PROXY TRUST
0871.798.089 · rovalta.com · 21/09/2026
ACTIVE
PROXY TRUST
Financial year 2025 · closed on 31/12/2025
Net result
35 k €
-25.1% YoY
Gross margin
48,3 k €
+0.3% YoY
Equity
3,5 k €
+111.2% YoY
Overview
What does PROXY TRUST do?
PROXY TRUST is a Private limited company incorporated in 2005. Its main activity is: Management consultancy activities. Its registered office is in Binche.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0871.798.089
Incorporation
09/02/2005
Legal form
Private limited company
Registered office
Rue de Namur(BIN) 9 box 1
7130 Binche · WallonieSee on map
7130 Binche · WallonieSee on map
Contributed capital
21 000,00 €
Latest accounts
31/12/2025
Activities (NACE)
Joint committees (2)
- 200
- 218
Signals
ProfitablePositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
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 | 48,3 k € | +0.3% | 48,1 k € | -30.0% | 68,7 k € | +1.7% | 67,6 k € | +136% | 28,6 k € | -10.9% | 32,1 k € | +2.8% | 31,2 k € | -55.0% | 69,4 k € | +3.3% | 67,1 k € | +110% | 32 k € | +50270% | 63,5 € | +102% | -3,7 k € | -524% | -586,2 € | +90.6% | -6,2 k € | -1272% | 533,4 € | -94.8% | 10,2 k € | -65.2% | 29,4 k € | -3.1% | 30,3 k € | +30.3% | 23,2 k € | +51.8% | 15,3 k € |
| EBITDA | 48,4 k € | +1.6% | 47,6 k € | -3.3% | 49,2 k € | +34.9% | 36,5 k € | +983% | 3,4 k € | -28.7% | 4,7 k € | +174% | -6,4 k € | -796% | -716,5 € | -104% | 17,4 k € | -17.4% | 21,1 k € | +7195% | -297,6 € | +92.9% | -4,2 k € | -348% | -933,7 € | +86.0% | -6,7 k € | -467% | -1,2 k € | -116% | 7,2 k € | -74.1% | 27,8 k € | +25.4% | 22,2 k € | +4.6% | 21,2 k € | +121% | 9,6 k € |
| Operating result | 48,2 k € | +2.7% | 47 k € | -3.3% | 48,6 k € | +135% | -137,2 k € | -5142% | 2,7 k € | -29.4% | 3,9 k € | +157% | -6,8 k € | -430% | -1,3 k € | +72.2% | -4,6 k € | -509% | -758,9 € | +88.7% | -6,7 k € | -54.5% | -4,4 k € | -366% | -933,7 € | +86.0% | -6,7 k € | -95.2% | -3,4 k € | +61.3% | -8,8 k € | -73.3% | -5,1 k € | -211% | 4,6 k € | +163% | -7,3 k € | -55.7% | -4,7 k € |
| Net result | 35 k € | -25.1% | 46,8 k € | -3.3% | 48,4 k € | +135% | -139,4 k € | -7342% | 1,9 k € | -48.2% | 3,7 k € | +147% | -7,9 k € | -438% | -1,5 k € | +75.8% | -6,1 k € | -538% | -948,6 € | -102% | 62,8 k € | +1093% | -6,3 k € | -512% | -1 k € | +84.9% | -6,8 k € | -100% | -3,4 k € | +62.8% | -9,2 k € | -71.0% | -5,4 k € | -276% | 3,1 k € | +133% | -9,2 k € | -73.9% | -5,3 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 3,5 k € | +111% | -31,5 k € | +59.8% | -78,3 k € | +38.2% | -126,7 k € | -1099% | 12,7 k € | +17.9% | 10,8 k € | +52.7% | 7 k € | -52.8% | 14,9 k € | -8.9% | 16,4 k € | -27.0% | 22,4 k € | -4.1% | 23,4 k € | +159% | -39,4 k € | -19.1% | -33,1 k € | -3.2% | -32,1 k € | -27.1% | -25,2 k € | -15.7% | -21,8 k € | -72.8% | -12,6 k € | -230% | 9,7 k € | +45.6% | 6,7 k € | -57.8% | 15,9 k € |
| Total assets | 34,5 k € | -16.7% | 41,4 k € | -22.1% | 53,2 k € | +32.8% | 40 k € | -80.7% | 207,4 k € | -31.1% | 300,9 k € | -8.3% | 328 k € | +2.4% | 320,4 k € | +63.6% | 195,9 k € | +29.1% | 151,8 k € | +107% | 73,5 k € | +41.4% | 52 k € | -59.0% | 126,8 k € | -1.8% | 129,2 k € | +21.9% | 106 k € | +32.6% | 79,9 k € | -24.0% | 105,1 k € | -55.6% | 236,7 k € | +198% | 79,4 k € | +17.5% | 67,6 k € |
| Cash | 20,1 k € | -15.0% | 23,6 k € | -21.1% | 29,9 k € | +51.8% | 19,7 k € | +6.6% | 18,5 k € | +306% | 4,6 k € | +1025% | 404,7 € | -89.7% | 3,9 k € | -77.7% | 17,6 k € | +179% | 6,3 k € | +159% | 2,4 k € | -54.8% | 5,4 k € | +309% | 1,3 k € | -94.2% | 22,6 k € | +795% | 2,5 k € | -48.7% | 4,9 k € | -18.5% | 6 k € | -89.0% | 54,9 k € | +305% | 13,6 k € | +196% | 4,6 k € |
| Debts | 31 k € | -57.5% | 72,9 k € | -42.0% | 125,7 k € | -24.6% | 166,7 k € | -14.4% | 194,7 k € | -32.9% | 290,1 k € | -9.6% | 320,9 k € | +5.1% | 305,4 k € | +70.2% | 179,5 k € | +38.8% | 129,3 k € | +158% | 50,1 k € | -45.2% | 91,4 k € | -42.9% | 159,9 k € | -0.8% | 161,3 k € | +22.9% | 131,2 k € | +29.0% | 101,7 k € | -13.6% | 117,7 k € | -48.1% | 226,9 k € | +212% | 72,7 k € | +40.7% | 51,7 k € |
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 4 ended
Active mandates
Jennifer Vulpi
ActiveEnded mandates
Roland NAGELS
EndedJennifer Vulpi
EndedJennifer VULPI
EndedVincent JORDENS
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 | 23/07/2026 | 22/08/2025 | 23/07/2024 | 27/09/2023 | 24/08/2022 | 29/07/2021 |
| General meeting | 29/05/2026 | 30/05/2025 | 31/05/2024 | 26/05/2023 | 27/05/2022 | 28/05/2021 |
| 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 daysFilings
Annual accounts filings
21 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 29/05/2026 | 23/07/2026 | French | |
| Micro model | 31/12/2024 | 30/05/2025 | 22/08/2025 | French | |
| Micro model | 31/12/2023 | 31/05/2024 | 23/07/2024 | French | |
| Micro modelCorrection | 31/12/2022 | 26/05/2023 | 27/09/2023 | French | |
| Micro model | 31/12/2022 | 07/06/2023 | 16/08/2023 | French | |
| Micro model | 31/12/2021 | 27/05/2022 | 24/08/2022 | French | |
| Micro model | 31/12/2020 | 28/05/2021 | 29/07/2021 | French | |
| Micro model | 31/12/2019 | 29/05/2020 | 24/06/2020 | French | |
| Micro model | 31/12/2018 | 31/05/2019 | 23/07/2019 | French | |
| Micro model | 31/12/2017 | 25/05/2018 | 19/06/2018 | French | |
| Micro model | 31/12/2016 | 26/05/2017 | 17/08/2017 | French | |
| Abridged model | 31/12/2015 | 27/05/2016 | 30/05/2016 | French | |
| Abridged model | 31/12/2014 | 29/05/2015 | 27/07/2015 | French | |
| Abridged model | 31/12/2013 | 30/05/2014 | 30/07/2014 | French | |
| Abridged model | 31/12/2012 | 31/05/2013 | 25/06/2013 | French | |
| Abridged model | 31/12/2011 | 25/05/2012 | 15/06/2012 | French | |
| Abridged model | 31/12/2010 | 27/05/2011 | 30/05/2011 | French | |
| Abridged model | 31/12/2009 | 28/05/2010 | 10/06/2010 | French | |
| Abridged model | 31/12/2008 | 29/05/2009 | 04/06/2009 | French | |
| Abridged model | 31/12/2007 | 30/05/2008 | 20/08/2008 | French | |
| Abridged model | 31/12/2006 | 25/05/2007 | 13/08/2007 | French |
Valuation
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.
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
Jennifer Vulpi
ActiveEnded mandates
Roland NAGELS
EndedJennifer Vulpi
EndedJennifer VULPI
EndedVincent JORDENS
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
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 202535 k €↓
- 2024Annual accounts 202446,8 k €↓
- 2023Annual accounts 202348,4 k €↑
- 2022Annual accounts 2022-139,4 k €↓
- 2022Name changeMABILLE-MASSET SPRL
- 2021Annual accounts 20211,9 k €↓
- 2021Name changePROXY TRUST SRL
- 2020Annual accounts 20203,7 k €↑
- 2019Annual accounts 2019-7,9 k €↓
- 2018Annual accounts 2018-1,5 k €↑
- 2017Annual accounts 2017-6,1 k €↓
- 2016Annual accounts 2016-948,6 €↓
- 2015Annual accounts 201562,8 k €↑
- 2014Annual accounts 2014-6,3 k €↓
- 2013Annual accounts 2013-1 k €↑
- 2012Annual accounts 2012-6,8 k €↓
- 2011Annual accounts 2011-3,4 k €↑
- 2010Annual accounts 2010-9,2 k €↓
- 2009Annual accounts 2009-5,4 k €↓
- 2008Annual accounts 20083,1 k €↑
- 2007Annual accounts 2007-9,2 k €↓
- 2006Annual accounts 2006-5,3 k €
- 09/02/2005IncorporationPrivate limited company