ACTIVE

SMARTPRO

Export PDF

Financial year 2018 · closed on 31/12/2018

Net result

36 k €

+70.1% YoY

Gross margin

87,3 k €

-16.5% YoY

Equity

252,9 k €

+16.6% YoY

What does SMARTPRO do?

SMARTPRO is a General partnership incorporated in 2006. Its main activity is: Public relations and communication activities. Its registered office is in Keerbergen.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0884.657.222

Incorporation

30/10/2006

Legal form

General partnership

Registered office

Jachthoorndreef 21
3140 Keerbergen · FlandreSee on map

Latest accounts

31/12/2018

Activities (NACE)

70210Public relations and communication activities· main 73300Advertising and market research 74141Specialised design activities 64200Activities of holding companies 64210Activities of holding companies 70200Management consultancy activities+3

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 12 financial years

	2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	87,3 k €	-16.5%	104,6 k €	+7.3%	97,5 k €	-29.0%	137,3 k €	+53.1%	89,7 k €	+127%	39,5 k €	-72.0%	141,1 k €	+13.0%	124,9 k €	-1.2%	126,5 k €	+950%	12 k €	-81.0%	63,5 k €	+502%	10,6 k €
EBITDA	86,4 k €	+22.0%	70,8 k €	-26.3%	96,1 k €	-29.2%	135,7 k €	+53.9%	88,2 k €	+127%	38,8 k €	-72.4%	140,5 k €	+13.2%	124,1 k €	-1.4%	125,8 k €	+1005%	11,4 k €	-82.0%	63,3 k €	+568%	9,5 k €
Operating result	48,7 k €	+7.4%	45,3 k €	-15.1%	53,4 k €	-42.0%	92 k €	+52.8%	60,2 k €	+573%	8,9 k €	-92.1%	113,4 k €	+25.8%	90,1 k €	+12.4%	80,2 k €	+385%	-28,1 k €	-205%	26,9 k €	+931%	2,6 k €
Net result	36 k €	+70.1%	21,2 k €	-27.3%	29,1 k €	-37.2%	46,4 k €	+41.6%	32,8 k €	+453%	-9,3 k €	-114%	67,7 k €	+33.1%	50,9 k €	-8.5%	55,6 k €	+221%	-45,8 k €	-486%	11,9 k €	+3070%	374,2 €
Balance sheet
Equity	252,9 k €	+16.6%	216,9 k €	+10.8%	195,7 k €	+17.5%	166,6 k €	+38.6%	120,2 k €	+37.4%	87,5 k €	-40.4%	146,8 k €	+85.6%	79,1 k €	+180%	28,2 k €	+203%	-27,4 k €	-248%	18,4 k €	+180%	6,6 k €
Total assets	264,7 k €	+14.3%	231,5 k €	-44.8%	419,2 k €	-1.5%	425,4 k €	+15.5%	368,4 k €	-10.9%	413,5 k €	-2.5%	424,1 k €	+12.8%	375,8 k €	-2.9%	386,9 k €	+11.2%	348,1 k €	-9.1%	383 k €	+1070%	32,7 k €
Cash	94,6 k €	+72.2%	54,9 k €	-44.2%	98,4 k €	+6.3%	92,5 k €	+66.4%	55,6 k €	-37.9%	89,5 k €	+3.5%	86,5 k €	+136%	36,7 k €	+46.9%	25 k €	+2270%	1,1 k €	-91.9%	12,9 k €	+116%	6 k €
Debts	11,8 k €	-19.4%	14,6 k €	-93.4%	222,9 k €	-13.9%	258,8 k €	+4.3%	248,1 k €	-23.9%	326 k €	+17.6%	277,3 k €	-6.5%	296,5 k €	-17.3%	358,7 k €	-4.5%	375,4 k €	+3.0%	364,5 k €	+1293%	26,2 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2018 · 2 active · 3 ended

Active mandates

Sophie Vanthillo

Manager · since 25 octobre 2006

Active

Yves Doens

Manager · since 25 octobre 2006

Active

Ended mandates

Yves Doens

Manager · since 30 octobre 2006

Ended

Sophie Vanthillo

Manager

Ended

Yves Doens

Manager

Ended

Annual accounts

Full financial information

	2018	2017	2016	2015	2014	2013
Type of account	Micro model	Micro model	Micro model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2018	01/01/2017	01/01/2016	01/01/2015	01/01/2014	01/01/2013
Closing of the financial year	31/12/2018	31/12/2017	31/12/2016	31/12/2015	31/12/2014	31/12/2013
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	05/08/2019	30/08/2018	31/08/2017	12/07/2016	31/08/2015	25/08/2014
General meeting	02/05/2019	03/05/2018	04/05/2017	06/05/2016	07/05/2015	02/05/2014
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

12 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2018	02/05/2019	05/08/2019	Dutch	PDF
Micro model	31/12/2017	03/05/2018	30/08/2018	Dutch	PDF
Micro model	31/12/2016	04/05/2017	31/08/2017	Dutch	PDF
Abridged model	31/12/2015	06/05/2016	12/07/2016	Dutch	PDF
Abridged model	31/12/2014	07/05/2015	31/08/2015	Dutch	PDF
Abridged model	31/12/2013	02/05/2014	25/08/2014	Dutch	PDF
Abridged model	31/12/2012	02/05/2013	11/07/2013	Dutch	PDF
Abridged model	31/12/2011	03/05/2012	13/07/2012	Dutch	PDF
Abridged model	31/12/2010	05/05/2011	16/07/2011	Dutch	PDF
Abridged model	31/12/2009	06/05/2010	13/07/2010	Dutch	PDF
Abridged model	31/12/2008	07/05/2009	23/07/2009	Dutch	PDF
Abridged model	31/12/2007	02/05/2008	09/06/2008	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/12/2018 · 2 active · 3 ended

Active mandates

Sophie Vanthillo

Manager · since 25 octobre 2006

Active

Yves Doens

Manager · since 25 octobre 2006

Active

Ended mandates

Yves Doens

Manager · since 30 octobre 2006

Ended

Sophie Vanthillo

Manager

Ended

Yves Doens

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates19/12/2022
ONTSLAGEN - BENOEMINGEN
PDF
Other08/08/2019
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM
PDF
Registered office11/01/2018
MAATSCHAPPELIJKE ZETEL
PDF
Registered office13/01/2009
MAATSCHAPPELIJKE ZETEL
PDF
Other09/11/2006
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

2018
Annual accounts 201836 k €↑
2017
Annual accounts 201721,2 k €↓
2016
Annual accounts 201629,1 k €↓
2015
Annual accounts 201546,4 k €↑
2014
Annual accounts 201432,8 k €↑
2013
Annual accounts 2013-9,3 k €↓
2012
Annual accounts 201267,7 k €↑
2011
Annual accounts 201150,9 k €↓
2010
Annual accounts 201055,6 k €↑
2009
Annual accounts 2009-45,8 k €↓
2008
Annual accounts 200811,9 k €↑
2007
Annual accounts 2007374,2 €
30/10/2006
IncorporationGeneral partnership

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

SMARTPRO

Overview

What does SMARTPRO do?

Trend over 12 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