ACTIVE

MS PRODUCTION

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

17,6 k €

-6.3% YoY

Gross margin

26,8 k €

-12.1% YoY

Equity

47,4 k €

+58.7% YoY

What does MS PRODUCTION do?

MS PRODUCTION is a Private limited company incorporated in 2004. Its main activity is: Management consultancy activities. Its registered office is in Plombières.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0866.833.768

Incorporation

18/08/2004

Legal form

Private limited company

Registered office

Rue Ten-Eycken 74
4850 Plombières · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2025

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities

Joint committees (1)

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	26,8 k €	-12.1%	30,5 k €	+12.0%	27,2 k €	+987%	2,5 k €	+187%	872 €	+167%	-1,3 k €	-182%	-459,5 €	+77.6%	-2 k €	-175%	2,7 k €	+389%	561,4 €	+122%	-2,6 k €	-139%	6,6 k €	+32.2%	5 k €	-30.6%	7,2 k €	-64.6%	20,4 k €	+58.4%	12,9 k €	-2.7%	13,2 k €	+78.4%	7,4 k €	-63.9%	20,5 k €	-26.0%	27,7 k €
EBITDA	26,2 k €	-12.9%	30,1 k €	+12.1%	26,8 k €	+1213%	2 k €	+536%	321,7 €	+119%	-1,7 k €	-97.2%	-861,2 €	+64.8%	-2,4 k €	-205%	2,3 k €	+401486%	0,6 €	+100%	-4,5 k €	-176%	6 k €	+31.4%	4,5 k €	-32.8%	6,8 k €	-66.0%	19,9 k €	+65.1%	12 k €	+2.2%	11,8 k €	+2011%	-616,1 €	-110%	5,9 k €	-71.1%	20,5 k €
Operating result	26,2 k €	-12.9%	30,1 k €	+12.1%	26,8 k €	+127%	11,8 k €	+3574%	321,7 €	+119%	-1,7 k €	-97.2%	-861,2 €	+81.8%	-4,7 k €	-303%	2,3 k €	+1281%	-197,1 €	+96.9%	-6,4 k €	-687%	-815 €	-153%	1,5 k €	-32.8%	2,3 k €	-85.4%	15,6 k €	+302%	3,9 k €	+68.2%	2,3 k €	+121%	-10,7 k €	-149%	-4,3 k €	-142%	10,2 k €
Net result	17,6 k €	-6.3%	18,7 k €	-3.6%	19,4 k €	+429%	3,7 k €	+1942%	179,9 €	+109%	-2 k €	-79.4%	-1,1 k €	+76.7%	-4,7 k €	-339%	2 k €	+595%	-395,4 €	+94.1%	-6,7 k €	-2163%	323,6 €	+134%	138,2 €	-78.9%	655,9 €	-95.2%	13,8 k €	+1556%	830,9 €	+160%	-1,4 k €	+90.3%	-14,3 k €	-85.6%	-7,7 k €	-201%	7,6 k €
Balance sheet
Equity	47,4 k €	+58.7%	29,9 k €	+120%	13,6 k €	+367%	-5,1 k €	+42.0%	-8,8 k €	+2.0%	-8,9 k €	-28.0%	-7 k €	-18.5%	-5,9 k €	-389%	-1,2 k €	+61.9%	-3,2 k €	-14.3%	-2,8 k €	-171%	3,9 k €	+9.0%	3,6 k €	+4.0%	3,4 k €	+23.5%	2,8 k €	+125%	-11 k €	+7.0%	-11,8 k €	-13.3%	-10,4 k €	-371%	3,8 k €	-66.7%	11,5 k €
Total assets	61,7 k €	+35.1%	45,6 k €	+78.5%	25,6 k €	+1460%	1,6 k €	-39.8%	2,7 k €	+1.8%	2,7 k €	-5.4%	2,8 k €	-51.4%	5,8 k €	-31.8%	8,5 k €	+40.3%	6,1 k €	-31.1%	8,8 k €	-56.0%	20 k €	-41.5%	34,3 k €	-25.6%	46,1 k €	+23.5%	37,3 k €	+21.4%	30,7 k €	-20.6%	38,7 k €	-11.9%	44 k €	-43.2%	77,4 k €	-11.9%	87,9 k €
Cash	53,2 k €	+49.6%	35,6 k €	+49.2%	23,8 k €	+3364%	688,4 €	+757%	80,3 €	+155%	31,4 €	-82.9%	183,8 €	-95.4%	4 k €	+4.9%	3,8 k €	+600%	539,7 €	-65.7%	1,6 k €	+208%	512,3 €	-5.6%	542,6 €	-90.5%	5,7 k €	+74.2%	3,3 k €	+440%	604,9 €	-39.1%	992,9 €	+3407%	28,3 €	-97.0%	957,8 €	-68.6%	3 k €
Debts	14,2 k €	-9.7%	15,8 k €	+49.9%	10,5 k €	+71.8%	6,1 k €	-46.7%	11,5 k €	-1.1%	11,6 k €	+18.4%	9,8 k €	-16.3%	11,7 k €	+20.2%	9,7 k €	+5.3%	9,2 k €	-20.2%	11,6 k €	-28.2%	16,1 k €	-47.4%	30,7 k €	-28.0%	42,6 k €	+24.9%	34,1 k €	-16.8%	41,1 k €	-18.1%	50,1 k €	-7.4%	54,1 k €	-26.3%	73,4 k €	-3.7%	76,2 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		1,5 ETP	0.0%	1,5 ETP	+15.4%	1,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 5 ended

Active mandates

Thomas PIRNAY

Director · since 31 mars 2025

Active

Ended mandates

Pierrette CABRON

Director · since 08 juin 2023 · until 31 mars 2025

Ended

Pierrette CABRON

Director · since 08 juin 2023

Ended

Catherine DOUTREPONT

Mandate

Ended

Catherine DOUTREPONT

Director

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	01/01/2025	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	06/03/2026	06/06/2025	23/04/2024	04/05/2023	31/07/2022	29/09/2021
General meeting	20/02/2026	15/05/2025	22/04/2024	28/04/2023	30/06/2022	30/06/2021
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	31/12/2025	20/02/2026	06/03/2026	French	PDF
Micro model	31/12/2024	15/05/2025	06/06/2025	French	PDF
Micro model	31/12/2023	22/04/2024	23/04/2024	French	PDF
Micro model	31/12/2022	28/04/2023	04/05/2023	French	PDF
Micro model	31/12/2021	30/06/2022	31/07/2022	French	PDF
Micro model	31/12/2020	30/06/2021	29/09/2021	French	PDF
Micro model	31/12/2019	30/06/2020	27/09/2020	French	PDF
Micro model	31/12/2018	23/04/2019	27/07/2019	French	PDF
Micro model	31/12/2017	24/04/2018	31/08/2018	French	PDF
Micro model	31/12/2016	25/04/2017	30/08/2017	French	PDF
Abridged model	31/12/2015	26/04/2016	04/07/2016	French	PDF
Abridged model	31/12/2014	21/04/2015	13/08/2015	French	PDF
Abridged model	31/12/2013	22/04/2014	16/12/2014	French	PDF
Abridged model	31/12/2012	23/04/2013	30/08/2013	French	PDF
Abridged model	31/12/2011	30/06/2012	27/08/2012	French	PDF
Abridged model	31/12/2010	30/06/2011	29/08/2011	French	PDF
Abridged model	31/12/2009	30/06/2010	17/08/2010	French	PDF
Abridged model	31/12/2008	30/06/2009	08/07/2009	French	PDF
Abridged model	31/12/2007	30/06/2008	28/07/2008	French	PDF
Abridged model	31/12/2006	30/06/2007	27/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 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 31/12/2025 · 1 active · 5 ended

Active mandates

Thomas PIRNAY

Director · since 31 mars 2025

Active

Ended mandates

Pierrette CABRON

Director · since 08 juin 2023 · until 31 mars 2025

Ended

Pierrette CABRON

Director · since 08 juin 2023

Ended

Catherine DOUTREPONT

Mandate

Ended

Catherine DOUTREPONT

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates16/06/2025
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Mandates18/07/2023
DENOMINATION - SIEGE SOCIAL - OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates05/05/2010
DEMISSIONS, NOMINATIONS
PDF
Registered office25/06/2008
SIEGE SOCIAL - ADRESSE AUTRE QUE SIEGE SOCIAL
PDF
Other26/08/2004
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 202517,6 k €↓
2024
Annual accounts 202418,7 k €↓
2023
Annual accounts 202319,4 k €↑
2023
Name changeMS PRODUCTION
2022
Annual accounts 20223,7 k €↑
2021
Annual accounts 2021179,9 €↑
2021
Name changeCARREMENT VERT
2020
Annual accounts 2020-2 k €↓
2019
Annual accounts 2019-1,1 k €↑
2018
Annual accounts 2018-4,7 k €↓
2017
Annual accounts 20172 k €↑
2016
Annual accounts 2016-395,4 €↑
2015
Annual accounts 2015-6,7 k €↓
2014
Annual accounts 2014323,6 €↑
2013
Annual accounts 2013138,2 €↓
2012
Annual accounts 2012655,9 €↓
2011
Annual accounts 201113,8 k €↑
2010
Annual accounts 2010830,9 €↑
2009
Annual accounts 2009-1,4 k €↑
2008
Annual accounts 2008-14,3 k €↓
2007
Annual accounts 2007-7,7 k €↓
2006
Annual accounts 20067,6 k €
18/08/2004
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

MS PRODUCTION

Overview

What does MS PRODUCTION do?

Trend over 20 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