ACTIVE

XERUS MANAGEMENT

Export PDF

Financial year 2025 · closed on 30/09/2025

Net result

55,5 k €

+55.8% YoY

Gross margin

97,1 k €

+41.4% YoY

Equity

176,7 k €

-12.6% YoY

What does XERUS MANAGEMENT do?

XERUS MANAGEMENT is a Private company with limited liability incorporated in 2005. Its main activity is: Management consultancy activities. Its registered office is in Braine-l'Alleud.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0873.537.656

Incorporation

28/04/2005

Legal form

Private company with limited liability

Registered office

Drève des Pins 11
1420 Braine-l'Alleud · WallonieSee on map

Contributed capital

12 400,00 €

Latest accounts

30/09/2025

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities 74142Specialised design activities 22140Manufacture of rubber products 26200Manufacture of computers and peripheral equipment 26200Manufacture of computers and peripheral equipment+9

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 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	97,1 k €	+41.4%	68,7 k €	+44.7%	47,4 k €	+23.9%	38,3 k €	+0.6%	38 k €	-26.5%	51,8 k €	+182%	18,4 k €	-70.8%	62,9 k €	+139%	26,3 k €	-4.7%	27,6 k €	+80.8%	15,3 k €	+1.1%	15,1 k €	+54.9%	9,7 k €	-1.1%	9,8 k €	+24.2%	7,9 k €	+27.1%	6,2 k €	-1.6%	6,3 k €	-29.3%	9 k €	-9.8%	9,9 k €
EBITDA	93,7 k €	+37.5%	68,1 k €	+45.1%	47 k €	+25.0%	37,6 k €	+0.2%	37,5 k €	-27.0%	51,4 k €	+193%	17,5 k €	-71.6%	61,7 k €	+148%	24,8 k €	+10.0%	22,6 k €	+74.1%	13 k €	-0.7%	13 k €	+57.8%	8,3 k €	-4.3%	8,6 k €	+38.7%	6,2 k €	+26.8%	4,9 k €	-7.6%	5,3 k €	-33.6%	8 k €	-10.8%	9 k €
Operating result	86,9 k €	+42.4%	61 k €	+51.5%	40,3 k €	+25.2%	32,2 k €	-5.8%	34,1 k €	-26.8%	46,6 k €	+230%	14,1 k €	-70.9%	48,6 k €	+240%	14,3 k €	+22.3%	11,7 k €	+332%	2,7 k €	+151%	1,1 k €	-63.0%	2,9 k €	+334%	670,6 €	+566%	-144,1 €	-1450%	10,7 €	+106%	-170,8 €	+83.3%	-1 k €	-393%	-207 €
Net result	55,5 k €	+55.8%	35,6 k €	+63.8%	21,8 k €	-11.7%	24,7 k €	+14.9%	21,5 k €	-36.0%	33,5 k €	+323%	7,9 k €	-74.0%	30,5 k €	+266%	8,3 k €	+9.0%	7,6 k €	+985%	704,9 €	-76.6%	3 k €	+202%	-2,9 k €		–		-29,6 €	-67.4%	-17,7 €	-109%	200,6 €	+125%	-804,9 €	-657%	144,4 €
Balance sheet
Equity	176,7 k €	-12.6%	202,3 k €	+21.1%	167,1 k €	+15.0%	145,3 k €	+20.4%	120,7 k €	+21.6%	99,2 k €	+51.0%	65,7 k €	+13.7%	57,8 k €	+97.5%	29,2 k €	+39.9%	20,9 k €	+57.6%	13,3 k €	+5.6%	12,6 k €	+31.6%	9,5 k €	-23.6%	12,5 k €	0.0%	12,5 k €	-0.2%	12,5 k €	-0.1%	12,5 k €	+1.6%	12,3 k €	-6.1%	13,1 k €
Total assets	478,1 k €	+25.9%	379,8 k €	+17.4%	323,7 k €	+13.5%	285,2 k €	+17.4%	242,9 k €	+24.6%	195 k €	+32.2%	147,5 k €	-7.7%	159,8 k €	+47.9%	108,1 k €	-10.2%	120,3 k €	+4.3%	115,3 k €	-2.6%	118,4 k €	+66.4%	71,1 k €	-0.3%	71,3 k €	+42.4%	50,1 k €	-36.3%	78,5 k €	+7.8%	72,8 k €	-10.3%	81,2 k €	+10.9%	73,2 k €
Cash	334,8 k €	+25.4%	266,9 k €	+21.3%	220,1 k €	+2.4%	215 k €	+52.8%	140,7 k €	-7.9%	152,8 k €	+43.8%	106,3 k €	+11.4%	95,4 k €	+14.9%	83 k €	+24.8%	66,5 k €	+300%	16,6 k €	-57.8%	39,5 k €	+8.6%	36,3 k €	+3.4%	35,2 k €	+112%	16,6 k €	-69.9%	55,3 k €	+11.9%	49,4 k €	-12.9%	56,7 k €	+10.6%	51,3 k €
Debts	278 k €	+67.1%	166,3 k €	+11.6%	149 k €	+15.6%	128,9 k €	+11.2%	115,9 k €	+24.3%	93,2 k €	+18.1%	78,9 k €	-22.7%	102,1 k €	+29.5%	78,8 k €	-20.7%	99,4 k €	-1.8%	101,3 k €	-4.3%	105,8 k €	+71.9%	61,6 k €	+4.7%	58,8 k €	+56.5%	37,6 k €	-43.1%	66 k €	+9.5%	60,3 k €	-12.4%	68,9 k €	+14.6%	60,1 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/09/2025 · 2 active · 2 ended

Active mandates

Nicolas de BROQUEVILLE

Associate

Active

Olivier de BROQUEVILLE

Director

Active

Ended mandates

Nicolas de BROQUEVILLE

Manager

Ended

Olivier de BROQUEVILLE

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
Watmakers● Active	1037.522.391

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	10/07/2026	05/05/2025	30/04/2024	28/04/2023	09/05/2022	30/04/2021
General meeting	11/12/2025	12/12/2024	14/12/2023	08/12/2022	09/12/2021	10/12/2020
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/09/2025	11/12/2025	10/07/2026	French	PDF
Micro model	30/09/2024	12/12/2024	05/05/2025	French	PDF
Micro model	30/09/2023	14/12/2023	30/04/2024	French	PDF
Micro model	30/09/2022	08/12/2022	28/04/2023	French	PDF
Micro model	30/09/2021	09/12/2021	09/05/2022	French	PDF
Micro model	30/09/2020	10/12/2020	30/04/2021	French	PDF
Micro model	30/09/2019	12/12/2019	30/01/2020	French	PDF
Micro model	30/09/2018	13/12/2018	31/01/2019	French	PDF
Micro model	30/09/2017	14/12/2017	09/01/2018	French	PDF
Abridged model	30/09/2016	30/03/2017	15/05/2017	French	PDF
Abridged model	30/09/2015	10/12/2015	31/03/2016	French	PDF
Abridged model	30/09/2014	11/12/2014	10/02/2015	French	PDF
Abridged model	30/09/2013	12/12/2013	23/12/2013	French	PDF
Abridged model	30/09/2012	13/12/2012	27/05/2013	French	PDF
Abridged model	30/09/2011	08/12/2011	29/12/2011	French	PDF
Abridged model	30/09/2010	09/12/2010	21/03/2011	French	PDF
Abridged model	30/09/2009	10/12/2009	05/03/2010	French	PDF
Abridged model	30/09/2008	11/12/2008	26/02/2009	French	PDF
Abridged model	30/09/2007	13/12/2007	29/01/2008	French	PDF
Abridged model	30/09/2006	14/12/2006	06/02/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 30/09/2025 · 2 active · 2 ended

Active mandates

Nicolas de BROQUEVILLE

Associate

Active

Olivier de BROQUEVILLE

Director

Active

Ended mandates

Nicolas de BROQUEVILLE

Manager

Ended

Olivier de BROQUEVILLE

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other09/05/2005
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 202555,5 k €↑
2024
Annual accounts 202435,6 k €↑
2023
Annual accounts 202321,8 k €↓
2022
Annual accounts 202224,7 k €↑
2021
Annual accounts 202121,5 k €↓
2020
Annual accounts 202033,5 k €↑
2019
Annual accounts 20197,9 k €↓
2018
Annual accounts 201830,5 k €↑
2017
Annual accounts 20178,3 k €↑
2016
Annual accounts 20167,6 k €↑
2015
Annual accounts 2015704,9 €↓
2014
Annual accounts 20143 k €↑
2013
Annual accounts 2013-2,9 k €↓
2012
Annual accounts 2012
2011
Annual accounts 2011-29,6 €↓
2010
Annual accounts 2010-17,7 €↓
2009
Annual accounts 2009200,6 €↑
2008
Annual accounts 2008-804,9 €↓
2007
Annual accounts 2007144,4 €
28/04/2005
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

XERUS MANAGEMENT

Overview

What does XERUS MANAGEMENT do?

Trend over 19 financial years

Indicative valuation

Board of directors

Other companies at this address

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