ACTIVE

ILICEUS

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

399,3 k €

+19.6% YoY

Gross margin

451,3 k €

+13.9% YoY

Equity

2,3 M €

+20.8% YoY

What does ILICEUS do?

ILICEUS is a Private limited company incorporated in 2006. Its main activity is: Management consultancy activities. Its registered office is in Overijse.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0883.624.567

Incorporation

20/09/2006

Legal form

Private limited company

Registered office

Nieuwelaan 21
3090 Overijse · FlandreSee on map

Contributed capital

206 893,50 €

Latest accounts

31/12/2024

Activities (NACE)

70200Management consultancy activities· main 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 18 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	451,3 k €	+13.9%	396,2 k €	+28.0%	309,6 k €	-11.9%	351,4 k €	+4.5%	336,1 k €	-41.7%	576,4 k €	+61.0%	358 k €	-3.0%	369,2 k €	+78.8%	206,4 k €	+5.2%	196,2 k €	-22.3%	252,5 k €	-0.6%	254 k €	+41.1%	180 k €	+12.3%	160,3 k €	+13.0%	141,9 k €	+1.3%	140 k €	-39.1%	230,1 k €	+56.9%	146,7 k €
EBITDA	435,6 k €	+15.3%	377,9 k €	+31.8%	286,6 k €	-14.1%	333,6 k €	+5.9%	315 k €	-44.7%	569,7 k €	+60.8%	354,2 k €	-2.2%	362,2 k €	+85.0%	195,8 k €	+1.9%	192,1 k €	-23.0%	249,4 k €	+0.3%	248,6 k €	+38.8%	179,2 k €	+25.8%	142,4 k €	+14.2%	124,7 k €	+1.0%	123,5 k €	-42.0%	212,9 k €	+1284%	15,4 k €
Operating result	61,3 k €	+217%	19,4 k €	+134%	-56,8 k €	-213%	50,2 k €	-51.5%	103,6 k €	-74.5%	405,7 k €	+110%	193 k €	-10.2%	214,9 k €	+299%	53,9 k €	+403%	10,7 k €	-94.3%	187,9 k €	+32.9%	141,4 k €	-12.8%	162,1 k €	+30.8%	124 k €	+15.7%	107,2 k €	-5.8%	113,8 k €	-44.4%	204,5 k €	+1708%	11,3 k €
Net result	399,3 k €	+19.6%	333,8 k €	+272%	89,7 k €	-39.4%	148,1 k €	+7.0%	138,4 k €	-59.2%	339,1 k €	+58.8%	213,5 k €	+32.2%	161,6 k €	+1294%	11,6 k €	+184%	-13,8 k €	-113%	108,7 k €	+15.7%	94 k €	-8.4%	102,6 k €	-84.1%	647,2 k €	+917%	63,6 k €	-12.7%	72,8 k €	-44.9%	132,2 k €	+1997%	6,3 k €
Balance sheet
Equity	2,3 M €	+20.8%	1,9 M €	-3.0%	2 M €	+4.8%	1,9 M €	+8.5%	1,7 M €	+8.7%	1,6 M €	+26.9%	1,3 M €	+18.0%	1,1 M €	+17.8%	906,2 k €	+1.3%	894,7 k €	-1.5%	908,5 k €	+13.6%	799,7 k €	+3.8%	770,3 k €	+15.4%	667,7 k €	+342%	151,1 k €	+72.7%	87,5 k €	+497%	14,7 k €	+17.3%	12,5 k €
Total assets	3,5 M €	+8.8%	3,3 M €	-5.6%	3,4 M €	-1.3%	3,5 M €	+2.1%	3,4 M €	+39.9%	2,4 M €	+13.2%	2,2 M €	+8.3%	2 M €	+2.1%	2 M €	+5.9%	1,8 M €	+9.2%	1,7 M €	-1.6%	1,7 M €	+54.1%	1,1 M €	+9.5%	1 M €	-18.6%	1,3 M €	+302%	311,2 k €	-10.8%	348,9 k €	+119%	159,6 k €
Cash	60,2 k €	-88.4%	521,1 k €	+432%	98 k €	-52.1%	204,5 k €	-51.8%	424,4 k €	-34.5%	647,9 k €	+703%	80,6 k €	-32.4%	119,3 k €	+1027%	10,6 k €	-94.5%	194 k €	-74.6%	764 k €	-13.0%	877,9 k €	-3.0%	904,6 k €	+13.7%	795,8 k €	+202%	263,5 k €	+85.0%	142,4 k €	+53.6%	92,7 k €	-6.7%	99,4 k €
Debts	1 M €	-9.9%	1,1 M €	-10.7%	1,3 M €	-9.6%	1,4 M €	-5.3%	1,5 M €	+132%	639,2 k €	-8.6%	699,7 k €	-4.2%	730,2 k €	-14.3%	852 k €	+12.3%	758,4 k €	+28.7%	589,5 k €	-18.8%	725,6 k €	+377%	152,1 k €	-4.0%	158,4 k €	-82.9%	924,9 k €	+1329%	64,7 k €	-66.1%	190,7 k €	+932%	18,5 k €

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 31/12/2024 · 2 active

Active mandates

Jean-Roger DE BANDT

Manager

Active

Nathalie de Cordes

Manager

Active

At this address

Other companies at this address

Company	CBE no.
ALLEVIA● Active	0780.537.719
Atalsia● Active	1003.919.217

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro 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	01/07/2025	03/10/2024	24/07/2023	28/07/2022	02/08/2021	06/07/2020
General meeting	30/06/2025	29/06/2024	30/06/2023	30/06/2022	07/06/2021	26/06/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	30/06/2025	01/07/2025	Dutch	PDF
Micro modelCorrection	31/12/2023	29/06/2024	03/10/2024	Dutch	PDF
Micro model	31/12/2023	29/06/2024	20/08/2024	Dutch	PDF
Micro model	31/12/2022	30/06/2023	24/07/2023	Dutch	PDF
Micro model	31/12/2021	30/06/2022	28/07/2022	Dutch	PDF
Micro model	31/12/2020	07/06/2021	02/08/2021	Dutch	PDF
Abridged model	31/12/2019	26/06/2020	06/07/2020	Dutch	PDF
Abridged model	31/12/2018	28/06/2019	18/07/2019	Dutch	PDF
Abridged model	31/12/2017	29/06/2018	30/07/2018	Dutch	PDF
Abridged model	31/12/2016	30/06/2017	17/07/2017	Dutch	PDF
Abridged model	31/12/2015	06/06/2016	26/07/2016	Dutch	PDF
Abridged model	31/12/2014	01/06/2015	03/08/2015	Dutch	PDF
Abridged model	31/12/2013	02/06/2014	26/06/2014	Dutch	PDF
Abridged model	31/12/2012	03/06/2013	25/07/2013	Dutch	PDF
Abridged model	31/12/2011	04/06/2012	31/07/2012	Dutch	PDF
Abridged model	31/12/2010	06/06/2011	28/07/2011	Dutch	PDF
Abridged model	31/12/2009	07/06/2010	30/06/2010	Dutch	PDF
Abridged model	31/12/2008	01/06/2009	22/07/2009	Dutch	PDF
Abridged model	31/12/2007	02/06/2008	23/07/2008	Dutch	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 31/12/2024 · 2 active

Active mandates

Jean-Roger DE BANDT

Manager

Active

Nathalie de Cordes

Manager

Active

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates13/04/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DIVERSEN - DOEL - ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares22/10/2013
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Other28/09/2006
RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
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

2024
Annual accounts 2024399,3 k €↑
2023
Annual accounts 2023333,8 k €↑
2022
Annual accounts 202289,7 k €↓
2021
Annual accounts 2021148,1 k €↑
2020
Annual accounts 2020138,4 k €↓
2019
Annual accounts 2019339,1 k €↑
2018
Annual accounts 2018213,5 k €↑
2017
Annual accounts 2017161,6 k €↑
2016
Annual accounts 201611,6 k €↑
2015
Annual accounts 2015-13,8 k €↓
2014
Annual accounts 2014108,7 k €↑
2013
Annual accounts 201394 k €↓
2012
Annual accounts 2012102,6 k €↓
2011
Annual accounts 2011647,2 k €↑
2010
Annual accounts 201063,6 k €↓
2009
Annual accounts 200972,8 k €↓
2008
Annual accounts 2008132,2 k €↑
2007
Annual accounts 20076,3 k €
20/09/2006
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

ILICEUS

Overview

What does ILICEUS do?

Trend over 18 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