ACTIVE

SHAKEN NOT STIRRED

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result37,7 k €+796,1 %over 1 year
Gross margin52,2 k €+3 168,9 %over 1 year
Equity164,4 k €+29,7 %over 1 year

Identity

Source · BCE/KBO

SHAKEN NOT STIRRED is a Private limited company incorporated in 2005. Its main activity is: Other professional, scientific and technical activities. Its registered office is in Overijse.

Legal situation
Normal situation
BCE/KBO no. / VAT
BE 0873.349.891
Incorporation
15/04/2005
Legal form
Private limited company
Registered office
Groeneweg 204
3090 Overijse · FlandreSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA

Financials

Source · NBB, 19 filings

Trend over 18 financial years

20252024202320222020
Income statement
Gross margin52,2 k €-1,7 k €59 k €-59,2 k €56,8 k €
EBITDA51,8 k €-4 k €58,8 k €-59,8 k €56,4 k €
Operating result51,7 k €-4,1 k €57,8 k €-61,2 k €56 k €
Net result37,7 k €-5,4 k €38 k €-46,4 k €65,4 k €
Balance sheet
Equity164,4 k €126,7 k €200,4 k €340,6 k €590 k €
Total assets284,5 k €239,6 k €466,4 k €480,9 k €748,8 k €
Cash70,7 k €59,8 k €56,5 k €68,8 k €47,4 k €
Debts40,4 k €100 k €266,1 k €140,4 k €158,9 k €

Valuation

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€
See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

1 active · 4 ended

Active mandates

Gavin Johnston

Administrator - manager

Active

Ended mandates

Gavin Cameron Johnston

Manager

Ended
Gavin Johnston

Mandate

Ended
Gavin JOHNSTON

Director

Ended
Gavin JOHNSTON

Manager

Ended

Full financial information

Source · NBB
202520242023202220212020
Type of accountMicro modelMicro modelMicro modelAbridged modelMicro modelMicro model
Start of the financial year01/01/202501/01/202401/04/202201/04/202101/04/202001/04/2019
Closing of the financial year31/12/202531/12/202431/03/202331/03/202231/03/202131/03/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date22/07/202624/07/202526/10/202331/10/202225/11/202127/11/2020
General meeting15/06/202616/06/202521/08/202316/08/202216/08/202117/08/2020
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 19 filings
ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202515/06/202622/07/2026DutchPDF
Micro model31/12/202416/06/202524/07/2025DutchPDF
Micro model31/03/202321/08/202326/10/2023DutchPDF
Abridged model31/03/202216/08/202231/10/2022DutchPDF
Micro model31/03/202116/08/202125/11/2021DutchPDF
Micro model31/03/202017/08/202027/11/2020DutchPDF
Micro model31/03/201919/08/201918/11/2019DutchPDF
Micro model31/03/201809/11/201805/02/2019DutchPDF
Micro model31/03/201718/09/201710/11/2017DutchPDF
Abridged model31/03/201616/08/201630/11/2016DutchPDF
Abridged model31/03/201517/08/201530/11/2015DutchPDF
Abridged model31/03/201418/08/201426/03/2015DutchPDF
Abridged model31/03/201319/08/201330/12/2013DutchPDF
Abridged model31/03/201220/11/201230/11/2012DutchPDF
Abridged model31/03/201131/10/201130/12/2011DutchPDF
Abridged model31/03/201030/11/201030/04/2011DutchPDF
Abridged model31/03/200930/11/200931/12/2009DutchPDF
Abridged model31/03/200816/12/200822/12/2008DutchPDF
Abridged model31/03/200720/08/200725/09/2007DutchPDF

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.

Board of directors

Source · NBB, accounts to 31/12/2025

1 active · 4 ended

Active mandates

Gavin Johnston

Administrator - manager

Active

Ended mandates

Gavin Cameron Johnston

Manager

Ended
Gavin Johnston

Mandate

Ended
Gavin JOHNSTON

Director

Ended
Gavin JOHNSTON

Manager

Ended

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette
  • Mandates17/01/2024
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM - DIVERSEN - DOEL - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
    PDF
  • Registered office29/06/2017
    MAATSCHAPPELIJKE ZETEL
    PDF
  • Registered office31/07/2015
    MAATSCHAPPELIJKE ZETEL
    PDF
  • Mandates24/12/2010
    ONTSLAGEN - BENOEMINGEN
    PDF
  • Registered office19/09/2008
    MAATSCHAPPELIJKE ZETEL
    PDF
  • Mandates31/03/2006
    ONTSLAGEN - BENOEMINGEN
    PDF
  • Other28/04/2005
    RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
    PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

  1. 2025
    Annual accounts 202537,7 k €↑
  2. 2024
    Annual accounts 2024-5,4 k €↓
  3. 2023
    Annual accounts 202338 k €↑
  4. 2022
    Annual accounts 2022-46,4 k €↓
  5. 2020
    Annual accounts 202065,4 k €↑
  6. 2019
    Annual accounts 201924,9 k €↓
  7. 2018
    Annual accounts 201841,9 k €↓
  8. 2017
    Annual accounts 201757,8 k €↓
  9. 2016
    Annual accounts 201661,4 k €↑
  10. 2015
    Annual accounts 201519,9 k €↓
  11. 2014
    Annual accounts 201451,8 k €↓
  12. 2013
    Annual accounts 201384,1 k €↑
  13. 2012
    Annual accounts 201254,1 k €↑
  14. 2011
    Annual accounts 201137,4 k €↓
  15. 2010
    Annual accounts 201053,3 k €↓
  16. 2009
    Annual accounts 200998,9 k €↑
  17. 2008
    Annual accounts 200855,2 k €↓
  18. 2007
    Annual accounts 2007102,9 k €
  19. 15/04/2005
    IncorporationPrivate limited company