ACTIVE

SET IT UP

Export PDF
Financial year 2024 · closed on 31/12/2024
Net result
45,2 k €
+10.3% YoY
Gross margin
64,1 k €
+7.8% YoY
Equity
183,1 k €
-49.0% YoY

What does SET IT UP do?

SET IT UP is a Private limited company incorporated in 2012. Its main activity is: Computer consultancy activities. Its registered office is in Waterloo.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0843.459.738
Incorporation
01/02/2012
Legal form
Private limited company
Registered office
Drève des Dix Mètres 24
1410 Waterloo · WallonieSee on map
Contributed capital
12 400,00 €
Latest accounts
31/12/2024
Activities (NACE)
62020Computer consultancy activities· main62200Computer programming, consultancy and related activities
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 13 financial years

2024202320222021202020192018201720162015201420132012
Income statement
Gross margin64,1 k €59,5 k €41,2 k €59,2 k €43,5 k €42,3 k €66,8 k €43,4 k €52,9 k €56,3 k €44,3 k €41,6 k €43,8 k €
EBITDA63,7 k €59,1 k €40,9 k €58,8 k €43,2 k €41,9 k €66,5 k €42,9 k €52,4 k €56 k €44,3 k €41,6 k €43,8 k €
Operating result58,2 k €56,8 k €33,5 k €51,2 k €36,8 k €35,2 k €59,1 k €40,5 k €45,4 k €49,8 k €38,2 k €35,7 k €38,7 k €
Net result45,2 k €41 k €23,3 k €36,4 k €26,1 k €24,3 k €42 k €25,8 k €28,5 k €26,7 k €24,5 k €25 k €27,2 k €
Balance sheet
Equity183,1 k €359,3 k €319,2 k €296,6 k €261 k €235,7 k €212,2 k €170,2 k €144,4 k €115,9 k €89,2 k €64,6 k €39,6 k €
Total assets419,3 k €377,4 k €327,2 k €308,6 k €281,7 k €252,4 k €248,2 k €197,9 k €175,3 k €141,1 k €121,3 k €79,7 k €58,7 k €
Cash133,1 k €156,1 k €312,8 k €269,4 k €235,3 k €206,9 k €185,4 k €173,2 k €147,9 k €95,5 k €95,2 k €47 k €26,7 k €
Debts236,2 k €17,9 k €8,1 k €11,9 k €20,6 k €16,5 k €36 k €27,8 k €30,9 k €25,2 k €32,1 k €15 k €19,1 k €
Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 1 ended

Active mandates

Christophe Gurickx

Director

Active

Ended mandates

Christophe Gurickx

Manager

Ended
At this address

Other companies at this address

CompanyCBE no.
PROMO-PIGNON● Active
0432.185.478
Annual accounts

Full financial information

202420232022202120202019
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202401/01/202301/01/202201/01/202101/01/202001/01/2019
Closing of the financial year31/12/202431/12/202331/12/202231/12/202131/12/202031/12/2019
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date23/06/202524/06/202431/08/202329/08/202231/08/202104/09/2020
General meeting20/06/202518/06/202421/08/202324/05/202225/05/202104/09/2020
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
Micro model31/12/202420/06/202523/06/2025FrenchPDF
Micro model31/12/202318/06/202424/06/2024FrenchPDF
Micro model31/12/202221/08/202331/08/2023FrenchPDF
Micro model31/12/202124/05/202229/08/2022FrenchPDF
Micro model31/12/202025/05/202131/08/2021FrenchPDF
Micro model31/12/201904/09/202004/09/2020FrenchPDF
Micro model31/12/201828/05/201930/08/2019FrenchPDF
Micro model31/12/201722/05/201803/08/2018FrenchPDF
Micro model31/12/201623/05/201731/08/2017FrenchPDF
Abridged model31/12/201524/05/201626/08/2016FrenchPDF
Abridged model31/12/201426/05/201527/08/2015FrenchPDF
Abridged model31/12/201327/05/201429/08/2014FrenchPDF
Abridged model31/12/201228/05/201330/08/2013FrenchPDF
Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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.

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 · 1 active · 1 ended

Active mandates

Christophe Gurickx

Director

Active

Ended mandates

Christophe Gurickx

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates26/01/2024
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - DIVERS - DEMISSIONS, NOMINATIONS
    PDF
  • Other21/02/2012
    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

Timeline

  1. 2024
    Annual accounts 202445,2 k €↑
  2. 2023
    Annual accounts 202341 k €↑
  3. 2022
    Annual accounts 202223,3 k €↓
  4. 2021
    Annual accounts 202136,4 k €↑
  5. 2020
    Annual accounts 202026,1 k €↑
  6. 2019
    Annual accounts 201924,3 k €↓
  7. 2018
    Annual accounts 201842 k €↑
  8. 2017
    Annual accounts 201725,8 k €↓
  9. 2016
    Annual accounts 201628,5 k €↑
  10. 2015
    Annual accounts 201526,7 k €↑
  11. 2014
    Annual accounts 201424,5 k €↓
  12. 2013
    Annual accounts 201325 k €↓
  13. 2012
    Annual accounts 201227,2 k €
  14. 01/02/2012
    IncorporationPrivate limited company