ACTIVE

MODYVA

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

91,1 k €

-3.0% YoY

Revenue

1,2 M €

-10.2% YoY

Equity

687,6 k €

+15.3% YoY

Workforce

7,4 ETP

+1.4% YoY

What does MODYVA do?

MODYVA is a Private company with limited liability incorporated in 2006. Its main activity is: Manufacture of sports goods. Its registered office is in Nivelles. It employs on average 7,4 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0882.779.875

Incorporation

31/07/2006

Legal form

Private company with limited liability

Registered office

Rue de l'Archiduc 1
1400 Nivelles · WallonieSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Average workforce

7,4 ETP

Activities (NACE)

32300Manufacture of sports goods· main 71121Engineering activities and related technical consultancy 71121Engineering activities and related technical consultancy 72109Research and experimental development on natural sciences and engineering 72190Other research and experimental development on natural sciences and engineering 26400Manufacture of consumer electronics+6

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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 18 financial years

	2025		2024		2023		2022		2021		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Revenue	1,2 M €	-10.2%	1,3 M €	+8.3%	1,2 M €	+13.3%	1,1 M €	+29.5%	841,8 k €	+34.4%	626,1 k €		–		–		–		–		–		–		–		–		–		–		–		–
EBITDA	185,1 k €	-2.4%	189,6 k €	-32.2%	279,5 k €	+51.6%	184,4 k €	+15.7%	159,3 k €	-18.5%	195,6 k €	+151%	77,8 k €	+28.6%	60,5 k €	-5.8%	64,2 k €	+51.8%	42,3 k €	-62.9%	114 k €	+166%	42,9 k €	-40.0%	71,5 k €	+0.1%	71,4 k €	+51.9%	47 k €	-15.1%	55,4 k €	+35.6%	40,9 k €	+45.9%	28 k €
Operating result	128,2 k €	-1.0%	129,4 k €	-13.6%	149,9 k €	+49.1%	100,5 k €	+16.1%	86,6 k €	-38.1%	140 k €	+302%	34,8 k €	-0.3%	34,9 k €	-1.0%	35,2 k €	+517%	5,7 k €	-92.6%	77,4 k €	+1038%	6,8 k €	-86.5%	50,2 k €	-8.4%	54,8 k €	+46.7%	37,3 k €	-20.2%	46,8 k €	+46.2%	32 k €	+31.9%	24,3 k €
Net result	91,1 k €	-3.0%	93,9 k €	-26.8%	128,2 k €	+69.9%	75,5 k €	+5.9%	71,3 k €	-28.3%	99,5 k €	+212%	31,9 k €	+113%	15 k €	-41.4%	25,6 k €	+3642%	-722,2 €	-102%	45,2 k €	+3212%	-1,5 k €	-105%	30,4 k €	-9.6%	33,6 k €	+45.9%	23,1 k €	-20.3%	28,9 k €	+4.2%	27,8 k €	+83.9%	15,1 k €
Balance sheet
Equity	687,6 k €	+15.3%	596,5 k €	+16.5%	511,9 k €	+28.3%	398,9 k €	+17.8%	338,8 k €	+31.7%	257,1 k €	+93.7%	132,7 k €	+61.8%	82 k €	+24.5%	65,9 k €	+67.1%	39,4 k €	-56.3%	90,2 k €	+205%	29,6 k €	-4.7%	31,1 k €	-38.7%	50,6 k €	+198%	17 k €	-55.2%	38 k €	-2.8%	39 k €	+83.4%	21,3 k €
Total assets	1,1 M €	+5.1%	1 M €	+9.1%	929,5 k €	+6.9%	869,4 k €	+33.9%	649,5 k €	-3.3%	671,7 k €	+33.5%	503,1 k €	+38.1%	364,3 k €	+7.1%	340,3 k €	+1.5%	335,3 k €	-13.4%	387 k €	+9.4%	353,9 k €	+96.9%	179,8 k €	+39.9%	128,5 k €	+18.9%	108,1 k €	+6.5%	101,4 k €	+13.2%	89,6 k €	+241%	26,3 k €
Cash	402,2 k €	+15.4%	348,5 k €	+2.4%	340,2 k €	+25.8%	270,4 k €	+110%	128,7 k €	+153%	50,8 k €	+50.4%	33,8 k €	-42.8%	59,1 k €	+236%	17,6 k €	+147%	7,1 k €	-86.1%	51,3 k €	+452%	9,3 k €	-75.0%	37,2 k €	-7.0%	40 k €	-21.3%	50,7 k €	+12.8%	45 k €	+32.1%	34 k €	+86.0%	18,3 k €
Debts	352 k €	-11.0%	395,3 k €	+0.8%	392,1 k €	-11.3%	441,8 k €	+42.2%	310,7 k €	-25.1%	414,6 k €	+12.0%	370,2 k €	+31.3%	281,9 k €	+2.7%	274,4 k €	-5.6%	290,6 k €	-0.3%	291,4 k €	-10.1%	324,2 k €	+118%	148,6 k €	+90.9%	77,8 k €	-14.5%	91 k €	+43.4%	63,5 k €	+25.5%	50,6 k €	+917%	5 k €
Other
Workforce	7,4 ETP	+1.4%	7,3 ETP	+1.4%	7,2 ETP	-2.7%	7,4 ETP	+34.5%	5,5 ETP		–		–		–		–		2,7 ETP	+35.0%	2,0 ETP	0.0%	2,0 ETP	+53.8%	1,3 ETP	+333%	0,3 ETP	0.0%	0,3 ETP		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 5 active · 16 ended

Active mandates

Katleen SOTTIAUX

Manager · since 27 juin 2025 · until 27 juin 2031

Active

Christine PETIT

Manager · since 01 janvier 2019 · until 27 juin 2031

Active

Christophe MAES

Manager · since 01 janvier 2019 · until 27 juin 2031

Active

Olivier LEGRAND

Chairman of the board of directors · since 01 janvier 2019 · until 27 juin 2031

Active

PHILIPPE BRUX

Manager · since 01 janvier 2019 · until 27 juin 2031

Active

Ended mandates

Christine Petit

Manager · since 01 janvier 2019

Ended

Christine PETIT

Director · since 01 janvier 2019 · until 11 juin 2025

Ended

Christine PETIT

Director · since 01 janvier 2019 · until 23 juin 2025

Ended

Christine PETIT

Manager · since 01 janvier 2019 · until 11 juin 2025

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Abridged model	Abridged model	Abridged 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	08/07/2026	30/06/2025	02/07/2024	02/07/2024	28/07/2022	22/07/2021
General meeting	23/06/2026	27/06/2025	28/06/2024	28/06/2024	29/06/2022	25/06/2021
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

22 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	23/06/2026	08/07/2026	Dutch	PDF
Full model	31/12/2025	23/06/2026	08/07/2026	French	PDF
Full model	31/12/2024	27/06/2025	30/06/2025	French	PDF
Full model	31/12/2024	27/06/2025	30/06/2025	Dutch	PDF
Full model	31/12/2023	28/06/2024	02/07/2024	French	PDF
Abridged modelCorrection	31/12/2022	28/06/2024	02/07/2024	French	PDF
Abridged model	31/12/2022	04/07/2023	09/07/2023	French	PDF
Abridged model	31/12/2021	29/06/2022	28/07/2022	French	PDF
Abridged model	31/12/2020	25/06/2021	22/07/2021	French	PDF
Micro model	31/12/2019	26/06/2020	15/07/2020	French	PDF
Micro model	31/12/2018	28/06/2019	30/08/2019	French	PDF
Micro model	31/12/2017	29/06/2018	31/08/2018	French	PDF
Micro model	31/12/2016	30/06/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	24/06/2016	30/08/2016	French	PDF
Abridged model	31/12/2014	26/06/2015	24/08/2015	French	PDF
Abridged model	31/12/2013	27/06/2014	26/08/2014	French	PDF
Abridged model	31/12/2012	28/06/2013	29/08/2013	French	PDF
Abridged model	31/12/2011	29/06/2012	21/08/2012	French	PDF
Abridged model	31/12/2010	24/06/2011	29/08/2011	French	PDF
Abridged model	31/12/2009	25/06/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	26/06/2009	31/08/2009	French	PDF
Abridged model	31/12/2007	27/06/2008	19/08/2008	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 31/12/2025 · 5 active · 16 ended

Active mandates

Katleen SOTTIAUX

Manager · since 27 juin 2025 · until 27 juin 2031

Active

Christine PETIT

Manager · since 01 janvier 2019 · until 27 juin 2031

Active

Christophe MAES

Manager · since 01 janvier 2019 · until 27 juin 2031

Active

Olivier LEGRAND

Chairman of the board of directors · since 01 janvier 2019 · until 27 juin 2031

Active

PHILIPPE BRUX

Manager · since 01 janvier 2019 · until 27 juin 2031

Active

Ended mandates

Christine Petit

Manager · since 01 janvier 2019

Ended

Christine PETIT

Director · since 01 janvier 2019 · until 11 juin 2025

Ended

Christine PETIT

Director · since 01 janvier 2019 · until 23 juin 2025

Ended

Christine PETIT

Manager · since 01 janvier 2019 · until 11 juin 2025

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates29/07/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates11/08/2022
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Registered office30/09/2019
SIEGE SOCIAL
PDF
Mandates27/02/2019
DEMISSIONS, NOMINATIONS
PDF
Registered office25/05/2009
SIEGE SOCIAL
PDF
Other08/08/2006
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 202591,1 k €↓
2024
Annual accounts 202493,9 k €↓
2023
Annual accounts 2023128,2 k €↑
2022
Annual accounts 202275,5 k €↑
2021
Annual accounts 202171,3 k €↓
2019
Annual accounts 201999,5 k €↑
2018
Annual accounts 201831,9 k €↑
2017
Annual accounts 201715 k €↓
2016
Annual accounts 201625,6 k €↑
2015
Annual accounts 2015-722,2 €↓
2014
Annual accounts 201445,2 k €↑
2013
Annual accounts 2013-1,5 k €↓
2012
Annual accounts 201230,4 k €↓
2011
Annual accounts 201133,6 k €↑
2010
Annual accounts 201023,1 k €↓
2009
Annual accounts 200928,9 k €↑
2008
Annual accounts 200827,8 k €↑
2007
Annual accounts 200715,1 k €
31/07/2006
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

MODYVA

Overview

What does MODYVA do?

Trend over 18 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