ACTIVE

Budgetslager Holding

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

1,3 k €

-39.6% YoY

Revenue

255 k €

-8.9% YoY

Equity

5,7 M €

+0.0% YoY

Workforce

2,0 ETP

-20.0% YoY

What does Budgetslager Holding do?

Budgetslager Holding is a Public limited company incorporated in 2008. Its main activity is: Other business support service activities n.e.c.. Its registered office is in Wommelgem. It employs on average 2,0 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0899.790.806

Incorporation

07/08/2008

Legal form

Public limited company

Registered office

Herentalsebaan 415
2160 Wommelgem · FlandreSee on map

Contributed capital

3 525 000,00 €

Latest accounts

31/12/2025

Average workforce

2,0 ETP

Activities (NACE)

82990Other business support service activities n.e.c.· main 82990Other business support service activities n.e.c.

Joint committees (2)

Signals

ProfitableSolid equityPositive cashflowPositive EBITDAHealthy social debts

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 16 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010
Income statement
Revenue	255 k €	-8.9%	280 k €	-25.5%	376 k €	+50.4%	250 k €	0.0%	250 k €	-47.9%	480 k €	-20.0%	600 k €	0.0%	600 k €	0.0%	600 k €	0.0%	600 k €	+25.0%	480 k €	+33.3%	360 k €	-69.0%	1,2 M €	-41.9%	2 M €	-37.1%	3,2 M €	+6.9%	3 M €
EBITDA	12,9 k €	-62.9%	34,9 k €	+135%	14,8 k €	-21.3%	18,9 k €	-49.2%	37,1 k €	-12.1%	42,2 k €	-4.3%	44,1 k €	-78.4%	204,1 k €	-46.9%	384,6 k €	-22.5%	496,4 k €	+16.3%	427 k €	+23.9%	344,7 k €	+253%	-225,7 k €	-120%	1,1 M €	-39.2%	1,9 M €	+5.6%	1,8 M €
Operating result	12,9 k €	-62.9%	34,9 k €	+135%	14,8 k €	-21.3%	18,9 k €	-48.9%	36,9 k €	-12.2%	42 k €	-4.7%	44,1 k €	-78.3%	203,1 k €	-47.0%	383,1 k €	-22.6%	494,7 k €	+16.3%	425,3 k €	+25.7%	338,4 k €	+244%	-234,8 k €	-121%	1,1 M €	-39.6%	1,9 M €	+5.3%	1,8 M €
Net result	1,3 k €	-39.6%	2,1 k €	-60.0%	5,3 k €	+336%	1,2 k €	-90.7%	13,1 k €	-16.0%	15,6 k €	-17.3%	18,9 k €	-85.8%	133,7 k €	-41.0%	226,6 k €	-27.1%	311 k €	+31.2%	237 k €	+29.5%	183,1 k €	+796%	20,4 k €	-91.1%	229,2 k €	-70.5%	775,8 k €	+69.9%	456,5 k €
Balance sheet
Equity	5,7 M €	+0.0%	5,7 M €	+0.0%	5,7 M €	+0.1%	5,6 M €	+0.0%	5,6 M €	+0.2%	5,6 M €	+0.3%	5,6 M €	+0.3%	5,6 M €	+2.4%	5,5 M €	+4.3%	5,2 M €	+6.3%	4,9 M €	-5.1%	5,2 M €	+3.7%	5 M €	+0.4%	5 M €	+285%	1,3 M €	+150%	518,5 k €
Total assets	12,4 M €	-0.3%	12,4 M €	-0.2%	12,4 M €	+0.1%	12,4 M €	-0.3%	12,4 M €	-0.9%	12,6 M €	-0.1%	12,6 M €	+0.7%	12,5 M €	+0.7%	12,4 M €	-3.4%	12,8 M €	-0.3%	12,9 M €	-0.1%	12,9 M €	-0.2%	12,9 M €	-1.0%	13 M €	+1.3%	12,9 M €	+0.6%	12,8 M €
Cash	21,5 k €	-31.9%	31,5 k €	+118%	14,5 k €	-72.0%	51,6 k €	-11.3%	58,2 k €	-35.9%	90,8 k €	+223%	28,1 k €	+15.9%	24,2 k €	-12.0%	27,5 k €	+33.2%	20,7 k €	-48.2%	39,9 k €	-27.8%	55,3 k €	-27.7%	76,5 k €	+407%	15,1 k €	-61.3%	39 k €	+12.3%	34,7 k €
Debts	6,7 M €	-0.6%	6,7 M €	-0.4%	6,8 M €	+0.2%	6,8 M €	-0.5%	6,8 M €	-1.9%	6,9 M €	-0.5%	7 M €	+1.0%	6,9 M €	-0.7%	6,9 M €	-8.8%	7,6 M €	-4.4%	7,9 M €	+3.2%	7,7 M €	-2.6%	7,9 M €	+5.1%	7,5 M €	-34.9%	11,6 M €	-5.7%	12,3 M €
Other
Workforce	2,0 ETP	-20.0%	2,5 ETP	-16.7%	3,0 ETP		–		–		0,9 ETP		–		–		–		–		–		–		8,4 ETP	-9.7%	9,3 ETP	-10.6%	10,4 ETP	+25.3%	8,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 20 ended

Active mandates

ALSO Consult

Director · since 31 décembre 2019 · until 31 décembre 2025 · 0740.623.407

Represented by Alain Soyez

Active

Ended mandates

SOYAL

Director · since 02 mai 2014 · until 31 mai 2020 · 0551.879.322

Represented by Alain Soyez

Ended

SOYAL

Director · since 02 mai 2014 · until 31 décembre 2019 · 0551.879.322

Represented by Alain Soyez

Ended

SOYAL

Director · since 02 mai 2014 · until 31 mai 2020 · 0551.879.322

Represented by Alain Soyez

Ended

VERWAMME

Director · since 02 mai 2014 · until 31 mai 2020 · 0885.787.271

Represented by Jean-Marc Verwee

Ended

At this address

Other companies at this address

Company	CBE no.
BRABANT MEAT● Bankrupt	0441.346.040
Bronson International● Liquidation	0422.706.796
Budgetslager● Active	0424.897.513
CARNA● Bankrupt	0439.562.032
DE BEENHOUWERS - TRAITEUR● Active	0863.359.188
JORIS WINMEAT● Active	0643.651.616
KEMPEN MEAT● Active	0811.361.052
OSTEND MEAT● Active	0441.428.786
SOVER PARTICIPATIEMIJ● Active	0536.870.155
VERSO FOOD GROUP● Active	0419.117.402
VERSO RETAIL● Active	0416.756.540
VERSO SERVICES● Active	0462.412.658
VOORKEMPEN MEAT● Active	0824.285.610

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	05/08/2026	26/08/2025	27/08/2024	27/07/2023	22/07/2022	22/07/2021
General meeting	26/06/2026	27/06/2025	28/06/2024	26/06/2023	27/06/2022	28/06/2021
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

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	26/06/2026	05/08/2026	Dutch	PDF
Full model	31/12/2024	27/06/2025	26/08/2025	Dutch	PDF
Full model	31/12/2023	28/06/2024	27/08/2024	Dutch	PDF
Full model	31/12/2022	26/06/2023	27/07/2023	Dutch	PDF
Full model	31/12/2021	27/06/2022	22/07/2022	Dutch	PDF
Full model	31/12/2020	28/06/2021	22/07/2021	Dutch	PDF
Full model	31/12/2019	29/06/2020	30/06/2020	Dutch	PDF
Full model	31/12/2018	31/05/2019	21/06/2019	Dutch	PDF
Full model	31/12/2017	31/05/2018	20/06/2018	Dutch	PDF
Full model	31/12/2016	31/05/2017	14/06/2017	Dutch	PDF
Full model	31/12/2015	31/05/2016	23/06/2016	Dutch	PDF
Full model	31/12/2014	30/05/2015	17/06/2015	Dutch	PDF
Full model	31/12/2013	31/05/2014	19/06/2014	Dutch	PDF
Full model	31/12/2012	21/06/2013	25/06/2013	Dutch	PDF
Full model	31/12/2011	10/04/2012	28/06/2012	Dutch	PDF
Full model	30/06/2010	30/11/2010	27/12/2010	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 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.

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 · 20 ended

Active mandates

ALSO Consult

Director · since 31 décembre 2019 · until 31 décembre 2025 · 0740.623.407

Represented by Alain Soyez

Active

Ended mandates

SOYAL

Director · since 02 mai 2014 · until 31 mai 2020 · 0551.879.322

Represented by Alain Soyez

Ended

SOYAL

Director · since 02 mai 2014 · until 31 décembre 2019 · 0551.879.322

Represented by Alain Soyez

Ended

SOYAL

Director · since 02 mai 2014 · until 31 mai 2020 · 0551.879.322

Represented by Alain Soyez

Ended

VERWAMME

Director · since 02 mai 2014 · until 31 mai 2020 · 0885.787.271

Represented by Jean-Marc Verwee

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office21/10/2021
MAATSCHAPPELIJKE ZETEL
PDF
Mandates08/06/2020
ONTSLAGEN - BENOEMINGEN
PDF
Mandates27/06/2018
ONTSLAGEN - BENOEMINGEN
PDF
Mandates04/12/2014
ONTSLAGEN - BENOEMINGEN
PDF
Mandates26/06/2013
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Restructuring11/03/2013
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Registered office06/02/2013
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - KAPITAAL - AANDELEN - MAATSCHAPPELIJKE ZETEL
PDF
Mandates10/05/2012
ONTSLAGEN - BENOEMINGEN
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 20251,3 k €↓
2024
Annual accounts 20242,1 k €↓
2023
Annual accounts 20235,3 k €↑
2022
Annual accounts 20221,2 k €↓
2021
Annual accounts 202113,1 k €↓
2020
Annual accounts 202015,6 k €↓
2019
Annual accounts 201918,9 k €↓
2018
Annual accounts 2018133,7 k €↓
2017
Annual accounts 2017226,6 k €↓
2016
Annual accounts 2016311 k €↑
2015
Annual accounts 2015237 k €↑
2014
Annual accounts 2014183,1 k €↑
2013
Annual accounts 201320,4 k €↓
2012
Annual accounts 2012229,2 k €↓
2011
Annual accounts 2011775,8 k €↑
2010
Annual accounts 2010456,5 k €
07/08/2008
IncorporationPublic 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

Budgetslager Holding

Overview

What does Budgetslager Holding do?

Trend over 16 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