HSEM Consulting
0845.616.997 · rovalta.com · 24/09/2026
ACTIVE
HSEM Consulting
Financial year 2025 · closed on 31/12/2025
Net result
48,9 k €
+43.0% YoY
Gross margin
88,8 k €
+52.6% YoY
Equity
149,7 k €
+48.6% YoY
Overview
What does HSEM Consulting do?
HSEM Consulting is a Private limited company incorporated in 2012. Its registered office is in Yvoir.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0845.616.997
Incorporation
25/04/2012
Legal form
Private limited company
Registered office
Rue Sous-le-Bois, Godinne 8A
5530 Yvoir · WallonieSee on map
5530 Yvoir · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Signals
ProfitableSolid equityLow riskPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 13 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||
| Gross margin | 88,8 k € | +52.6% | 58,2 k € | +112% | 27,5 k € | -61.9% | 72,1 k € | +822% | 7,8 k € | +63.0% | 4,8 k € | +1064% | -497,8 € | -101% | 57,7 k € | -18.0% | 70,4 k € | +46.3% | 48,1 k € | +98.5% | 24,2 k € | -32.9% | 36,1 k € | -30.0% | 51,6 k € |
| EBITDA | 77,2 k € | +42.5% | 54,1 k € | +327% | 12,7 k € | -82.1% | 70,9 k € | +939% | 6,8 k € | +149% | -13,9 k € | -338% | -3,2 k € | -110% | 32,4 k € | -38.5% | 52,6 k € | +34.7% | 39,1 k € | +62.2% | 24,1 k € | -32.7% | 35,8 k € | -30.1% | 51,1 k € |
| Operating result | 72,1 k € | +37.1% | 52,6 k € | +459% | 9,4 k € | -86.3% | 68,4 k € | +1583% | 4,1 k € | +124% | -16,6 k € | +2.7% | -17,1 k € | -194% | 18,2 k € | -52.6% | 38,5 k € | +4.9% | 36,7 k € | +64.5% | 22,3 k € | -36.6% | 35,2 k € | -30.8% | 50,9 k € |
| Net result | 48,9 k € | +43.0% | 34,2 k € | +593% | 4,9 k € | -91.2% | 56 k € | +1099% | 4,7 k € | +122% | -21 k € | -22.9% | -17,1 k € | -318% | 7,8 k € | -72.6% | 28,7 k € | +35.2% | 21,2 k € | +22.7% | 17,3 k € | -31.6% | 25,2 k € | -22.9% | 32,7 k € |
| Balance sheet | |||||||||||||||||||||||||
| Equity | 149,7 k € | +48.6% | 100,8 k € | +51.5% | 66,5 k € | +8.0% | 61,6 k € | +4.7% | 58,8 k € | +8.6% | 54,1 k € | -27.9% | 75,1 k € | -31.3% | 109,4 k € | +7.7% | 101,5 k € | +39.7% | 72,7 k € | +41.2% | 51,5 k € | +50.5% | 34,2 k € | +282% | 8,9 k € |
| Total assets | 416,3 k € | +119% | 190 k € | +28.4% | 148 k € | +87.4% | 79 k € | +11.9% | 70,6 k € | -17.0% | 85,1 k € | -33.1% | 127,3 k € | -33.0% | 189,9 k € | -25.8% | 256 k € | +27.1% | 201,5 k € | +38.1% | 145,9 k € | +57.6% | 92,6 k € | +47.0% | 63 k € |
| Cash | – | 17,6 k € | -50.8% | 35,8 k € | -34.0% | 54,2 k € | +353% | 12 k € | -5.9% | 12,7 k € | – | 4 k € | -89.3% | 37,1 k € | +60.2% | 23,2 k € | +432% | 4,4 k € | +2729% | 154 € | -99.4% | 23,8 k € | |||
| Debts | 266,6 k € | +199% | 89,2 k € | +9.5% | 81,5 k € | +368% | 17,4 k € | +47.4% | 11,8 k € | -61.9% | 31 k € | -40.6% | 52,2 k € | -35.2% | 80,6 k € | -47.8% | 154,2 k € | +19.7% | 128,8 k € | +36.5% | 94,4 k € | +61.7% | 58,4 k € | +8.1% | 54 k € |
| Other | |||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | 0,2 ETP | – | – | – | ||||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 0 € and 100 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 4 ended
Active mandates
Hadjira Mezaiti
ActiveEnded mandates
Noé Monsieur FRAIPONT
EndedHADJIRA MEZAITI
EndedHADJIRA MEZAITI
EndedNoé Monsieur FRAIPONT
EndedFinancials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro 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 | 24/06/2026 | 11/03/2025 | 24/05/2024 | 06/04/2023 | 28/10/2022 | 28/10/2022 |
| General meeting | 29/05/2026 | 21/02/2025 | 26/04/2024 | 31/03/2023 | 14/10/2022 | 28/10/2022 |
| 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
14 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 29/05/2026 | 24/06/2026 | French | |
| Micro model | 31/12/2024 | 21/02/2025 | 11/03/2025 | French | |
| Micro model | 31/12/2023 | 26/04/2024 | 24/05/2024 | French | |
| Micro model | 31/12/2022 | 31/03/2023 | 06/04/2023 | French | |
| Micro model | 31/12/2021 | 14/10/2022 | 28/10/2022 | French | |
| Micro modelCorrection | 31/12/2020 | 28/10/2022 | 28/10/2022 | French | |
| Micro model | 31/12/2020 | 10/06/2021 | 18/03/2022 | French | |
| Micro model | 31/12/2019 | 10/06/2020 | 22/01/2021 | French | |
| Micro model | 31/12/2017 | 11/06/2018 | 13/07/2018 | French | |
| Micro model | 31/12/2016 | 28/04/2017 | 30/08/2017 | French | |
| Abridged model | 31/12/2015 | 23/06/2016 | 25/07/2016 | French | |
| Abridged model | 31/12/2014 | 24/04/2015 | 31/08/2015 | French | |
| Abridged model | 31/12/2013 | 25/04/2014 | 31/08/2014 | French | |
| Abridged model | 31/12/2012 | 26/04/2013 | 27/08/2013 | French |
Valuation
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.
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 · 1 active · 4 ended
Active mandates
Hadjira Mezaiti
ActiveEnded mandates
Noé Monsieur FRAIPONT
EndedHADJIRA MEZAITI
EndedHADJIRA MEZAITI
EndedNoé Monsieur FRAIPONT
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Registered office10/07/2025Transfert du siège social
- Mandates18/01/2023MODIFICATION FORME JURIDIQUE - OBJET - DEMISSIONS, NOMINATIONS
- Registered office26/08/2022SIEGE SOCIAL
- Mandates08/12/2021CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
- Mandates03/11/2020CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
- Registered office10/07/2018SIEGE SOCIAL - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Registered office17/07/2017SIEGE SOCIAL
- Other31/08/2016OBJET
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 202548,9 k €↑
- 2024Annual accounts 202434,2 k €↑
- 2023Annual accounts 20234,9 k €↓
- 2022Annual accounts 202256 k €↑
- 2021Annual accounts 20214,7 k €↑
- 2020Annual accounts 2020-21 k €↓
- 2019Annual accounts 2019-17,1 k €↓
- 2017Annual accounts 20177,8 k €↓
- 2016Annual accounts 201628,7 k €↑
- 2015Annual accounts 201521,2 k €↑
- 2014Annual accounts 201417,3 k €↓
- 2013Annual accounts 201325,2 k €↓
- 2012Annual accounts 201232,7 k €
- 25/04/2012IncorporationPrivate limited company