B.A.D. 21
0849.021.796 · rovalta.com · 24/09/2026
ACTIVE
B.A.D. 21
Financial year 2025 · closed on 30/04/2025
Net result
-7,1 M €
-102.7% YoY
Revenue
884,5 k €
+42.6% YoY
Equity
763,7 M €
-0.9% YoY
Overview
What does B.A.D. 21 do?
B.A.D. 21 is a Private limited company incorporated in 2012. Its main activity is: Activities of holding companies. Its registered office is in Lasne.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0849.021.796
Incorporation
26/09/2012
Legal form
Private limited company
Registered office
Rue Haute 21
1380 Lasne · WallonieSee on map
1380 Lasne · WallonieSee on map
Contributed capital
183 340 000,00 €
Latest accounts
30/04/2025
Signals
Solid equityLow riskGood liquidity
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 10 financial years
| 2025 | 2024 | 2023 | 2022 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||
| Revenue | 884,5 k € | +42.6% | 620,2 k € | +147% | 251,5 k € | +79.6% | 140 k € | -15.0% | 164,7 k € | -27.7% | 227,9 k € | +62.8% | 140 k € | +39.0% | 100,8 k € | -14.9% | 118,3 k € | -74.5% | 463,8 k € |
| EBITDA | -19,5 M € | -101% | -9,7 M € | -84.2% | -5,3 M € | -21.7% | -4,3 M € | -24.8% | -3,5 M € | -90.2% | -1,8 M € | -1070% | -155,8 k € | +32.0% | -229 k € | -260% | -63,7 k € | -127% | 238,5 k € |
| Operating result | -19,5 M € | -101% | -9,7 M € | -84.1% | -5,3 M € | -21.7% | -4,3 M € | -24.7% | -3,5 M € | -89.2% | -1,8 M € | -821% | -199 k € | +61.3% | -514,4 k € | -585% | -75,1 k € | -134% | 222,6 k € |
| Net result | -7,1 M € | -103% | 259,5 M € | +112% | 122,2 M € | +4846% | -2,6 M € | -125% | 10,2 M € | -94.1% | 173,4 M € | +24653% | -706,3 k € | +85.9% | -5 M € | -125% | 20,4 M € | +9981% | -206 k € |
| Balance sheet | |||||||||||||||||||
| Equity | 763,7 M € | -0.9% | 770,8 M € | +50.7% | 511,3 M € | +31.4% | 389,1 M € | +2.0% | 381,4 M € | +2.7% | 371,2 M € | +87.7% | 197,8 M € | -0.4% | 198,5 M € | -2.5% | 203,5 M € | +11.1% | 183,1 M € |
| Total assets | 1,2 Md € | +20.6% | 994,5 M € | +37.3% | 724,2 M € | +32.0% | 548,5 M € | +34.9% | 406,6 M € | -4.3% | 424,8 M € | +78.4% | 238,1 M € | +15.1% | 206,8 M € | -4.9% | 217,4 M € | +7.8% | 201,6 M € |
| Cash | 35,4 M € | +13.8% | 31,1 M € | +16.8% | 26,7 M € | +70.2% | 15,7 M € | +3765% | 405 k € | -97.3% | 14,9 M € | +2425% | 588,3 k € | +294% | 149,5 k € | -54.6% | 328,9 k € | +155% | 129,1 k € |
| Debts | 428,9 M € | +92.5% | 222,8 M € | +5.2% | 211,7 M € | +33.0% | 159,2 M € | +533% | 25,1 M € | -53.1% | 53,6 M € | +35.2% | 39,6 M € | +398% | 8 M € | -42.7% | 13,9 M € | -23.2% | 18,1 M € |
Estimate
Indicative valuation
As an indication, this company is worth
between 500 M€ and 1.000 M€
See the valuationGovernance
Board of directors
Seen on filing of 30/04/2025 · 1 active · 2 ended
Active mandates
Pierre-Edouard Stérin
ActiveEnded mandates
Pierre-Edouard Stérin
EndedPierre-Edouard Sterin
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
Altiora Holding● Active | 1018.997.767 |
Graal Holding● Active | 1018.887.505 |
Lasne Immobilier● Active | 1004.659.583 |
Lemahieu Holding● Active | 1026.179.628 |
Odyssée Holding● Active | 0763.529.956 |
Otium Consumer● Active | 0678.482.633 |
OTIUM FINANCING● Active | 0798.836.075 |
Otium Health● Active | 0738.653.812 |
Otium Immobilier● Active | 0790.725.390 |
Otium Industrie● Active | 0790.725.984 |
Otium Leisure● Active | 0771.919.862 |
Otium Leisure International● Active | 0805.464.739 |
OTIUM SECURITIES● Active | 0803.648.859 |
Otium Venture● Active | 0678.482.039 |
R1 Corp● Active | 0561.706.709 |
STG IA Holding● Active | 1038.522.283 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Full model | Full model | Full model | Full model | Consolidated accounts | Consolidated accounts |
| Start of the financial year | 01/05/2024 | 01/05/2023 | 01/05/2022 | 01/05/2021 | 01/05/2020 | 01/05/2019 |
| Closing of the financial year | 30/04/2025 | 30/04/2024 | 30/04/2023 | 30/04/2022 | 30/04/2021 | 30/04/2020 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 05/01/2026 | 28/01/2025 | 29/11/2023 | 22/12/2022 | 30/03/2023 | 15/02/2022 |
| General meeting | 16/11/2025 | 29/11/2024 | 31/10/2023 | 29/11/2022 | – | 01/01/9999 |
| 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
23 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Full model | 30/04/2025 | 16/11/2025 | 05/01/2026 | French | |
| Full model | 30/04/2024 | 29/11/2024 | 28/01/2025 | French | |
| Consolidated accounts | 30/04/2024 | 31/10/2024 | 29/08/2025 | French | |
| Full model | 30/04/2023 | 31/10/2023 | 29/11/2023 | French | |
| Consolidated accounts | 30/04/2023 | 31/10/2023 | 28/12/2023 | French | |
| Full model | 30/04/2022 | 29/11/2022 | 22/12/2022 | French | |
| Consolidated accounts | 30/04/2022 | — | 30/03/2023 | French | |
| Full model | 30/04/2021 | 30/11/2021 | 24/12/2021 | French | |
| Consolidated accounts | 30/04/2021 | — | 30/03/2023 | French | |
| Full model | 30/04/2020 | 07/12/2020 | 28/12/2020 | French | |
| Consolidated accounts | 30/04/2020 | 01/01/9999 | 15/02/2022 | French | |
| Full model | 30/04/2019 | 13/12/2019 | 30/12/2019 | French | |
| Consolidated accounts | 30/04/2019 | 01/01/9999 | 15/02/2022 | French | |
| Full model | 30/04/2018 | 20/06/2019 | 20/06/2019 | French | |
| Consolidated accounts | 30/04/2018 | 01/01/9999 | 15/02/2022 | French | |
| Full model | 30/04/2017 | 23/10/2017 | 24/10/2017 | French | |
| Consolidated accounts | 30/04/2017 | 23/10/2017 | 24/10/2017 | French | |
| Full model | 30/04/2016 | 29/11/2016 | 02/12/2016 | French | |
| Consolidated accounts | 30/04/2016 | 29/11/2016 | 07/12/2016 | French | |
| Full model | 30/04/2015 | 30/10/2015 | 19/02/2016 | French | |
| Consolidated accounts | 30/04/2015 | 30/10/2015 | 02/12/2015 | French | |
| Full model | 30/04/2014 | 22/10/2014 | 03/11/2014 | French | |
| Consolidated accounts | 30/04/2014 | 22/10/2014 | 15/01/2015 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 500 M€ and 1.000 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.
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 30/04/2025 · 1 active · 2 ended
Active mandates
Pierre-Edouard Stérin
ActiveEnded mandates
Pierre-Edouard Stérin
EndedPierre-Edouard Sterin
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates05/02/2025DEMISSIONS, NOMINATIONS
- Mandates20/09/2023DEMISSIONS, NOMINATIONS
- Mandates10/08/2023STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE
- Mandates20/02/2020DEMISSIONS, NOMINATIONS
- Registered office04/10/2018SIEGE SOCIAL
- Mandates29/11/2017DEMISSIONS, NOMINATIONS
- Mandates22/05/2014DEMISSIONS, NOMINATIONS
- Capital / shares09/05/2014CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 2025-7,1 M €↓
- 2024Annual accounts 2024259,5 M €↑
- 31/10/2023reconductionKPMG Réviseurs d'Entreprises BV/SRL — commissaire
- 2023Annual accounts 2023122,2 M €↑
- 2022Annual accounts 2022-2,6 M €↓
- 2019Annual accounts 201910,2 M €↓
- 2018Annual accounts 2018173,4 M €↑
- 2017Annual accounts 2017-706,3 k €↑
- 2016Annual accounts 2016-5 M €↓
- 2015Annual accounts 201520,4 M €↑
- 2014Annual accounts 2014-206 k €
- 26/09/2012IncorporationPrivate limited company