ACTIVE

Sébastien Roger

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

137,7 k €

-32.6% YoY

Gross margin

261,3 k €

-3.4% YoY

Equity

856,2 k €

+19.2% YoY

What does Sébastien Roger do?

Sébastien Roger is a Private limited company incorporated in 2008. Its registered office is in Rixensart.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0898.085.881

Incorporation

22/05/2008

Legal form

Private limited company

Registered office

Rue de Tombeek 2/18
1331 Rixensart · WallonieSee on map

Contributed capital

12 400,00 €

Latest accounts

31/12/2025

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	261,3 k €	-3.4%	270,5 k €	+59.3%	169,8 k €	-1.6%	172,6 k €	-27.8%	238,9 k €	+69.1%	141,3 k €	+42.8%	98,9 k €	-8.7%	108,4 k €	+50.7%	71,9 k €	+68.6%	42,7 k €	+1.7%	42 k €	-49.0%	82,3 k €	-19.1%	101,7 k €	-24.1%	134 k €	+39.5%	96,1 k €	+197%	32,4 k €	-34.0%	49,1 k €	-18.0%	59,9 k €
EBITDA	232,8 k €	-0.9%	234,9 k €	+69.7%	138,4 k €	-1.5%	140,5 k €	-34.8%	215,4 k €	+54.8%	139,1 k €	+50.5%	92,5 k €	-11.3%	104,2 k €	+52.3%	68,4 k €	+72.7%	39,6 k €	-0.6%	39,9 k €	-49.9%	79,6 k €	-21.6%	101,4 k €	-23.3%	132,2 k €	+40.2%	94,3 k €	+191%	32,4 k €	-34.0%	49,1 k €	-18.0%	59,9 k €
Operating result	209,1 k €	-4.0%	217,7 k €	+79.8%	121,1 k €	+1.6%	119,2 k €	-38.8%	194,8 k €	+65.9%	117,4 k €	+61.1%	72,9 k €	-14.2%	84,9 k €	+142%	35,1 k €	+395%	7,1 k €	+163%	-11,2 k €	-138%	29,6 k €	-37.3%	47,2 k €	-39.1%	77,5 k €	+57.0%	49,4 k €	+531%	-11,5 k €	-150%	22,8 k €	-48.6%	44,3 k €
Net result	137,7 k €	-32.6%	204,4 k €	+191%	70,3 k €	-7.1%	75,6 k €	-41.2%	128,6 k €	+68.1%	76,5 k €	+108%	36,8 k €	-38.2%	59,5 k €	+140%	24,8 k €	+494%	-6,3 k €	+91.0%	-70 k €	-737%	11 k €	-9.4%	12,1 k €	-78.6%	56,6 k €	+142%	23,4 k €	+224%	-18,9 k €	-348%	-4,2 k €	-110%	44,3 k €
Balance sheet
Equity	856,2 k €	+19.2%	718,5 k €	+34.1%	535,9 k €	+15.1%	465,7 k €	+20.4%	386,7 k €	+49.9%	258 k €	+42.2%	181,5 k €	+25.4%	144,8 k €	+69.8%	85,2 k €	+41.1%	60,4 k €	-9.4%	66,7 k €	-51.2%	136,7 k €	+8.7%	125,7 k €	+10.7%	113,6 k €	+99.2%	57 k €	+69.6%	33,6 k €	-36.0%	52,5 k €	-7.4%	56,7 k €
Total assets	1,3 M €	+8.3%	1,2 M €	+14.9%	1,1 M €	+1.9%	1 M €	-2.5%	1,1 M €	+13.2%	938,5 k €	+103%	461,3 k €	-1.4%	468,1 k €	+15.8%	404,1 k €	+0.6%	401,8 k €	-15.0%	473 k €	-17.3%	571,7 k €	-3.2%	590,7 k €	-5.0%	621,9 k €	+13.6%	547,5 k €	-1.6%	556,6 k €	+189%	192,9 k €	+17.6%	164 k €
Cash	256,9 k €	+22.8%	209,1 k €	+38.6%	150,9 k €	+7.4%	140,5 k €	-14.4%	164 k €	+211%	52,8 k €	-26.3%	71,6 k €	-46.7%	134,3 k €	+129%	58,5 k €	+15.0%	50,9 k €	-11.6%	57,6 k €	-10.6%	64,4 k €	-2.8%	66,2 k €	-22.8%	85,8 k €	+38.4%	62 k €	+85.0%	33,5 k €	+18.7%	28,2 k €	+0.8%	28 k €
Debts	427,7 k €	-9.0%	470,1 k €	-6.1%	500,6 k €	-9.6%	554,1 k €	-16.4%	662,7 k €	-1.1%	670 k €	+149%	269,5 k €	-13.9%	313 k €	+1.6%	308 k €	-7.0%	331,1 k €	-16.4%	396 k €	-7.6%	428,4 k €	-6.2%	456,5 k €	-8.7%	499,7 k €	+3.2%	484 k €	-7.0%	520,5 k €	+271%	140,4 k €	+30.8%	107,3 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 31/12/2025 · 1 active · 1 ended

Active mandates

SEBASTIEN ROGER

Director · since 19 mai 2008

Active

Ended mandates

SEBASTIEN ROGER

Manager · since 19 mai 2008

Ended

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	02/07/2026	15/07/2025	12/07/2024	19/07/2023	29/07/2022	28/06/2021
General meeting	31/03/2026	31/03/2025	02/04/2024	31/03/2023	31/03/2022	31/03/2021
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	31/12/2025	31/03/2026	02/07/2026	French	PDF
Micro model	31/12/2024	31/03/2025	15/07/2025	French	PDF
Micro model	31/12/2023	02/04/2024	12/07/2024	French	PDF
Micro model	31/12/2022	31/03/2023	19/07/2023	French	PDF
Micro model	31/12/2021	31/03/2022	29/07/2022	French	PDF
Micro model	31/12/2020	31/03/2021	28/06/2021	French	PDF
Micro model	31/12/2019	31/03/2020	29/06/2020	French	PDF
Micro model	31/12/2018	01/04/2019	05/07/2019	French	PDF
Micro model	31/12/2017	31/03/2018	17/07/2018	French	PDF
Micro model	31/12/2016	31/03/2017	27/07/2017	French	PDF
Abridged model	31/12/2015	31/03/2016	10/08/2016	French	PDF
Abridged model	31/12/2014	31/03/2015	21/08/2015	French	PDF
Abridged model	31/12/2013	31/03/2014	20/08/2014	French	PDF
Abridged model	31/12/2012	02/04/2013	20/08/2013	French	PDF
Abridged model	31/12/2011	31/03/2012	13/08/2012	French	PDF
Abridged model	31/12/2010	31/03/2011	28/07/2011	French	PDF
Abridged model	31/12/2009	31/03/2010	13/04/2010	French	PDF
Abridged model	31/12/2008	31/03/2009	15/07/2009	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 31/12/2025 · 1 active · 1 ended

Active mandates

SEBASTIEN ROGER

Director · since 19 mai 2008

Active

Ended mandates

SEBASTIEN ROGER

Manager · since 19 mai 2008

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates01/03/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DENOMINATION - DEMISSIONS, NOMINATIONS
PDF
Registered office11/01/2011
SIEGE SOCIAL - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other26/05/2008
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 2025137,7 k €↓
2024
Annual accounts 2024204,4 k €↑
2023
Annual accounts 202370,3 k €↓
2022
Annual accounts 202275,6 k €↓
2021
Annual accounts 2021128,6 k €↑
2020
Annual accounts 202076,5 k €↑
2019
Annual accounts 201936,8 k €↓
2018
Annual accounts 201859,5 k €↑
2017
Annual accounts 201724,8 k €↑
2016
Annual accounts 2016-6,3 k €↑
2015
Annual accounts 2015-70 k €↓
2014
Annual accounts 201411 k €↓
2013
Annual accounts 201312,1 k €↓
2012
Annual accounts 201256,6 k €↑
2011
Annual accounts 201123,4 k €↑
2010
Annual accounts 2010-18,9 k €↓
2009
Annual accounts 2009-4,2 k €↓
2008
Annual accounts 200844,3 k €
22/05/2008
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

Sébastien Roger

Overview

What does Sébastien Roger 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