FUSION-K
0884.707.702 · rovalta.com · 23/09/2026
ACTIVE
FUSION-K
Financial year 2021 · closed on 30/09/2021
Net result
7,5 k €
+4139.9% YoY
Gross margin
52 k €
+31.4% YoY
Equity
-4,5 k €
-154.7% YoY
Overview
What does FUSION-K do?
FUSION-K is a Private company with limited liability incorporated in 2006. Its registered office is in Gesves.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0884.707.702
Incorporation
26/10/2006
Legal form
Private company with limited liability
Registered office
Rue de Houyoux 4
5340 Gesves · WallonieSee on map
5340 Gesves · WallonieSee on map
Contributed capital
6 300,00 €
Latest accounts
30/09/2021
Contacts
3 public details availableLog in to view
Signals
ProfitablePositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 14 financial years
| 2021 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||
| Gross margin | 52 k € | +31.4% | 39,6 k € | +61.4% | 24,5 k € | +21.9% | 20,1 k € | -51.0% | 41 k € | +38.9% | 29,5 k € | -26.9% | 40,4 k € | +1007% | -4,5 k € | -182% | 5,4 k € | +218% | -4,6 k € | -1281% | 388,3 € | +107% | -5,8 k € | -384% | 2 k € | +365% | 440 € |
| EBITDA | 14,9 k € | +587% | 2,2 k € | +94.7% | 1,1 k € | +125% | -4,4 k € | -16713% | -26,4 € | -102% | 1,7 k € | -95.3% | 35,6 k € | +875% | -4,6 k € | -188% | 5,2 k € | +211% | -4,7 k € | -1314% | 388,3 € | +107% | -5,8 k € | -384% | 2 k € | +520% | 330 € |
| Operating result | 13,8 k € | +1137% | 1,1 k € | +216% | -962,8 € | +82.4% | -5,5 k € | -420% | -1,1 k € | -258% | 664,3 € | -98.1% | 34,6 k € | +719% | -5,6 k € | -232% | 4,2 k € | +190% | -4,7 k € | -1314% | 388,3 € | +105% | -8,6 k € | -2239% | 400,7 € | +209% | -367 € |
| Net result | 7,5 k € | +4140% | -185,7 € | +84.8% | -1,2 k € | +77.2% | -5,3 k € | -249% | -1,5 k € | -221% | -476,8 € | -102% | 26 k € | +563% | -5,6 k € | -230% | 4,3 k € | +191% | -4,8 k € | -2812% | -164,3 € | +98.1% | -8,6 k € | -5162% | 170,6 € | +128% | -607 € |
| Balance sheet | |||||||||||||||||||||||||||
| Equity | -4,5 k € | -155% | 8,2 k € | -2.2% | 8,4 k € | -12.6% | 9,7 k € | -35.6% | 15 k € | -9.3% | 16,5 k € | -2.8% | 17 k € | +289% | -9 k € | -166% | -3,4 k € | +56.1% | -7,7 k € | -163% | -2,9 k € | -5.9% | -2,8 k € | -147% | 5,9 k € | +3.0% | 5,7 k € |
| Total assets | 37,5 k € | -27.3% | 51,7 k € | +51.0% | 34,2 k € | -3.4% | 35,4 k € | -13.2% | 40,8 k € | -32.0% | 60 k € | +64.7% | 36,4 k € | +77.1% | 20,6 k € | -49.2% | 40,5 k € | +33.4% | 30,4 k € | +61.8% | 18,8 k € | -58.4% | 45,1 k € | +353% | 10 k € | -40.7% | 16,8 k € |
| Cash | 9,5 k € | +96.7% | 4,8 k € | +320% | 1,2 k € | -64.6% | 3,3 k € | -25.1% | 4,3 k € | +3012% | 139,7 € | -96.6% | 4,2 k € | -39.4% | 6,9 k € | -24.4% | 9,1 k € | +201% | 3 k € | +164% | 1,1 k € | -79.1% | 5,5 k € | +78.7% | 3,1 k € | -63.6% | 8,4 k € |
| Debts | 42 k € | -3.2% | 43,4 k € | +68.4% | 25,8 k € | +0.1% | 25,8 k € | -0.2% | 25,8 k € | -40.7% | 43,5 k € | +124% | 19,4 k € | -34.3% | 29,6 k € | -32.6% | 43,9 k € | +15.2% | 38,1 k € | +75.5% | 21,7 k € | -54.7% | 47,9 k € | +1071% | 4,1 k € | -63.1% | 11,1 k € |
| Other | |||||||||||||||||||||||||||
| Workforce | – | 1,0 ETP | 0.0% | 1,0 ETP | 0.0% | 1,0 ETP | -50.0% | 2,0 ETP | 0.0% | 2,0 ETP | – | – | – | – | – | – | – | – | |||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 0 € and 100 k€
See the valuationGovernance
Board of directors
Seen on filing of 30/09/2021 · 2 active · 2 ended
Active mandates
Mohamed BHANJI
ActiveRonald DAOUST
ActiveEnded mandates
Mohamed BHANJI
EndedRonald DAOUST
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
PETIT BALUCHON● Active | 0842.283.365 |
Financials
Annual accounts
Full financial information
| 2021 | 2019 | 2018 | 2017 | 2016 | 2015 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model |
| Start of the financial year | 01/10/2020 | 01/10/2018 | 01/10/2017 | 01/10/2016 | 01/10/2015 | 01/10/2014 |
| Closing of the financial year | 30/09/2021 | 30/09/2019 | 30/09/2018 | 30/09/2017 | 30/09/2016 | 30/09/2015 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 18/05/2022 | 25/06/2020 | 25/06/2020 | 08/11/2018 | 21/06/2017 | 26/04/2016 |
| General meeting | 02/05/2022 | 24/06/2020 | 16/05/2019 | 10/10/2018 | 17/06/2017 | 25/04/2016 |
| 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 daysFilings
Annual accounts filings
14 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 30/09/2021 | 02/05/2022 | 18/05/2022 | French | |
| Abridged model | 30/09/2019 | 24/06/2020 | 25/06/2020 | French | |
| Abridged model | 30/09/2018 | 16/05/2019 | 25/06/2020 | French | |
| Abridged model | 30/09/2017 | 10/10/2018 | 08/11/2018 | French | |
| Abridged model | 30/09/2016 | 17/06/2017 | 21/06/2017 | French | |
| Abridged model | 30/09/2015 | 25/04/2016 | 26/04/2016 | French | |
| Abridged model | 30/09/2014 | 28/04/2015 | 30/04/2015 | French | |
| Abridged model | 30/09/2013 | 24/04/2014 | 30/04/2014 | French | |
| Abridged model | 30/09/2012 | 21/05/2013 | 23/05/2013 | French | |
| Abridged model | 30/09/2011 | 21/03/2012 | 02/04/2012 | French | |
| Abridged model | 30/09/2010 | 16/03/2011 | 21/03/2011 | French | |
| Abridged model | 30/09/2009 | 16/03/2010 | 21/03/2011 | French | |
| Abridged model | 30/09/2008 | 18/03/2009 | 30/03/2009 | French | |
| Abridged model | 30/09/2007 | 09/04/2008 | 08/05/2008 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 0 € and 100 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 30/09/2021 · 2 active · 2 ended
Active mandates
Mohamed BHANJI
ActiveRonald DAOUST
ActiveEnded mandates
Mohamed BHANJI
EndedRonald DAOUST
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2021Annual accounts 20217,5 k €↑
- 2019Annual accounts 2019-185,7 €↑
- 2018Annual accounts 2018-1,2 k €↑
- 2017Annual accounts 2017-5,3 k €↓
- 2016Annual accounts 2016-1,5 k €↓
- 2015Annual accounts 2015-476,8 €↓
- 2014Annual accounts 201426 k €↑
- 2013Annual accounts 2013-5,6 k €↓
- 2012Annual accounts 20124,3 k €↑
- 2011Annual accounts 2011-4,8 k €↓
- 2010Annual accounts 2010-164,3 €↑
- 2009Annual accounts 2009-8,6 k €↓
- 2008Annual accounts 2008170,6 €↑
- 2007Annual accounts 2007-607 €
- 26/10/2006IncorporationPrivate company with limited liability