ACTIVE

FREDERIC VERSET & Co

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

141,5 k €

-19.7% YoY

Gross margin

260,3 k €

-0.7% YoY

Equity

1,9 M €

+7.9% YoY

What does FREDERIC VERSET & Co do?

FREDERIC VERSET & Co is a Private company with limited liability incorporated in 2007. Its main activity is: Accounting, bookkeeping and auditing activities; tax consultancy. Its registered office is in Uccle.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0892.092.271

Incorporation

12/09/2007

Legal form

Private company with limited liability

Registered office

Avenue de Boetendael 53 box 9
1180 Uccle · BruxellesSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Activities (NACE)

69203Accounting, bookkeeping and auditing activities; tax consultancy· main 69203Accounting, bookkeeping and auditing activities; tax consultancy 74123Specialised 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 17 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	260,3 k €	-0.7%	262,2 k €	+12.8%	232,6 k €	-4.1%	242,6 k €	-2.3%	248,4 k €	-6.3%	265,1 k €	+19.4%	221,9 k €	-12.2%	252,8 k €	+16.0%	217,9 k €	+3.7%	210,1 k €	-4.3%	219,5 k €	+2.5%	214,1 k €	+1.1%	211,7 k €	-2.1%	216,4 k €	+43.9%	150,3 k €	-3.5%	155,7 k €	+1.7%	153,2 k €
EBITDA	251,5 k €	-0.8%	253,7 k €	+13.1%	224,3 k €	-4.6%	235 k €	+0.2%	234,6 k €	-8.3%	255,8 k €	+20.1%	213 k €	-15.2%	251,3 k €	+16.3%	216 k €	+4.9%	205,9 k €	-4.4%	215,4 k €	+2.8%	209,6 k €	+0.5%	208,5 k €	-1.7%	212,1 k €	+41.5%	149,8 k €	-3.6%	155,4 k €	+2.0%	152,3 k €
Operating result	209,1 k €	-1.1%	211,3 k €	+22.5%	172,4 k €	-5.4%	182,4 k €	+0.8%	180,9 k €	-8.5%	197,8 k €	+31.8%	150 k €	-22.9%	194,5 k €	+14.3%	170,2 k €	+0.6%	169,1 k €	-6.7%	181,3 k €	+15.8%	156,5 k €	+5.8%	148 k €	-1.9%	150,8 k €	+26.2%	119,5 k €	-4.5%	125 k €	+11.2%	112,4 k €
Net result	141,5 k €	-19.7%	176,2 k €	+52.4%	115,6 k €	-3.6%	120 k €	-2.0%	122,5 k €	-6.1%	130,4 k €	+41.9%	91,9 k €	-23.5%	120,1 k €	-3.8%	124,8 k €	+16.4%	107,2 k €	-23.0%	139,2 k €	+6.0%	131,3 k €	+12.5%	116,7 k €	+7.5%	108,5 k €	+30.1%	83,4 k €	+2.6%	81,3 k €	+16.9%	69,5 k €
Balance sheet
Equity	1,9 M €	+7.9%	1,8 M €	+10.8%	1,6 M €	+7.8%	1,5 M €	+8.7%	1,4 M €	+9.8%	1,2 M €	+11.7%	1,1 M €	+8.9%	1 M €	+13.2%	907,1 k €	-28.1%	1,3 M €	+9.3%	1,2 M €	+11.9%	1 M €	+3.2%	998,7 k €	+13.2%	882,1 k €	+258%	246,7 k €	+51.1%	163,2 k €	+99.2%	81,9 k €
Total assets	2,3 M €	+7.2%	2,2 M €	+9.5%	2 M €	+0.6%	2 M €	+4.5%	1,9 M €	+3.4%	1,8 M €	+12.1%	1,6 M €	+9.8%	1,5 M €	+12.0%	1,3 M €	-13.8%	1,5 M €	+6.5%	1,4 M €	+9.6%	1,3 M €	-6.2%	1,4 M €	-5.4%	1,5 M €	+173%	540,8 k €	+21.3%	446 k €	+31.0%	340,4 k €
Cash	485,3 k €	+9.2%	444,3 k €	+12.7%	394,1 k €	-50.9%	802,6 k €	-1.2%	812,5 k €	+15.2%	705,1 k €	+54.4%	456,8 k €	+54.8%	295,1 k €	-10.2%	328,7 k €	-48.7%	640,8 k €	-4.5%	670,9 k €	+56.9%	427,5 k €	-16.1%	509,8 k €	-2.6%	523,3 k €	+37.3%	381,1 k €	+45.3%	262,3 k €	+285%	68,1 k €
Debts	277,1 k €	-6.0%	294,8 k €	+4.9%	281,2 k €	-25.5%	377,5 k €	-4.2%	393,9 k €	-8.9%	432,3 k €	+18.8%	363,9 k €	+21.1%	300,6 k €	+19.0%	252,7 k €	+182%	89,5 k €	+0.7%	88,9 k €	-20.4%	111,6 k €	-51.1%	228,3 k €	-47.2%	432,1 k €	+93.8%	223 k €	+6.7%	208,9 k €	-1.6%	212,3 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

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

Active mandates

Frédéric VERSET

Manager

Active

At this address

Other companies at this address

Company	CBE no.
Al Ridha● Active	1031.565.702
Association des copropriétaires à Uccle, rue de Boetendael 53● Active	0824.540.679
DR JB BURRION● Active	0813.221.670

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	18/06/2026	11/06/2025	05/06/2024	09/06/2023	17/06/2022	01/07/2021
General meeting	01/06/2026	02/06/2025	03/06/2024	05/06/2023	06/06/2022	07/06/2021
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	01/06/2026	18/06/2026	French	PDF
Micro model	31/12/2024	02/06/2025	11/06/2025	French	PDF
Micro model	31/12/2023	03/06/2024	05/06/2024	French	PDF
Micro model	31/12/2022	05/06/2023	09/06/2023	French	PDF
Micro model	31/12/2021	06/06/2022	17/06/2022	French	PDF
Micro model	31/12/2020	07/06/2021	01/07/2021	French	PDF
Micro model	31/12/2019	08/06/2020	12/06/2020	French	PDF
Micro model	31/12/2018	03/06/2019	17/06/2019	French	PDF
Micro model	31/12/2017	04/06/2018	11/06/2018	French	PDF
Abridged model	31/12/2015	06/06/2016	20/06/2016	French	PDF
Abridged model	31/12/2014	01/06/2015	15/06/2015	French	PDF
Abridged model	31/12/2013	02/06/2014	12/06/2014	French	PDF
Abridged model	31/12/2012	03/06/2013	07/06/2013	French	PDF
Abridged model	31/12/2011	04/06/2012	18/06/2012	French	PDF
Abridged model	31/12/2010	06/06/2011	20/06/2011	French	PDF
Abridged model	31/12/2009	07/06/2010	28/06/2010	French	PDF
Abridged model	31/12/2008	02/06/2009	18/06/2009	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 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 31/12/2025 · 1 active

Active mandates

Frédéric VERSET

Manager

Active

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring22/02/2021
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring07/12/2020
MODIFICATION FORME JURIDIQUE - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Registered office12/07/2018
SIEGE SOCIAL
PDF
Capital / shares10/01/2018
CAPITAL, ACTIONS
PDF
Capital / shares30/12/2013
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Restructuring19/07/2011
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring27/05/2011
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...) - DIVERS
PDF
Other24/05/2011
OBJET
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 2025141,5 k €↓
2024
Annual accounts 2024176,2 k €↑
2023
Annual accounts 2023115,6 k €↓
2022
Annual accounts 2022120 k €↓
2021
Annual accounts 2021122,5 k €↓
2020
Annual accounts 2020130,4 k €↑
2019
Annual accounts 201991,9 k €↓
2018
Annual accounts 2018120,1 k €↓
2017
Annual accounts 2017124,8 k €↑
2015
Annual accounts 2015107,2 k €↓
2014
Annual accounts 2014139,2 k €↑
2013
Annual accounts 2013131,3 k €↑
2012
Annual accounts 2012116,7 k €↑
2011
Annual accounts 2011108,5 k €↑
2010
Annual accounts 201083,4 k €↑
2009
Annual accounts 200981,3 k €↑
2008
Annual accounts 200869,5 k €
12/09/2007
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

FREDERIC VERSET & Co

Overview

What does FREDERIC VERSET & Co do?

Trend over 17 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