ACTIVE

M-SYS Marketing System

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

22 k €

+363.8% YoY

Gross margin

28,5 k €

+325.1% YoY

Equity

481,7 k €

+4.2% YoY

What does M-SYS Marketing System do?

M-SYS Marketing System is a Private limited company incorporated in 2006. Its main activity is: Advertising agencies. Its registered office is in Enghien.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0883.570.822

Incorporation

18/09/2006

Legal form

Private limited company

Registered office

Drève des Catulas(P.E.) 5
7850 Enghien · Wallonie

Contributed capital

283 500,00 €

Latest accounts

31/12/2025

Activities (NACE)

73110Advertising agencies· main 73110Advertising agencies 74401Other professional, scientific and technical activities 70200Management consultancy activities 70210Public relations and communication activities 70220Business and other management consultancy activities+3

Joint committees (2)

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	28,5 k €	+325%	6,7 k €	-81.1%	35,4 k €	+46.4%	24,2 k €	+17.0%	20,7 k €	-17.2%	25 k €	+3.8%	24 k €	-52.9%	51 k €	+44.9%	35,2 k €	-74.9%	140 k €	-4.9%	147,2 k €	-16.9%	177,1 k €	+6.6%	166 k €	-3.1%	171,4 k €	-22.7%	221,7 k €	+41.8%	156,3 k €	+20.6%	129,6 k €	-3.9%	134,9 k €	+1.8%	132,5 k €
EBITDA	28,1 k €	+345%	6,3 k €	-82.0%	35 k €	+54.3%	22,7 k €	+17.4%	19,3 k €	-18.2%	23,6 k €	+41.4%	16,7 k €	-66.0%	49,2 k €	+52.9%	32,2 k €	-56.8%	74,5 k €	+125%	33,2 k €	-50.5%	67 k €	+26.3%	53,1 k €	+2.4%	51,8 k €	-48.9%	101,5 k €	+167%	38 k €	-3.9%	39,6 k €	-40.0%	65,9 k €	-20.4%	82,8 k €
Operating result	27,9 k €	+343%	6,3 k €	-82.0%	35 k €	+54.3%	22,7 k €	+131%	9,8 k €	-10.4%	11 k €	+26.9%	8,6 k €	-78.5%	40,1 k €	+662%	5,3 k €	-91.6%	62,7 k €	+166%	23,6 k €	+22.5%	19,3 k €	+41.7%	13,6 k €	-24.0%	17,9 k €	-71.5%	62,8 k €	+3874%	1,6 k €	+28.0%	1,2 k €	-95.9%	30,1 k €	-40.9%	50,8 k €
Net result	22 k €	+364%	4,7 k €	-81.7%	25,9 k €	+33.1%	19,5 k €	+167%	7,3 k €	-28.3%	10,2 k €	+46.3%	7 k €	-72.4%	25,3 k €	+822%	-3,5 k €	-110%	35,4 k €	+445%	6,5 k €	+442%	1,2 k €	+132%	-3,7 k €	-43.2%	-2,6 k €	-108%	31,3 k €	+1408%	2,1 k €	+111%	-18,6 k €	-147%	39,7 k €	+48.0%	26,8 k €
Balance sheet
Equity	481,7 k €	+4.2%	462,2 k €	+1.0%	457,5 k €	+6.0%	431,5 k €	+3.2%	418 k €	+1.8%	410,7 k €	+2.5%	400,5 k €	+1.8%	393,5 k €	+6.9%	368,2 k €	-0.9%	371,7 k €	+10.5%	336,3 k €	+2.0%	329,8 k €	+0.4%	328,6 k €	-1.1%	332,3 k €	-0.8%	334,8 k €	+10.3%	303,5 k €	-8.4%	331,4 k €	-5.3%	350 k €	+12.8%	310,3 k €
Total assets	505,2 k €	+5.4%	479,3 k €	+0.3%	477,7 k €	+6.0%	450,6 k €	-7.5%	487,2 k €	-14.9%	572,4 k €	+2.7%	557,5 k €	+0.6%	553,9 k €	+4.0%	532,7 k €	-9.3%	587,7 k €	+0.3%	586 k €	-1.4%	594,1 k €	-2.5%	609,5 k €	-5.4%	644,1 k €	-6.2%	687 k €	-0.3%	688,8 k €	+8.7%	633,7 k €	-8.0%	689,1 k €	+13.1%	609,4 k €
Cash	55,2 k €	+54.7%	35,7 k €	+6.1%	33,6 k €	+421%	6,5 k €	-70.7%	22,1 k €	-57.6%	52,1 k €	+85.9%	28 k €	+97.8%	14,2 k €	-14.7%	16,6 k €	-63.0%	44,8 k €	+374%	9,5 k €	+16676%	56,4 €	-99.2%	6,7 k €	-54.0%	14,7 k €	+22.3%	12 k €	-49.3%	23,6 k €	-11.8%	26,8 k €	-16.5%	32,1 k €	+182%	11,4 k €
Debts	23,5 k €	+37.2%	17,1 k €	-13.1%	19,7 k €	+6.3%	18,5 k €	-73.0%	68,6 k €	-57.4%	160,8 k €	+3.1%	156,1 k €	-2.1%	159,5 k €	-3.1%	164,5 k €	-23.8%	216 k €	-13.5%	249,8 k €	-5.5%	264,4 k €	-5.9%	280,9 k €	-9.9%	311,9 k €	-11.4%	352 k €	-8.6%	385,3 k €	+27.4%	302,3 k €	-10.0%	336 k €	+13.4%	296,2 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		1,4 ETP	-50.0%	2,8 ETP	+33.3%	2,1 ETP	-36.4%	3,3 ETP	0.0%	3,3 ETP	+3.1%	3,2 ETP	+28.0%	2,5 ETP	+13.6%	2,2 ETP	+175%	0,8 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 3 ended

Active mandates

Luc Everaets

Director

Active

Ended mandates

Luc EVERAETS

Mandate · since 01 mars 2007

Ended

Luc EVERAETS

Director · since 18 septembre 2006

Ended

Luc EVERAETS

Manager · since 18 septembre 2006

Ended

At this address

Other companies at this address

Company	CBE no.
EVERAETS & Co● Active	0447.861.371

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	23/06/2026	23/09/2025	27/06/2024	09/08/2023	14/07/2022	17/06/2021
General meeting	16/06/2026	23/09/2025	25/06/2024	30/06/2023	21/06/2022	15/06/2021
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	16/06/2026	23/06/2026	French	PDF
Micro model	31/12/2024	23/09/2025	23/09/2025	French	PDF
Micro model	31/12/2023	25/06/2024	27/06/2024	French	PDF
Micro model	31/12/2022	30/06/2023	09/08/2023	French	PDF
Micro model	31/12/2021	21/06/2022	14/07/2022	French	PDF
Micro model	31/12/2020	15/06/2021	17/06/2021	French	PDF
Micro model	31/12/2019	16/06/2020	09/07/2020	French	PDF
Micro model	31/12/2018	18/06/2019	18/06/2019	French	PDF
Micro model	31/12/2017	26/06/2018	20/07/2018	French	PDF
Micro model	31/12/2016	20/06/2017	06/07/2017	French	PDF
Abridged model	31/12/2015	21/06/2016	08/07/2016	French	PDF
Abridged model	31/12/2014	16/06/2015	26/06/2015	French	PDF
Abridged model	31/12/2013	17/06/2014	11/07/2014	French	PDF
Abridged model	31/12/2012	18/06/2013	14/07/2013	French	PDF
Abridged model	31/12/2011	26/06/2012	25/07/2012	French	PDF
Abridged model	31/12/2010	21/06/2011	23/06/2011	French	PDF
Abridged model	31/12/2009	15/06/2010	08/07/2010	French	PDF
Abridged model	31/12/2008	16/06/2009	16/06/2009	French	PDF
Abridged model	31/12/2007	17/06/2008	18/06/2008	French	PDF

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.

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 · 3 ended

Active mandates

Luc Everaets

Director

Active

Ended mandates

Luc EVERAETS

Mandate · since 01 mars 2007

Ended

Luc EVERAETS

Director · since 18 septembre 2006

Ended

Luc EVERAETS

Manager · since 18 septembre 2006

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates16/01/2025
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - SIEGE SOCIAL - ADRESSE AUTRE QUE SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Restructuring26/09/2024
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Mandates04/04/2017
DEMISSIONS, NOMINATIONS
PDF
Other26/09/2006
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 202522 k €↑
2024
Annual accounts 20244,7 k €↓
2023
Annual accounts 202325,9 k €↑
2022
Annual accounts 202219,5 k €↑
2021
Annual accounts 20217,3 k €↓
2020
Annual accounts 202010,2 k €↑
2019
Annual accounts 20197 k €↓
2018
Annual accounts 201825,3 k €↑
2017
Annual accounts 2017-3,5 k €↓
2016
Annual accounts 201635,4 k €↑
2015
Annual accounts 20156,5 k €↑
2014
Annual accounts 20141,2 k €↑
2013
Annual accounts 2013-3,7 k €↓
2012
Annual accounts 2012-2,6 k €↓
2011
Annual accounts 201131,3 k €↑
2010
Annual accounts 20102,1 k €↑
2009
Annual accounts 2009-18,6 k €↓
2008
Annual accounts 200839,7 k €↑
2007
Annual accounts 200726,8 k €
18/09/2006
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

M-SYS Marketing System

Overview

What does M-SYS Marketing System 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