ACTIVE

E-KYNOX

Export PDF

Financial year 2025 · closed on 31/03/2025

Net result

87 k €

+4.3% YoY

Gross margin

130,7 k €

+0.1% YoY

Equity

317,6 k €

+4.2% YoY

What does E-KYNOX do?

E-KYNOX is a Private company with limited liability incorporated in 2003. Its main activity is: Computer consultancy activities. Its registered office is in Braine-le-Château.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0861.570.034

Incorporation

10/11/2003

Legal form

Private company with limited liability

Registered office

Rue de la Fontaine Maqué 20
1440 Braine-le-Château · WallonieSee on map

Contributed capital

6 201,00 €

Latest accounts

31/03/2025

Activities (NACE)

62020Computer consultancy activities· main 62200Computer programming, consultancy and related activities 72100Research and experimental development on natural sciences and engineering

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 17 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009
Income statement
Gross margin	130,7 k €	+0.1%	130,6 k €	+91.8%	68,1 k €	+37.9%	49,4 k €	-2.1%	50,5 k €	+51.7%	33,3 k €	+23.9%	26,8 k €	+97.9%	13,6 k €	+133%	5,8 k €	+0.4%	5,8 k €	-84.6%	37,6 k €	-63.6%	103,2 k €	+265%	28,3 k €	-75.1%	113,6 k €	+28.0%	88,8 k €	+24.7%	71,2 k €	-36.8%	112,6 k €
EBITDA	129,8 k €	+0.1%	129,6 k €	+92.2%	67,4 k €	+38.7%	48,6 k €	-1.6%	49,4 k €	+56.9%	31,5 k €	+57.8%	19,9 k €	+123%	8,9 k €	+454%	1,6 k €	-24.5%	2,1 k €	-93.3%	31,7 k €	-67.5%	97,5 k €	+474%	17 k €	-65.5%	49,2 k €	+86.1%	26,4 k €	+160%	10,2 k €	-88.0%	84,7 k €
Operating result	127,6 k €	+1.5%	125,7 k €	+99.9%	62,9 k €	+41.2%	44,5 k €	-3.2%	46 k €	+63.7%	28,1 k €	+55.0%	18,1 k €	+147%	7,3 k €	+8125%	89,3 €	-93.9%	1,5 k €	-95.3%	31,4 k €	-63.4%	85,9 k €	+1750%	4,6 k €	-88.2%	39,5 k €	+151%	15,7 k €	+4174%	-386 €	-101%	66,1 k €
Net result	87 k €	+4.3%	83,4 k €	+104%	40,9 k €	+42.8%	28,7 k €	-0.6%	28,8 k €	+60.0%	18 k €	+93.6%	9,3 k €	+170%	3,5 k €	+251%	-2,3 k €	-484%	594,3 €	+296%	-303,4 €	-100%	70,8 k €	+2098%	-3,5 k €	-111%	32,1 k €	+117%	14,8 k €	+143%	-34,1 k €	-183%	40,9 k €
Balance sheet
Equity	317,6 k €	+4.2%	304,8 k €	+32.9%	229,4 k €	+21.7%	188,4 k €	+17.9%	159,8 k €	+22.0%	130,9 k €	+16.0%	112,9 k €	+9.0%	103,6 k €	+3.4%	100,1 k €	-2.2%	102,4 k €	+0.6%	101,8 k €	-0.3%	102,1 k €	+25.6%	81,3 k €	-4.2%	84,8 k €	+61.0%	52,7 k €	+39.0%	37,9 k €	-47.3%	72 k €
Total assets	431,5 k €	+20.3%	358,9 k €	+25.6%	285,8 k €	+29.6%	220,5 k €	+6.4%	207,3 k €	+15.0%	180,3 k €	+19.0%	151,4 k €	+8.5%	139,6 k €	+5.3%	132,6 k €	-8.4%	144,8 k €	-0.4%	145,4 k €	-46.5%	271,7 k €	+14.5%	237,3 k €	-17.4%	287,4 k €	+27.0%	226,3 k €	-7.4%	244,4 k €	-13.9%	283,9 k €
Cash	393,6 k €	+63.9%	240,2 k €	+54.4%	155,6 k €	+55.9%	99,8 k €	+8.1%	92,3 k €	+44.8%	63,7 k €	+98.9%	32 k €	+35.5%	23,6 k €	+123%	10,6 k €	-69.2%	34,5 k €	-25.8%	46,5 k €	+281%	12,2 k €	-83.0%	71,5 k €	-42.3%	123,8 k €	+194%	42,1 k €	+21.8%	34,5 k €	-44.6%	62,4 k €
Debts	114 k €	+111%	54,1 k €	-4.2%	56,5 k €	+76.3%	32 k €	-32.6%	47,5 k €	-3.7%	49,3 k €	+28.0%	38,5 k €	+6.9%	36,1 k €	+11.1%	32,5 k €	-23.4%	42,4 k €	-2.7%	43,6 k €	-74.3%	169,5 k €	+8.6%	156,1 k €	-23.0%	202,6 k €	+16.7%	173,6 k €	-15.9%	206,4 k €	-2.6%	212 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		–		1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	+100%	0,5 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/03/2025 · 2 active · 5 ended

Active mandates

Claudio FALZONE

Director · since 29 octobre 2003

Active

Stephanie TROTTIN

Director

Active

Ended mandates

Claudio FALZONE

Manager · since 29 octobre 2003

Ended

Claudio Falzone

Mandate

Ended

STEPHANIE TROTIN

Manager

Ended

Stéphanie Trotin

Mandate

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	Micro model
Start of the financial year	01/04/2024	01/04/2023	01/04/2022	01/04/2021	01/04/2020	01/04/2019
Closing of the financial year	31/03/2025	31/03/2024	31/03/2023	31/03/2022	31/03/2021	31/03/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	06/11/2025	30/10/2024	14/11/2023	03/11/2022	02/11/2021	23/11/2020
General meeting	15/10/2025	03/10/2024	24/10/2023	02/11/2022	30/09/2021	30/09/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/03/2025	15/10/2025	06/11/2025	French	PDF
Micro model	31/03/2024	03/10/2024	30/10/2024	French	PDF
Micro model	31/03/2023	24/10/2023	14/11/2023	French	PDF
Micro model	31/03/2022	02/11/2022	03/11/2022	French	PDF
Micro model	31/03/2021	30/09/2021	02/11/2021	French	PDF
Micro model	31/03/2020	30/09/2020	23/11/2020	French	PDF
Micro model	31/03/2019	11/09/2019	29/11/2019	French	PDF
Micro model	31/03/2018	08/06/2018	30/11/2018	French	PDF
Micro model	31/03/2017	09/06/2017	29/09/2017	French	PDF
Abridged model	31/03/2016	10/06/2016	22/09/2016	French	PDF
Abridged model	31/03/2015	10/07/2015	01/09/2015	French	PDF
Abridged model	31/03/2014	11/07/2014	07/08/2014	French	PDF
Abridged model	31/03/2013	14/06/2013	16/09/2013	French	PDF
Abridged model	31/03/2012	08/06/2012	09/08/2012	French	PDF
Abridged model	31/03/2011	10/06/2011	08/08/2011	French	PDF
Abridged model	31/03/2010	11/06/2010	13/09/2010	French	PDF
Abridged model	31/03/2009	12/06/2009	02/09/2009	French	PDF
Abridged model	31/03/2008	13/06/2008	24/09/2008	French	PDF
Abridged model	31/03/2007	08/06/2007	19/09/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 31/03/2025 · 2 active · 5 ended

Active mandates

Claudio FALZONE

Director · since 29 octobre 2003

Active

Stephanie TROTTIN

Director

Active

Ended mandates

Claudio FALZONE

Manager · since 29 octobre 2003

Ended

Claudio Falzone

Mandate

Ended

STEPHANIE TROTIN

Manager

Ended

Stéphanie Trotin

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office14/07/2014
SIEGE SOCIAL
PDF
Mandates02/03/2005
DEMISSIONS, NOMINATIONS
PDF
Registered office13/08/2004
SIEGE SOCIAL
PDF
Other18/11/2003
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 202587 k €↑
2024
Annual accounts 202483,4 k €↑
2023
Annual accounts 202340,9 k €↑
2023
Name changeE-KYNOX
2022
Annual accounts 202228,7 k €↓
2022
Name changeEKYNOX
2021
Annual accounts 202128,8 k €↑
2020
Annual accounts 202018 k €↑
2019
Annual accounts 20199,3 k €↑
2018
Annual accounts 20183,5 k €↑
2017
Annual accounts 2017-2,3 k €↓
2016
Annual accounts 2016594,3 €↑
2015
Annual accounts 2015-303,4 €↓
2014
Annual accounts 201470,8 k €↑
2013
Annual accounts 2013-3,5 k €↓
2012
Annual accounts 201232,1 k €↑
2011
Annual accounts 201114,8 k €↑
2010
Annual accounts 2010-34,1 k €↓
2009
Annual accounts 200940,9 k €
10/11/2003
IncorporationPrivate company with limited liability

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

E-KYNOX

Overview

What does E-KYNOX do?

Trend over 17 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