ACTIVE

BSDI

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

66,7 k €

-18.6% YoY

Gross margin

110,5 k €

-14.0% YoY

Equity

778,8 k €

+9.4% YoY

What does BSDI do?

BSDI is a Private company with limited liability incorporated in 2007. Its registered office is in Waterloo.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0890.096.051

Incorporation

12/06/2007

Legal form

Private company with limited liability

Registered office

Avenue Lord Uxbridge 7
1410 Waterloo · WallonieSee on map

Contributed capital

18 550,00 €

Latest accounts

30/06/2025

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

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	110,5 k €	-14.0%	128,5 k €	-1.0%	129,8 k €	+8.2%	119,9 k €	+5.4%	113,8 k €	+35.7%	83,9 k €	-13.7%	97,2 k €	-7.6%	105,2 k €	-16.5%	126 k €	+19.7%	105,3 k €	+227%	32,2 k €	-62.0%	84,5 k €	+18.4%	71,4 k €	-55.6%	160,9 k €	+88.7%	85,3 k €	-35.8%	132,9 k €	+45.0%	91,6 k €	-39.0%	150,2 k €
EBITDA	108,9 k €	-14.0%	126,7 k €	-1.0%	128 k €	+7.9%	118,6 k €	+5.7%	112,2 k €	+36.2%	82,4 k €	-13.9%	95,7 k €	-7.5%	103,5 k €	-17.2%	125 k €	+20.8%	103,4 k €	+234%	30,9 k €	-45.5%	56,7 k €	-20.3%	71,1 k €	-55.6%	160,4 k €	+89.2%	84,8 k €	-35.8%	132 k €	+44.7%	91,2 k €	-38.8%	149 k €
Operating result	94,3 k €	-15.9%	112,1 k €	-1.2%	113,4 k €	+8.3%	104,8 k €	+6.2%	98,7 k €	+54.2%	64 k €	-16.4%	76,5 k €	-15.7%	90,8 k €	-18.3%	111 k €	+18.1%	94 k €	+711%	11,6 k €	-68.2%	36,4 k €	-43.6%	64,6 k €	-58.2%	154,7 k €	+104%	75,7 k €	-38.0%	122,2 k €	+54.6%	79 k €	-43.6%	140,2 k €
Net result	66,7 k €	-18.6%	82 k €	-1.8%	83,4 k €	+11.0%	75,1 k €	+13.4%	66,2 k €	+48.1%	44,7 k €	-21.7%	57,1 k €	-4.8%	60 k €	-27.1%	82,4 k €	+6.8%	77,1 k €	+1160%	6,1 k €	-80.5%	31,4 k €	-30.7%	45,4 k €	-55.2%	101,4 k €	+104%	49,7 k €	-39.4%	82 k €	+55.2%	52,8 k €	-40.9%	89,4 k €
Balance sheet
Equity	778,8 k €	+9.4%	712,1 k €	+12.1%	635,1 k €	+13.6%	559,3 k €	+15.5%	484,2 k €	+15.6%	418,9 k €	+9.6%	382,2 k €	+10.8%	345 k €	+15.0%	300 k €	+30.6%	229,7 k €	+39.6%	164,6 k €	-3.5%	170,4 k €	+4.8%	162,7 k €	+33.6%	121,8 k €	+497%	20,4 k €	-65.6%	59,2 k €	-56.8%	137,2 k €	+62.6%	84,4 k €
Total assets	876,6 k €	+7.5%	815,5 k €	+11.5%	731,1 k €	+10.8%	659,7 k €	+2.5%	643,5 k €	+15.8%	555,7 k €	+8.3%	512,9 k €	+7.1%	478,8 k €	+11.9%	427,8 k €	+25.4%	341,1 k €	+25.9%	271 k €	-6.5%	290 k €	+7.0%	271 k €	+19.8%	226,2 k €	+86.2%	121,4 k €	-50.6%	245,8 k €	+52.5%	161,1 k €	-5.0%	169,6 k €
Cash	269,3 k €	+20.0%	224,5 k €	-53.4%	481,7 k €	+11.9%	430,5 k €	+0.8%	427,1 k €	+23.4%	346 k €	+36.0%	254,4 k €	-0.7%	256,1 k €	+28.4%	199,4 k €	+97.5%	101 k €	+80.3%	56 k €	+203%	18,5 k €	-90.9%	204 k €	+40.4%	145,3 k €	+129%	63,3 k €	-70.2%	212,4 k €	+116%	98,4 k €	-17.8%	119,6 k €
Debts	96,3 k €	-5.5%	101,9 k €	+7.9%	94,5 k €	-5.9%	100,4 k €	-37.0%	159,3 k €	+16.4%	136,8 k €	+4.7%	130,7 k €	-2.3%	133,7 k €	+4.7%	127,7 k €	+14.6%	111,4 k €	+4.7%	106,4 k €	-10.9%	119,5 k €	+10.3%	108,4 k €	+3.8%	104,4 k €	+3.3%	101 k €	-45.8%	186,6 k €	+681%	23,9 k €	-72.0%	85,2 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 30/06/2025 · 3 active

Active mandates

Laurence Legrand

Mandate

Active

PICUBE

Mandate · 0808.285.261

Represented by Pierre-Philippe Bastin

Active

Pierre Brico

Mandate

Active

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	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	29/12/2025	06/02/2025	30/01/2024	22/02/2023	27/01/2022	22/02/2021
General meeting	16/10/2025	27/12/2024	27/12/2023	27/12/2022	28/12/2021	23/01/2021
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/06/2025	16/10/2025	29/12/2025	French	PDF
Micro model	30/06/2024	27/12/2024	06/02/2025	French	PDF
Micro model	30/06/2023	27/12/2023	30/01/2024	French	PDF
Micro model	30/06/2022	27/12/2022	22/02/2023	French	PDF
Micro model	30/06/2021	28/12/2021	27/01/2022	French	PDF
Micro model	30/06/2020	23/01/2021	22/02/2021	French	PDF
Abridged model	30/06/2019	09/12/2019	10/01/2020	French	PDF
Abridged model	30/06/2018	08/11/2018	06/12/2018	French	PDF
Abridged model	30/06/2017	09/12/2017	09/01/2018	French	PDF
Abridged model	30/06/2016	21/11/2016	14/01/2017	French	PDF
Abridged model	30/06/2015	31/12/2015	27/02/2016	French	PDF
Abridged model	30/06/2014	31/12/2014	13/02/2015	French	PDF
Abridged model	30/06/2013	17/10/2013	19/12/2013	French	PDF
Abridged model	30/06/2012	28/12/2012	26/01/2013	French	PDF
Abridged model	30/06/2011	20/10/2011	05/12/2011	French	PDF
Abridged model	30/06/2010	21/10/2010	21/12/2010	French	PDF
Abridged model	30/06/2009	15/10/2009	29/10/2009	French	PDF
Abridged model	30/06/2008	23/10/2008	28/10/2008	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 30/06/2025 · 3 active

Active mandates

Laurence Legrand

Mandate

Active

PICUBE

Mandate · 0808.285.261

Represented by Pierre-Philippe Bastin

Active

Pierre Brico

Mandate

Active

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates27/07/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates30/10/2018
DEMISSIONS, NOMINATIONS
PDF
Mandates26/01/2015
DEMISSIONS, NOMINATIONS
PDF
Registered office21/10/2011
SIEGE SOCIAL
PDF
Other26/06/2007
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 202566,7 k €↓
2024
Annual accounts 202482 k €↓
2023
Annual accounts 202383,4 k €↑
2022
Annual accounts 202275,1 k €↑
2021
Annual accounts 202166,2 k €↑
2020
Annual accounts 202044,7 k €↓
2019
Annual accounts 201957,1 k €↓
2018
Annual accounts 201860 k €↓
2017
Annual accounts 201782,4 k €↑
2016
Annual accounts 201677,1 k €↑
2015
Annual accounts 20156,1 k €↓
2014
Annual accounts 201431,4 k €↓
2013
Annual accounts 201345,4 k €↓
2012
Annual accounts 2012101,4 k €↑
2011
Annual accounts 201149,7 k €↓
2010
Annual accounts 201082 k €↑
2009
Annual accounts 200952,8 k €↓
2008
Annual accounts 200889,4 k €
12/06/2007
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

BSDI

Overview

What does BSDI 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