/2017	29/06/2018	20/07/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	28/07/2017	French	PDF
Abridged model	31/12/2015	30/06/2016	29/07/2016	French	PDF
Abridged model	31/12/2014	01/06/2015	27/07/2015	French	PDF
Abridged model	31/12/2013	02/06/2014	26/06/2014	French	PDF
Abridged model	31/12/2012	30/06/2013	30/08/2013	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 · 2 ended

Active mandates

Franck Casado

Director

Active

Ended mandates

Franck CASADO

Manager · since 04 janvier 2012

Ended

FRANCK CASADO

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates08/05/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Registered office26/04/2022
SIEGE SOCIAL
PDF
Registered office29/09/2016
SIEGE SOCIAL
PDF
Capital / shares16/01/2014
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Registered office06/12/2012
SIEGE SOCIAL
PDF
Other16/01/2012
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 202539,3 k €↑
2024
Annual accounts 202430,3 k €↑
2023
Annual accounts 202322,3 k €↑
2022
Annual accounts 202215,8 k €↑
2021
Annual accounts 20213,6 k €↑
2020
Annual accounts 20203,5 k €↑
2019
Annual accounts 2019-2,6 k €↑
2018
Annual accounts 2018-14,7 k €↓
2017
Annual accounts 201719,5 k €↓
2016
Annual accounts 201620,3 k €↓
2015
Annual accounts 201527,5 k €↑
2014
Annual accounts 20143,7 k €↓
2013
Annual accounts 201327 k €↑
2012
Annual accounts 201222,6 k €
04/01/2012
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

SEMSITIVITY

Overview

What does SEMSITIVITY do?

Trend over 14 financial years

Indicative valuation

Board of directors

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