ACTIVE

Repamine

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

234,3 k €

-31.7% YoY

Revenue

4,3 M €

-7.5% YoY

Equity

1,5 M €

+17.9% YoY

Workforce

17,0 ETP

0.0% YoY

What does Repamine do?

Repamine is a Public limited company incorporated in 1968. Its registered office is in Estinnes. It employs on average 17,0 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0401.199.621

Incorporation

01/01/1968

Legal form

Public limited company

Registered office

Rue de la Buissière(EMT) 9
7120 Estinnes · WallonieSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2024

Average workforce

17,0 ETP

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Revenue	4,3 M €	-7.5%	4,6 M €	+2.6%	4,5 M €	+3.5%	4,3 M €	+7.9%	4,0 M €		–		–		–		–		–		–		–		–		5,9 M €		–		4,5 M €	-21.1%	5,7 M €	+12.5%	5,1 M €	+21.7%	4,2 M €
EBITDA	307,6 k €	-41.8%	528,7 k €	+12.1%	471,4 k €	-0.9%	475,8 k €	-19.8%	593,6 k €	-1.3%	601,7 k €	+32.6%	454,0 k €	-13.1%	522,6 k €	-58.8%	1,3 M €	+106%	616,6 k €	+103%	304,1 k €	-36.1%	475,7 k €	-55.9%	1,1 M €	-9.3%	1,2 M €	+30.3%	912,3 k €	-5.1%	961,6 k €	-13.7%	1,1 M €	+75.4%	635,5 k €	-27.3%	874,6 k €
Operating result	347,6 k €	-26.6%	473,5 k €	+23.5%	383,4 k €	-5.5%	405,9 k €	-22.8%	525,9 k €	+23.8%	424,6 k €	+80.4%	235,4 k €	-17.8%	286,2 k €	-74.0%	1,1 M €	+186%	385,1 k €	+230%	116,8 k €	-65.2%	335,3 k €	-63.2%	911,9 k €	-10.8%	1,0 M €	+64.3%	622,4 k €	-18.2%	760,9 k €	-13.9%	884,0 k €	+189%	306,0 k €	-52.1%	639,5 k €
Net result	234,3 k €	-31.7%	343,1 k €	+16.9%	293,5 k €	-12.0%	333,5 k €	-20.7%	420,8 k €	+296%	106,3 k €	-39.1%	174,4 k €	-2.1%	178,1 k €	-75.1%	716,7 k €	+216%	226,6 k €	+215%	71,8 k €	-71.8%	254,9 k €	-55.1%	567,9 k €	-16.6%	681,2 k €	+55.3%	438,6 k €	-14.5%	513,3 k €	-21.0%	649,7 k €	+119%	296,8 k €	-51.7%	614,9 k €
Balance sheet
Equity	1,5 M €	+17.9%	1,3 M €	+5.0%	1,2 M €	+12.4%	1,1 M €	-3.8%	1,2 M €	+18.2%	972,7 k €	-13.4%	1,1 M €	+8.3%	1,0 M €	+9.5%	946,3 k €	+65.2%	572,8 k €	-16.9%	689,6 k €	-11.1%	775,7 k €	-6.5%	829,4 k €	+2.2%	811,5 k €	+26.4%	642,2 k €	-76.7%	2,8 M €	+22.7%	2,2 M €	+40.3%	1,6 M €	+22.8%	1,3 M €
Total assets	2,7 M €	+1.3%	2,7 M €	+5.0%	2,5 M €	-1.2%	2,6 M €	+3.6%	2,5 M €	-5.3%	2,6 M €	-13.1%	3,0 M €	-14.5%	3,5 M €	+2.4%	3,4 M €	+4.4%	3,3 M €	-0.9%	3,3 M €	+9.6%	3,0 M €	-0.5%	3,0 M €	-5.5%	3,2 M €	+27.9%	2,5 M €	-25.4%	3,4 M €	+9.3%	3,1 M €	+12.6%	2,7 M €	+9.5%	2,5 M €
Cash	183,3 k €	+17.2%	156,5 k €	-13.3%	180,5 k €	-15.3%	213,0 k €	-22.7%	275,4 k €	+2.4%	269,0 k €	-2.9%	276,9 k €	-52.5%	582,8 k €	+101%	290,3 k €	+37.3%	211,4 k €	-25.4%	283,3 k €	+59.2%	177,9 k €	-51.8%	369,6 k €	-47.8%	708,5 k €	+8.0%	656,2 k €	-48.9%	1,3 M €	+97.3%	650,3 k €	+20.9%	537,8 k €	-21.1%	681,4 k €
Debts	1,1 M €	-14.7%	1,3 M €	+5.0%	1,3 M €	-11.6%	1,5 M €	+14.9%	1,3 M €	-17.2%	1,5 M €	-11.3%	1,7 M €	-24.0%	2,3 M €	+1.7%	2,2 M €	-17.8%	2,7 M €	+3.3%	2,6 M €	+16.7%	2,2 M €	+1.7%	2,2 M €	-6.9%	2,4 M €	+28.9%	1,8 M €	+218%	578,2 k €	-30.3%	829,8 k €	-26.4%	1,1 M €	-5.3%	1,2 M €
Other
Workforce	17,0 ETP	0.0%	17,0 ETP	0.0%	17,0 ETP	+5.6%	16,1 ETP	-13.0%	18,5 ETP	0.0%	18,5 ETP	-8.9%	20,3 ETP	+20.8%	16,8 ETP	-40.0%	28,0 ETP	-18.4%	34,3 ETP	+23.4%	27,8 ETP	+6.1%	26,2 ETP	0.0%	26,2 ETP	+23.0%	21,3 ETP	+35.7%	15,7 ETP	+5.4%	14,9 ETP	-4.5%	15,6 ETP	+15.6%	13,5 ETP	+20.5%	11,2 ETP

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 31/12/2024 · 1 active · 17 ended

Active mandates

EVIA Partner

Director · 0822.888.117

Represented by Eric Viatour

Active

Ended mandates

Bernard ENGELS

Director · since 09 mars 2010 · until 08 mars 2016

Ended

JPSeven

Director · since 09 mars 2010 · until 08 mars 2016 · 0897.003.441

Ended

VEKARE

Managing director · since 09 mars 2010 · until 08 mars 2016 · 0823.614.231

Ended

JPSeven

Director · since 08 mars 2010 · until 08 mars 2016 · 0897.003.441

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	07/08/2025	16/08/2024	28/07/2023	27/07/2022	30/07/2021	29/07/2020
General meeting	23/05/2025	24/05/2024	16/05/2023	13/05/2022	14/05/2021	14/05/2020
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	23/05/2025	07/08/2025	French	PDF
Abridged model	31/12/2023	24/05/2024	16/08/2024	French	PDF
Abridged model	31/12/2022	16/05/2023	28/07/2023	French	PDF
Abridged model	31/12/2021	13/05/2022	27/07/2022	French	PDF
Abridged model	31/12/2020	14/05/2021	30/07/2021	French	PDF
Abridged model	31/12/2019	14/05/2020	29/07/2020	French	PDF
Abridged model	31/12/2018	10/05/2019	29/07/2019	French	PDF
Abridged model	31/12/2017	11/05/2018	27/07/2018	French	PDF
Abridged model	31/12/2016	11/05/2017	01/06/2017	French	PDF
Abridged model	31/12/2015	17/03/2016	29/08/2016	French	PDF
Abridged model	31/12/2014	02/03/2015	29/07/2015	French	PDF
Abridged model	31/12/2013	17/03/2014	18/08/2014	French	PDF
Abridged modelCorrection	31/12/2012	15/03/2013	27/09/2013	French	PDF
Abridged model	31/12/2012	15/03/2013	31/07/2013	French	PDF
Abridged model	31/12/2011	08/03/2012	16/04/2012	French	PDF
Abridged model	31/12/2010	11/05/2011	22/08/2011	French	PDF
Abridged model	31/12/2009	09/02/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	13/05/2009	13/07/2009	French	PDF
Abridged model	31/12/2007	14/05/2008	22/05/2008	French	PDF
Abridged model	31/12/2006	25/05/2007	30/08/2007	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 31/12/2024 · 1 active · 17 ended

Active mandates

EVIA Partner

Director · 0822.888.117

Represented by Eric Viatour

Active

Ended mandates

Bernard ENGELS

Director · since 09 mars 2010 · until 08 mars 2016

Ended

JPSeven

Director · since 09 mars 2010 · until 08 mars 2016 · 0897.003.441

Ended

VEKARE

Managing director · since 09 mars 2010 · until 08 mars 2016 · 0823.614.231

Ended

JPSeven

Director · since 08 mars 2010 · until 08 mars 2016 · 0897.003.441

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates26/02/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates20/01/2022
OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates18/09/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates26/01/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates06/04/2010
DEMISSIONS, NOMINATIONS
PDF
Mandates24/12/2009
DEMISSIONS, NOMINATIONS
PDF
Mandates12/10/2007
DEMISSIONS, NOMINATIONS
PDF
Mandates08/08/2006
DEMISSIONS, NOMINATIONS
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

2024
Annual accounts 2024234,3 k €↓
2023
Annual accounts 2023343,1 k €↑
2022
Annual accounts 2022293,5 k €↓
2021
Annual accounts 2021333,5 k €↓
2020
Annual accounts 2020420,8 k €↑
2019
Annual accounts 2019106,3 k €↓
2018
Annual accounts 2018174,4 k €↓
2017
Annual accounts 2017178,1 k €↓
2016
Annual accounts 2016716,7 k €↑
2015
Annual accounts 2015226,6 k €↑
2014
Annual accounts 201471,8 k €↓
2013
Annual accounts 2013254,9 k €↓
2012
Annual accounts 2012567,9 k €↓
2011
Annual accounts 2011681,2 k €↑
2010
Annual accounts 2010438,6 k €↓
2009
Annual accounts 2009513,3 k €↓
2008
Annual accounts 2008649,7 k €↑
2007
Annual accounts 2007296,8 k €↓
2006
Annual accounts 2006614,9 k €
01/01/1968
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

Repamine

Overview

What does Repamine do?

Trend over 19 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