ACTIVE

XPLICIT

Export PDF

Financial year 2025 · closed on 30/09/2025

Net result

24,4 k €

-17.9% YoY

Gross margin

64,9 k €

-6.6% YoY

Equity

205 k €

-39.2% YoY

What does XPLICIT do?

XPLICIT is a Private limited company incorporated in 2003. Its main activity is: Computer consultancy activities. Its registered office is in Zemst.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0861.959.618

Incorporation

02/12/2003

Legal form

Private limited company

Registered office

Ambroossteenweg 105
1981 Zemst · FlandreSee on map

Contributed capital

6 200,00 €

Latest accounts

30/09/2025

Activities (NACE)

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

Signals

ProfitableSolid equityLow riskPositive 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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	64,9 k €	-6.6%	69,5 k €	-29.4%	98,4 k €	+30.9%	75,2 k €	-45.3%	137,3 k €	+100%	68,5 k €	+12.7%	60,8 k €	-2.1%	62,2 k €	-6.5%	66,5 k €	+14.0%	58,3 k €	+240%	-41,7 k €	-477%	11,1 k €	-81.6%	60,1 k €	-21.4%	76,5 k €	+24.9%	61,2 k €	+9.1%	56,1 k €	+67.6%	33,5 k €	+12.4%	29,8 k €	-52.4%	62,5 k €
EBITDA	63,8 k €	-4.7%	66,9 k €	-31.7%	98,1 k €	+31.2%	74,8 k €	-45.2%	136,4 k €	+109%	65,2 k €	+12.2%	58,1 k €	-3.2%	60,1 k €	-6.3%	64,1 k €	+13.9%	56,3 k €	+222%	-46 k €	-588%	9,4 k €	-83.6%	57,4 k €	-21.9%	73,5 k €	+27.9%	57,5 k €	+7.6%	53,4 k €	+70.8%	31,3 k €	+18.5%	26,4 k €	-56.2%	60,2 k €
Operating result	44,6 k €	-12.6%	51 k €	-38.4%	82,9 k €	+32.5%	62,6 k €	-50.4%	126,2 k €	+132%	54,5 k €	+16.2%	46,9 k €	+13.8%	41,2 k €	-1.7%	41,9 k €	+25.4%	33,4 k €	+152%	-64,4 k €	-1498%	-4 k €	-109%	45,3 k €	-26.2%	61,3 k €	+38.3%	44,4 k €	+15.5%	38,4 k €	+152%	15,2 k €	+1.8%	15 k €	-68.5%	47,6 k €
Net result	24,4 k €	-17.9%	29,7 k €	-44.3%	53,4 k €	+37.6%	38,8 k €	-53.4%	83,4 k €	+142%	34,5 k €	+47.7%	23,4 k €	+43.6%	16,3 k €	-34.8%	24,9 k €	+56.0%	16 k €	+120%	-78,2 k €	-128%	278 k €	+1226%	21 k €	-31.5%	30,6 k €	+80.3%	17 k €	+66.4%	10,2 k €	-70.5%	34,5 k €	+833%	3,7 k €	-88.2%	31,3 k €
Balance sheet
Equity	205 k €	-39.2%	337,2 k €	-21.2%	428,1 k €	+14.3%	374,6 k €	+11.6%	335,8 k €	+33.0%	252,4 k €	+15.8%	217,9 k €	+12.0%	194,6 k €	+9.1%	178,3 k €	+16.3%	153,4 k €	+11.6%	137,4 k €	-33.0%	205,2 k €	+48.8%	137,9 k €	+17.9%	117 k €	+35.5%	86,3 k €	-42.2%	149,4 k €	+7.3%	139,2 k €	+33.0%	104,6 k €	+2.8%	101,7 k €
Total assets	353,4 k €	-23.9%	464,1 k €	-17.7%	563,6 k €	+4.8%	537,8 k €	+8.0%	497,8 k €	+18.9%	418,6 k €	+13.1%	370,2 k €	-2.4%	379,1 k €	-8.1%	412,5 k €	-14.4%	481,7 k €	+3.8%	463,9 k €	-24.3%	612,5 k €	+56.7%	390,8 k €	+5.9%	369 k €	-17.5%	447,6 k €	+0.3%	446,4 k €	+78.7%	249,8 k €	+14.4%	218,3 k €	+72.1%	126,9 k €
Cash	533,3 €	+58.3%	336,8 €	-96.1%	8,6 k €	+4391%	190,5 €	-96.9%	6,2 k €	+107%	3 k €	-81.2%	15,9 k €	+928%	1,5 k €	+81.2%	852,4 €	-43.9%	1,5 k €	-3.9%	1,6 k €	-98.0%	80 k €	+5689%	1,4 k €	+19.7%	1,2 k €	-68.6%	3,7 k €	-47.7%	7 k €	-34.5%	10,7 k €	-65.7%	31,3 k €	+325%	7,4 k €
Debts	146,8 k €	+15.7%	126,9 k €	-6.4%	135,6 k €	-16.9%	163,2 k €	+0.7%	162 k €	-2.5%	166,2 k €	+9.1%	152,3 k €	-16.9%	183,1 k €	-21.7%	233,9 k €	-18.6%	287,3 k €	-11.6%	324,9 k €	-20.0%	406 k €	+61.7%	251 k €	-0.0%	251,1 k €	-30.3%	360,5 k €	+21.7%	296,2 k €	+169%	110,2 k €	-2.6%	113,1 k €	+349%	25,2 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 30/09/2025 · 2 active · 8 ended

Active mandates

Peter van Hees

Director · since 27 novembre 2003

Active

Xandra van Welden

Director · since 27 novembre 2003

Active

Ended mandates

XANDRA VAN WELDEN

Director · since 11 avril 2006

Ended

PETER VAN HEES

Director · since 02 décembre 2003

Ended

Peter Van Hees

Director

Ended

Peter Van Hees

Administrator - 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	Micro model
Start of the financial year	01/10/2024	01/10/2023	01/10/2022	01/10/2021	01/10/2020	01/10/2019
Closing of the financial year	30/09/2025	30/09/2024	30/09/2023	30/09/2022	30/09/2021	30/09/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	16/04/2026	07/04/2025	30/04/2024	14/04/2023	22/03/2022	19/03/2021
General meeting	18/03/2026	19/03/2025	31/03/2024	16/03/2023	17/03/2022	18/03/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/09/2025	18/03/2026	16/04/2026	Dutch	PDF
Micro model	30/09/2024	19/03/2025	07/04/2025	Dutch	PDF
Micro model	30/09/2023	31/03/2024	30/04/2024	Dutch	PDF
Micro model	30/09/2022	16/03/2023	14/04/2023	Dutch	PDF
Micro model	30/09/2021	17/03/2022	22/03/2022	Dutch	PDF
Micro model	30/09/2020	18/03/2021	19/03/2021	Dutch	PDF
Micro model	30/09/2019	19/03/2020	19/03/2020	Dutch	PDF
Micro model	30/09/2018	20/03/2019	30/04/2019	Dutch	PDF
Micro model	30/09/2017	21/03/2018	01/05/2018	Dutch	PDF
Abridged model	30/09/2016	15/03/2017	30/03/2017	Dutch	PDF
Abridged model	30/09/2015	16/03/2016	29/03/2016	Dutch	PDF
Abridged model	30/09/2014	18/03/2015	30/03/2015	Dutch	PDF
Abridged model	30/09/2013	19/03/2014	02/04/2014	Dutch	PDF
Abridged model	30/09/2012	20/03/2013	22/04/2013	Dutch	PDF
Abridged model	30/09/2011	21/03/2012	04/04/2012	Dutch	PDF
Abridged model	30/09/2010	16/03/2011	18/03/2011	Dutch	PDF
Abridged model	30/09/2009	17/03/2010	24/03/2010	Dutch	PDF
Abridged model	30/09/2008	18/03/2009	19/03/2009	Dutch	PDF
Abridged model	30/09/2007	19/03/2008	25/03/2008	Dutch	PDF
Abridged model	30/09/2006	21/03/2007	28/03/2007	Dutch	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 30/09/2025 · 2 active · 8 ended

Active mandates

Peter van Hees

Director · since 27 novembre 2003

Active

Xandra van Welden

Director · since 27 novembre 2003

Active

Ended mandates

XANDRA VAN WELDEN

Director · since 11 avril 2006

Ended

PETER VAN HEES

Director · since 02 décembre 2003

Ended

Peter Van Hees

Director

Ended

Peter Van Hees

Administrator - manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates28/12/2023
WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares24/09/2014
KAPITAAL - AANDELEN
PDF
Other25/03/2013
DOEL - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Registered office28/01/2009
MAATSCHAPPELIJKE ZETEL
PDF
Mandates09/05/2006
ONTSLAGEN - BENOEMINGEN - DOEL - ALGEMENE VERGADERING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Other09/12/2003
RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
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 202524,4 k €↓
2024
Annual accounts 202429,7 k €↓
2023
Annual accounts 202353,4 k €↑
2022
Annual accounts 202238,8 k €↓
2021
Annual accounts 202183,4 k €↑
2020
Annual accounts 202034,5 k €↑
2019
Annual accounts 201923,4 k €↑
2018
Annual accounts 201816,3 k €↓
2017
Annual accounts 201724,9 k €↑
2016
Annual accounts 201616 k €↑
2015
Annual accounts 2015-78,2 k €↓
2014
Annual accounts 2014278 k €↑
2013
Annual accounts 201321 k €↓
2012
Annual accounts 201230,6 k €↑
2011
Annual accounts 201117 k €↑
2010
Annual accounts 201010,2 k €↓
2009
Annual accounts 200934,5 k €↑
2008
Annual accounts 20083,7 k €↓
2007
Annual accounts 200731,3 k €
02/12/2003
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

XPLICIT

Overview

What does XPLICIT do?

Trend over 19 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