ACTIVE

CALYPSO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

49,4 k €

+1878.4% YoY

Gross margin

84,1 k €

+592.9% YoY

Equity

258,4 k €

+11.7% YoY

What does CALYPSO do?

CALYPSO is a Private limited company incorporated in 2006. Its main activity is: Activities of holding companies. Its registered office is in Raeren.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0881.768.107

Incorporation

01/06/2006

Legal form

Private limited company

Registered office

Hubertusweg 46
4730 Raeren · WallonieSee on map

Contributed capital

20 000,00 €

Latest accounts

31/12/2025

Activities (NACE)

64200Activities of holding companies· main 64210Activities of holding companies 65231Reinsurance 70200Management consultancy activities 70220Business and other management consultancy activities 74142Specialised design activities

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	84,1 k €	+593%	12,1 k €	+59.8%	7,6 k €	-17.6%	9,2 k €	+6.3%	8,7 k €	+24.2%	7 k €	-4.3%	7,3 k €	-66.0%	21,5 k €	+11.6%	19,3 k €	-42.4%	33,4 k €	+22.1%	27,4 k €	-36.5%	43,1 k €	+62.9%	26,5 k €	+204%	8,7 k €	-17.4%	10,5 k €	-12.8%	12,1 k €	+447%	-3,5 k €	-105%	67,3 k €	-5.8%	71,4 k €	+114%	33,4 k €
EBITDA	82,5 k €	+688%	10,5 k €	+89.2%	5,5 k €	-29.5%	7,8 k €	+7.0%	7,3 k €	+32.0%	5,6 k €	-5.6%	5,9 k €	-70.2%	19,7 k €	+10.2%	17,9 k €	-44.2%	32,1 k €	+24.9%	25,7 k €	-38.5%	41,8 k €	+66.0%	25,2 k €	+235%	7,5 k €	-19.9%	9,4 k €	-21.8%	12 k €	+435%	-3,6 k €	-105%	67,2 k €	-5.8%	71,3 k €	+114%	33,4 k €
Operating result	74,8 k €	+2620%	2,7 k €	+260%	-1,7 k €	-361%	660 €	+565%	99,3 €	+105%	-2 k €	+41.6%	-3,4 k €	-132%	10,5 k €	+21.1%	8,7 k €	-61.7%	22,6 k €	+39.5%	16,2 k €	-50.2%	32,6 k €	+104%	15,9 k €	+1026%	-1,7 k €	-15271%	-11,2 €	-100%	2,8 k €	+129%	-9,8 k €	-115%	66,8 k €	-6.3%	71,3 k €	+115%	33,1 k €
Net result	49,4 k €	+1878%	2,5 k €	+271%	-1,5 k €	-299%	735,7 €	+104%	359,8 €	+132%	-1,1 k €	+40.7%	-1,9 k €	-125%	7,5 k €	+12.1%	6,7 k €	-34.6%	10,3 k €	+143%	4,2 k €	-77.8%	19 k €	+58.6%	12 k €	+355%	-4,7 k €	-133%	14,1 k €	-40.8%	23,8 k €	-95.0%	477 k €	+752%	56 k €	-2.5%	57,5 k €	+279%	15,2 k €
Balance sheet
Equity	258,4 k €	+11.7%	231,4 k €	+1.1%	228,9 k €	-0.6%	230,4 k €	+0.3%	229,6 k €	+0.2%	229,3 k €	-33.1%	342,9 k €	-0.5%	344,8 k €	+2.0%	338,1 k €	+1.8%	332 k €	+3.2%	321,7 k €	+2.3%	314,5 k €	+71.9%	182,9 k €	-40.6%	307,9 k €	-1.5%	312,6 k €	-43.0%	548,6 k €	-6.0%	583,7 k €	+447%	106,7 k €	+111%	50,7 k €	+57.4%	32,2 k €
Total assets	269,8 k €	+14.6%	235,3 k €	+2.5%	229,6 k €	-9.4%	253,4 k €	+0.5%	252,1 k €	-0.4%	253,1 k €	-27.6%	349,8 k €	-3.7%	363,2 k €	-1.1%	367,3 k €	-3.5%	380,8 k €	-33.8%	575,2 k €	-5.4%	607,8 k €	+23.0%	494 k €	-13.4%	570,6 k €	-1.3%	577,9 k €	-36.7%	913,3 k €	-17.1%	1,1 M €	+138%	462,7 k €	-2.6%	475,3 k €	-2.0%	485 k €
Cash	42,9 k €	-34.7%	65,7 k €	+67.2%	39,3 k €	-13.3%	45,4 k €	+91.2%	23,7 k €	+463%	4,2 k €	-94.4%	74,9 k €	+3.5%	72,3 k €	+36.7%	52,9 k €	+32.4%	40 k €	-79.8%	198,2 k €	+1003%	18 k €	+9.9%	16,4 k €	-24.4%	21,6 k €	-85.5%	149,7 k €	+11592%	1,3 k €	-82.6%	7,4 k €	+64.9%	4,5 k €	-75.2%	18 k €	-35.6%	28 k €
Debts	11,3 k €	+189%	3,9 k €	+443%	722,4 €	-96.8%	22,9 k €	+2.1%	22,5 k €	-6.0%	23,9 k €	+245%	6,9 k €	-62.4%	18,4 k €	-37.1%	29,2 k €	-40.0%	48,7 k €	-80.4%	248,1 k €	-13.7%	287,6 k €	-6.1%	306,1 k €	+18.7%	257,9 k €	-0.8%	259,9 k €	-27.6%	359,2 k €	-30.5%	516,9 k €	+45.7%	354,7 k €	-16.4%	424,2 k €	-6.2%	452,4 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

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

Active mandates

Hubert Bosten

Director · since 01 juin 2006

Active

Ended mandates

Hubert Bosten

Manager · since 01 juin 2006

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

Estimate

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.

Governance

Board of directors

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

Active mandates

Hubert Bosten

Director · since 01 juin 2006

Active

Ended mandates

Hubert Bosten

Manager · since 01 juin 2006

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office24/11/2020
GESELLSCHAFTSSITZ - KAPITAL - AKTIEN - SATZUNGEN (UEBERSETZUNG, KOORDINATION, ANDERE AENDERUNGEN, ) - AENDERUNG RECHTSFORM
PDF
Capital / shares22/04/2014
KAPITAL - AKTIEN
PDF
Other03/03/2009
GEGENSTAND
PDF
Other20/06/2006
RUBRIK GRUENDUNG (NEUE RECHTSPERSON, EROEFFNUNG FILIALE, USW)
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 202549,4 k €↑
2024
Annual accounts 20242,5 k €↑
2023
Annual accounts 2023-1,5 k €↓
2022
Annual accounts 2022735,7 €↑
2021
Annual accounts 2021359,8 €↑
2020
Annual accounts 2020-1,1 k €↑
2019
Annual accounts 2019-1,9 k €↓
2018
Annual accounts 20187,5 k €↑
2017
Annual accounts 20176,7 k €↓
2016
Annual accounts 201610,3 k €↑
2015
Annual accounts 20154,2 k €↓
2014
Annual accounts 201419 k €↑
2013
Annual accounts 201312 k €↑
2012
Annual accounts 2012-4,7 k €↓
2011
Annual accounts 201114,1 k €↓
2010
Annual accounts 201023,8 k €↓
2009
Annual accounts 2009477 k €↑
2008
Annual accounts 200856 k €↓
2007
Annual accounts 200757,5 k €↑
2006
Annual accounts 200615,2 k €
01/06/2006
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

CALYPSO

Overview

What does CALYPSO 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