OSIRIS SRL
OSIRIS SRL has been active since 1984 and the Belgian State Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €9k and a net result of €-6k. The figures fluctuate too strongly year-on-year for a reliable trend projection. Its solvency ranks better than 31% of 4407 sector peers (fiscal year 2025). The computed 12-month bankruptcy probability is 0.4% (very low).
| Equity | €9k |
| Net result | €-6k |
| Better than sector | 31% |
| Active | 42 yrs |
Fragile profile, watch profitability in particular.
All 5 axes are computed from data Checked has read.
How do we compute this?
The trend is a robust median of all pairwise slopes between fiscal years (Theil-Sen), so a single odd year cannot hijack the line. For strictly positive series we also fit a log variant (compound annual growth) and keep whichever describes the figures best.
The area around the projection is 1.8 × the median absolute deviation from the trend, widening each year ahead (×1 / ×1.6 / ×2.2), with a minimum of 8% of the last value. It is an indicative range, not a statistical confidence interval.
A series whose deviations exceed 35% of its level is too volatile: we then deliberately show no projection. Every projection assumes unchanged policy and is blind to non-public information (order book, contracts, funding rounds).
| Metric | This company | Sector median | Position in the sector |
|---|---|---|---|
| Solvency | 3.6% | 28.3% | |
| Net result | €-6k | €3k | |
| Equity | €9k | €17k | |
| Gross operating margin | €27k | €28k | |
| Total assets | €267k | €73k |
Figures by fiscal year and ratios
| Fiscal year | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Deposit | micro schema | micro schema | micro schema | micro schema | micro schema |
| Revenue | - | - | - | - | - |
| EBITDA | €23k | €34k | €23k | €20k | €-4k |
| Net profit | €-6k | €4k | €7k | €11k | €-12k |
| Cash flow | €17k | €27k | €15k | €14k | €-10k |
| Staff costs | - | - | - | - | - |
| Income taxes | - | - | - | - | - |
| Dividends | - | - | - | - | - |
| Total assets | €267k | €292k | €310k | €219k | €24k |
| Equity | €9k | €15k | €11k | €4k | €-7k |
| Debt | €257k | €277k | €300k | €215k | €31k |
| of which ≤ 1y | €51k | €51k | €54k | €51k | €30k |
| of which > 1y | €207k | €226k | €244k | €164k | €446 |
| Working capital | €-39k | €-37k | €-45k | €-36k | €-18k |
| Employees (FTE) | - | - | - | - | - |
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Current ratio | 0.23 | 0.28 | 0.18 | 0.29 | 0.40 |
| Quick ratio | 0.09 | 0.06 | 0.06 | 0.18 | 0.21 |
| Working capital ratio | -14.7% | -12.6% | -14.4% | -16.4% | -74.7% |
| Solvency | 3.6% | 5.2% | 3.5% | 1.9% | -27.9% |
| Debt / equity | 27.11 | 18.22 | 27.92 | 53.05 | -4.59 |
| Long-term debt ratio | 21.77 | 14.88 | 22.78 | 40.56 | -0.07 |
| Interest coverage | 3.68 | 4.78 | 2.99 | 3.21 | -0.70 |
| Gross margin | - | - | - | - | - |
| Net margin | - | - | - | - | - |
| ROA | -2.1% | 1.5% | 2.2% | 4.9% | -47.7% |
| ROE | -59.9% | 29.4% | 62.2% | 266.7% | 171.0% |
| EBITDA margin | - | - | - | - | - |
| Days sales outstanding | - | - | - | - | - |
| Days payable outstanding | - | - | - | - | - |
| Inventory turnover | - | - | - | - | - |
| Days inventory (DSI) | - | - | - | - | - |
Full annual accounts (23 line items)
| Line item | Code | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Balance sheet, Assets | ||||||
| TOTAL ASSETS | 20/58 | €267k | €292k | €310k | €219k | €24k |
| Fixed assets | 21/28 | €256k | €278k | €301k | €204k | €12k |
| Tangible fixed assets | 22/27 | €256k | €278k | €301k | €204k | €12k |
| Current assets | 29/58 | €11k | €14k | €10k | €15k | €12k |
| Stocks & contracts in progress | 3 | €7k | €11k | €7k | €6k | €6k |
| Amounts receivable within one year | 40/41 | €1k | €365 | - | - | €2k |
| Cash & bank | 54/58 | €4k | €3k | €3k | €9k | €4k |
| Balance sheet, Equity & liabilities | ||||||
| TOTAL EQUITY & LIABILITIES | 10/49 | €267k | €292k | €310k | €219k | €24k |
| Equity | 10/15 | €9k | €15k | €11k | €4k | €-7k |
| Contributions / capital | 10/11 | €27k | €27k | €27k | €25k | €25k |
| Reserves | 13 | €11k | €11k | €11k | €14k | €14k |
| Accumulated profits (losses) | 14 | €-29k | €-23k | €-28k | €-35k | €-45k |
| Amounts payable | 17/49 | €257k | €277k | €300k | €215k | €31k |
| Amounts payable after one year | 17 | €207k | €226k | €244k | €164k | €446 |
| Amounts payable within one year | 42/48 | €51k | €51k | €54k | €51k | €30k |
| Trade debts payable within one year | 44 | €8k | €497 | €4k | €14k | €4k |
| Income statement | ||||||
| Gross operating margin | 9900 | €27k | €35k | €23k | €20k | €13k |
| Operating result | 9901 | €527 | €12k | €14k | €17k | €-6k |
| Financial income | 75 | €1 | - | €9 | €135 | €15 |
| Financial charges | 65 | €6k | €7k | €8k | €6k | €6k |
| Result before taxes | 9903 | €-6k | €4k | €7k | €11k | €-12k |
| Net result for the period | 9904 | €-6k | €4k | €7k | €11k | €-12k |
| Result to be appropriated | 9905 | €-6k | €4k | €7k | €11k | €-12k |
-
BERTHIAUD Florent EmmanuelDirectorState Gazette act 23465306 (20-12-2023)Current20-12-2023 → present
-
FRANCOIS Amandine Herminie Marie-LuceDirectorState Gazette act 23465306 (20-12-2023)Current14-12-2023 → present
-
ROLET DominiqueGérantState Gazette act 23465306 (20-12-2023)Current15-03-2022 → present
| NACE primary | Beauty care and other beauty treatments(96220) |
| Legal form | Private limited company(610) |
| Incorporation | 01-07-1984 |
| Status | Active |
| Postal code | 6660 |
| Parcel (capakey) | Region | Area | Buildings | Height / fl. |
|---|---|---|---|---|
| 82019C0763/00C000 | Wallonia | 1,047 m² | 1 · 102 m² | - |
We know of 4 Belgian State Gazette acts for this company. None of them has been read yet: what they contain is neither established nor disproved here.
20-12-2023 3 directors appointed
- FRANCOIS Amandine Herminie Marie-Luce, Bestuurder
- BERTHIAUD Florent Emmanuel, Bestuurder
- ROLET Dominique, Gérant
Technical details
{
"events": [
{
"kind": "substantive_delegation",
"role": "delegated_bestuurder",
"person": {
"rrn": null,
"name": "BISTER Tamara",
"address": null,
"birth_date": null,
"profession": null,
"birth_place": null
},
"reason": null,
"subkind": "additional",
"via_org": null,
"statutory": null,
"compensated": null,
"effective_date": "2023-12-14",
"evidence_quote": "L\u2019actionnaire unique conf\u00E8re tous pouvoirs \u00E0 Madame BISTER Tamara, collaboratrice du notaire soussign\u00E9, pour l\u2019ex\u00E9cution des r\u00E9solutions qui pr\u00E9c\u00E8dent et notamment pour coordonner les statuts suite aux modifications intervenues et en assurer le d\u00E9p\u00F4t au greffe du tribunal comp\u00E9tent.",
"decharge_status": null,
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
},
{
"kind": "decharge_granted",
"role": "g\u00E9rant",
"person": {
"rrn": null,
"name": "FRANCOIS Amandine Herminie Marie-Luce",
"address": "rue de Li\u00E8ge, 44",
"birth_date": "1982-04-03",
"profession": null,
"birth_place": "Messancy"
},
"reason": null,
"subkind": null,
"via_org": null,
"statutory": null,
"compensated": null,
"effective_date": "2023-12-14",
"evidence_quote": "D\u00E9charge compl\u00E8te et enti\u00E8re est donn\u00E9e au g\u00E9rant d\u00E9missionnaire pour l\u2019ex\u00E9cution de son mandat.",
"decharge_status": "granted",
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
},
{
"kind": "director_in",
"role": "administrateur",
"person": {
"rrn": null,
"name": "FRANCOIS Amandine Herminie Marie-Luce",
"address": "rue de Li\u00E8ge, 44",
"birth_date": "1982-04-03",
"profession": null,
"birth_place": "Messancy"
},
"reason": null,
"subkind": "renewal",
"via_org": null,
"statutory": "niet_statutair",
"compensated": false,
"effective_date": "2023-12-14",
"evidence_quote": "L\u2019actionnaire unique d\u00E9cide, pour des raisons purement formelles, de mettre fin \u00E0 sa fonction de g\u00E9rant unique de la soci\u00E9t\u00E9 et proc\u00E8de imm\u00E9diatement \u00E0 sa nomination comme administratrice unique non statutaire pour une dur\u00E9e illimit\u00E9e.",
"decharge_status": null,
"mandate_duration": {
"kind": "indefinite",
"value": null
},
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": "immediate"
},
{
"kind": "director_in",
"role": "administrateur",
"person": {
"rrn": null,
"name": "BERTHIAUD Florent Emmanuel",
"address": "6660 Houffalize, rue de Li\u00E8ge, 44",
"birth_date": "1989-07-27",
"profession": null,
"birth_place": "Valence, France"
},
"reason": null,
"subkind": "successor_conditional",
"via_org": null,
"statutory": null,
"compensated": false,
"effective_date": null,
"evidence_quote": "Par ailleurs, en cas de d\u00E9c\u00E8s, d\u2019incapacit\u00E9, d\u2019interdiction ou de r\u00E9vocation de l\u2019administrateur unique, savoir Madame FRANCOIS Amandine, pr\u00E9nomm\u00E9e, Monsieur BERTHIAUD Florent Emmanuel, n\u00E9 \u00E0 Valence (France), le 27 juillet 1989, domicili\u00E9 \u00E0 6660 Houffalize, rue de Li\u00E8ge, 44, deviendra de plein droit",
"decharge_status": null,
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
},
{
"kind": "director_in",
"role": "g\u00E9rant",
"person": {
"rrn": null,
"name": "ROLET Dominique",
"address": null,
"birth_date": null,
"profession": "g\u00E9rante",
"birth_place": null
},
"reason": null,
"subkind": "renewal",
"via_org": null,
"statutory": "statutair",
"compensated": null,
"effective_date": "2022-03-15",
"evidence_quote": "Pour autant que de besoin, il est ici pr\u00E9cis\u00E9 qu\u2019aux termes d\u2019une assembl\u00E9e g\u00E9n\u00E9rale datant du 15 mars 2022, Madame Dominique ROLET, g\u00E9rante statutaire, a d\u00E9missionn\u00E9 de son poste de g\u00E9rante et que l\u2019article 12 des statuts a \u00E9t\u00E9 modifi\u00E9 en cons\u00E9quence.",
"decharge_status": null,
"mandate_duration": null,
"rep_rotation_new_rep": null,
"rep_rotation_old_rep": null,
"effective_date_qualifier": null
}
],
"notary": {
"name": "Jo\u00EBl TONDEUR",
"firm_city": null,
"firm_name": null,
"office_city": "Bastogne",
"is_associated": false
},
"act_meta": {
"language": "fr",
"pub_date": "2023-12-20",
"filing_date": "2023-12-16",
"act_kind_objet": "Objet de l\u0027acte:"
},
"decisions": [
{
"body": "algemene_vergadering",
"date": "2023-12-14",
"unanimous": true
}
],
"is_correction": false,
"subject_company": {
"kbo": "0426.611.344",
"name_full": "OSIRIS SPRL",
"legal_form": "SRL"
},
"publication_proxy": {
"kind": "person",
"org_kbo": null,
"org_name": null,
"person_name": "Jo\u00EBl TONDEUR",
"org_rep_person_name": null,
"person_role_at_subject": "notaire"
},
"co_filed_documents": [
"l\u2019exp\u00E9dition de l\u2019acte 2023/67166",
"du rapport de l\u2019organe d\u2019administration concernant la modification de l\u2019objet",
"les statuts coordonn\u00E9s"
],
"corrected_publication_numac": null
}05-05-2022 Registered office moved within Houffalize
- Route de Liège 14, 6660 Houffalize
Technical details
{
"events": [
{
"kind": "zetel_transfer",
"seat_type": "siege_social",
"new_address": {
"raw": null,
"city": "Houffalize",
"region": "waals_gewest",
"street": "Route de Li\u00E8ge",
"country": "BE",
"postcode": "6660",
"box_number": null,
"street_number": "14",
"locality_suffix": null
},
"old_address": {
"raw": null,
"city": "Houffalize",
"region": "waals_gewest",
"street": null,
"country": "BE",
"postcode": "6660",
"box_number": null,
"street_number": null,
"locality_suffix": null
},
"effective_date": "2022-04-27",
"evidence_quote": "",
"region_changed": false,
"is_statute_change": true,
"nationality_change": false,
"old_address_source": "act_body",
"statute_clause_text": null,
"statute_article_number": null,
"effective_date_qualifier": "immediate",
"statutaire_vs_werkelijke": "statutaire",
"linguistic_region_changed": false,
"court_jurisdiction_changed": false,
"effective_date_is_approximate": false
}
],
"notary": {
"name": null,
"firm_city": null,
"firm_name": null,
"office_city": "Houffalize",
"is_associated": false
},
"act_meta": {
"language": "fr",
"pub_date": "2022-05-05",
"filing_date": "2022-03-15",
"act_kind_objet": "Objet de l\u0027acte:"
},
"decision": {
"body": "buitengewone_algemene_vergadering",
"date": "2022-03-15",
"unanimous": true
},
"subject_company": {
"kbo": "0426.611.344",
"name_full": "OSIRIS SRL",
"legal_form": "SRL"
},
"publication_proxy": {
"kind": "person",
"org_kbo": null,
"org_name": null,
"person_name": "FRANCOIS Amandine",
"org_rep_person_name": null,
"person_role_at_subject": "G\u00E9rante"
},
"co_filed_documents": [
"PV AGE du 15 mars 2022"
]
}| Legal nameFR | OSIRIS SRL |