Inset
0877.259.783 · rovalta.com · 22/09/2026
ACTIVE
Inset
Financial year 2024 · closed on 31/12/2024
Net result
23,4 k €
+196.7% YoY
Gross margin
35,2 k €
+225.9% YoY
Equity
23,6 k €
+11977.9% YoY
Overview
What does Inset do?
Inset is a Private limited company incorporated in 2005. Its main activity is: Public relations and communication activities. Its registered office is in Namur.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0877.259.783
Incorporation
09/11/2005
Legal form
Private limited company
Registered office
Chemin des Sauverdias 6
5000 Namur · WallonieSee on map
5000 Namur · WallonieSee on map
Contributed capital
37 100,00 €
Latest accounts
31/12/2024
Activities (NACE)
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 19 financial years
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Gross margin | 35,2 k € | +226% | 10,8 k € | +2694% | 387,1 € | +106% | -6,2 k € | +21.2% | -7,8 k € | -209% | 7,2 k € | +133% | -21,9 k € | -99.3% | -11 k € | -8.6% | -10,1 k € | -650% | 1,8 k € | -86.4% | 13,6 k € | -25.4% | 18,2 k € | +9.3% | 16,6 k € | +64.6% | 10,1 k € | -29.2% | 14,3 k € | +81.7% | 7,9 k € | -50.8% | 16 k € | -54.9% | 35,4 k € | -65.2% | 101,7 k € |
| EBITDA | 34,6 k € | +238% | 10,3 k € | +4563% | -229,8 € | +97.5% | -9,2 k € | -6.5% | -8,6 k € | -240% | 6,2 k € | +128% | -22,4 k € | -95.8% | -11,4 k € | +11.9% | -13 k € | -1001% | 1,4 k € | -89.3% | 13,5 k € | -24.1% | 17,8 k € | +59.4% | 11,2 k € | +47.6% | 7,6 k € | -45.7% | 13,9 k € | +89.5% | 7,3 k € | -52.9% | 15,6 k € | -55.8% | 35,4 k € | -65.2% | 101,7 k € |
| Operating result | 32,9 k € | +271% | 8,9 k € | +638% | -1,6 k € | +84.2% | -10,5 k € | +6.2% | -11,2 k € | -429% | 3,4 k € | +113% | -25,7 k € | -80.9% | -14,2 k € | +12.1% | -16,2 k € | -60.7% | -10,1 k € | -512% | 2,4 k € | -66.4% | 7,3 k € | +3992% | -186,4 € | -106% | 3,3 k € | -70.9% | 11,4 k € | +128% | 5 k € | -60.6% | 12,7 k € | -60.8% | 32,3 k € | -67.4% | 99,2 k € |
| Net result | 23,4 k € | +197% | 7,9 k € | +124% | -32,3 k € | -184% | -11,3 k € | +7.2% | -12,2 k € | -671% | 2,1 k € | +108% | -26,4 k € | -72.6% | -15,3 k € | -214% | -4,9 k € | +40.5% | -8,2 k € | -319% | 3,7 k € | +240% | -2,7 k € | -167% | 4 k € | +915% | 396,3 € | -93.3% | 5,9 k € | +164% | 2,2 k € | -64.7% | 6,4 k € | -72.4% | 23 k € | -66.6% | 68,8 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 23,6 k € | +11978% | 195,2 € | +103% | -7,7 k € | -131% | 24,6 k € | -31.6% | 36 k € | -25.4% | 48,2 k € | +4.7% | 46 k € | -36.5% | 72,5 k € | -17.5% | 87,8 k € | -5.3% | 92,7 k € | -36.5% | 145,9 k € | +2.6% | 142,1 k € | -1.9% | 144,8 k € | +2.9% | 140,8 k € | +0.3% | 140,4 k € | +4.4% | 134,5 k € | -0.6% | 135,2 k € | +22.6% | 110,3 k € | +26.3% | 87,3 k € |
| Total assets | 36,2 k € | +115% | 16,8 k € | +62.2% | 10,4 k € | -73.8% | 39,6 k € | +7.7% | 36,7 k € | -42.3% | 63,7 k € | -14.5% | 74,5 k € | -3.3% | 77,1 k € | -13.1% | 88,7 k € | -41.1% | 150,5 k € | -2.1% | 153,8 k € | +5.7% | 145,4 k € | -31.9% | 213,6 k € | +9.9% | 194,4 k € | +10.3% | 176,2 k € | +21.7% | 144,8 k € | -2.4% | 148,4 k € | -15.8% | 176,3 k € | +41.2% | 124,9 k € |
| Cash | 6,8 k € | +127% | 3 k € | -40.3% | 5 k € | +17.0% | 4,3 k € | +291% | 1,1 k € | -89.8% | 10,8 k € | +781% | 1,2 k € | -81.9% | 6,8 k € | +9.4% | 6,2 k € | -79.4% | 30,1 k € | -44.6% | 54,3 k € | +172% | 19,9 k € | +23.6% | 16,1 k € | +87.7% | 8,6 k € | -33.8% | 13 k € | +63.3% | 8 k € | -66.5% | 23,7 k € | +154% | 9,3 k € | -79.7% | 46 k € |
| Debts | 12,6 k € | +22.9% | 10,2 k € | -43.3% | 18,1 k € | +20.7% | 15 k € | +1799% | 787,9 € | -94.9% | 15,5 k € | -45.4% | 28,5 k € | +521% | 4,6 k € | +414% | 892 € | -98.5% | 57,8 k € | +633% | 7,9 k € | +140% | 3,3 k € | -95.2% | 68,8 k € | +32.8% | 51,8 k € | +44.6% | 35,8 k € | +245% | 10,4 k € | -21.5% | 13,2 k € | -80.0% | 66 k € | +75.7% | 37,6 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 31/12/2024 · 1 active · 3 ended
Active mandates
BAUDOUIN DESCHAMPS
ActiveEnded mandates
Baudouin DESCAMPS
EndedBAUDOUIN DESCHAMPS
EndedMARCELLINE COLS
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
MP@● Active | 0875.904.060 |
Financials
Annual accounts
Full financial information
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Abridged model | Abridged model |
| Start of the financial year | 01/01/2024 | 01/01/2023 | 01/01/2022 | 01/01/2021 | 01/01/2020 | 01/01/2019 |
| Closing of the financial year | 31/12/2024 | 31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 | 31/12/2019 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 30/07/2025 | 29/06/2024 | 02/08/2023 | 15/06/2022 | 27/08/2021 | 22/09/2020 |
| General meeting | 07/05/2025 | 02/05/2024 | 03/05/2023 | 04/05/2022 | 05/05/2021 | 06/05/2020 |
| 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 daysFilings
Annual accounts filings
19 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2024 | 07/05/2025 | 30/07/2025 | French | |
| Micro model | 31/12/2023 | 02/05/2024 | 29/06/2024 | French | |
| Micro model | 31/12/2022 | 03/05/2023 | 02/08/2023 | French | |
| Micro model | 31/12/2021 | 04/05/2022 | 15/06/2022 | French | |
| Abridged model | 31/12/2020 | 05/05/2021 | 27/08/2021 | French | |
| Abridged model | 31/12/2019 | 06/05/2020 | 22/09/2020 | French | |
| Abridged model | 31/12/2018 | 02/05/2019 | 24/06/2019 | French | |
| Abridged model | 31/12/2017 | 02/05/2018 | 13/07/2018 | French | |
| Abridged model | 31/12/2016 | 03/05/2017 | 02/06/2017 | French | |
| Abridged model | 31/12/2015 | 04/05/2016 | 20/05/2016 | French | |
| Abridged model | 31/12/2014 | 06/05/2015 | 28/05/2015 | French | |
| Abridged model | 31/12/2013 | 07/05/2014 | 28/08/2014 | French | |
| Abridged model | 31/12/2012 | 02/05/2013 | 24/07/2013 | French | |
| Abridged model | 31/12/2011 | 02/05/2012 | 28/06/2012 | French | |
| Abridged model | 31/12/2010 | 30/06/2011 | 30/08/2011 | French | |
| Abridged model | 31/12/2009 | 30/06/2010 | 27/08/2010 | French | |
| Abridged model | 31/12/2008 | 30/06/2009 | 31/08/2009 | French | |
| Abridged model | 31/12/2007 | 07/05/2008 | 22/08/2008 | French | |
| Abridged model | 31/12/2006 | 02/05/2007 | 26/06/2007 | 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 31/12/2024 · 1 active · 3 ended
Active mandates
BAUDOUIN DESCHAMPS
ActiveEnded mandates
Baudouin DESCAMPS
EndedBAUDOUIN DESCHAMPS
EndedMARCELLINE COLS
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2024Annual accounts 202423,4 k €↑
- 2023Annual accounts 20237,9 k €↑
- 2022Annual accounts 2022-32,3 k €↓
- 2021Annual accounts 2021-11,3 k €↑
- 2020Annual accounts 2020-12,2 k €↓
- 2019Annual accounts 20192,1 k €↑
- 2018Annual accounts 2018-26,4 k €↓
- 2017Annual accounts 2017-15,3 k €↓
- 2016Annual accounts 2016-4,9 k €↑
- 2015Annual accounts 2015-8,2 k €↓
- 2014Annual accounts 20143,7 k €↑
- 2013Annual accounts 2013-2,7 k €↓
- 2012Annual accounts 20124 k €↑
- 2011Annual accounts 2011396,3 €↓
- 2010Annual accounts 20105,9 k €↑
- 2009Annual accounts 20092,2 k €↓
- 2008Annual accounts 20086,4 k €↓
- 2007Annual accounts 200723 k €↓
- 2006Annual accounts 200668,8 k €
- 09/11/2005IncorporationPrivate limited company