ACTIVE

Warcoing

Export PDF

Financial year 2025 · closed on 31/03/2025

Net result

278,4 k €

-3.2% YoY

Revenue

2,6 M €

-8.1% YoY

Equity

6,9 M €

-4.3% YoY

Workforce

6,2 ETP

+19.2% YoY

What does Warcoing do?

Warcoing is a Public limited company incorporated in 1910. Its main activity is: Mixed farming. Its registered office is in Pecq. It employs on average 6,2 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0401.267.224

Incorporation

09/03/1910

Legal form

Public limited company

Registered office

Chemin de l'Anglée(HER) 531
7742 Pecq · WallonieSee on map

Contributed capital

134 999,34 €

Latest accounts

31/03/2025

Average workforce

6,2 ETP

Activities (NACE)

01500Mixed farming· main 01500Mixed farming 46216Wholesale of grain, unmanufactured tobacco, seeds and animal feeds 46216Wholesale of grain, unmanufactured tobacco, seeds and animal feeds 51210Freight air transport 10610Manufacture of grain mill products+2

Joint committees (6)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Revenue	2,6 M €	-8.1%	2,8 M €	+7.1%	2,6 M €	+23.7%	2,1 M €	+7.4%	2 M €	+2.0%	1,9 M €	+5.0%	1,8 M €	-2.0%	1,9 M €	+26.6%	1,5 M €	-13.8%	1,7 M €	-9.4%	1,9 M €	+1.5%	1,9 M €	+12.9%	1,7 M €	+2.4%	1,6 M €	+9.9%	1,5 M €	+10.7%	1,3 M €	-4.8%	1,4 M €	+18.3%	1,2 M €	-44.6%	2,1 M €
EBITDA	585,1 k €	-2.1%	597,7 k €	+30.6%	457,5 k €	+39.9%	326,9 k €	+5.1%	311,1 k €	-7.0%	334,7 k €	+23.2%	271,7 k €	-23.8%	356,5 k €	+27.5%	279,6 k €	-27.4%	385,3 k €	-16.7%	462,7 k €	+52.5%	303,4 k €	-18.8%	373,4 k €	-31.3%	543,7 k €	+27.6%	426 k €	-11.2%	479,9 k €	+188%	166,6 k €	-54.6%	366,8 k €	+11.0%	330,5 k €
Operating result	357,4 k €	-7.6%	386,8 k €	+31.3%	294,6 k €	+30.9%	225,1 k €	+77.2%	127 k €	-22.8%	164,6 k €	+76.2%	93,4 k €	-51.6%	192,9 k €	+149%	77,4 k €	-50.9%	157,7 k €	-35.8%	245,7 k €	+162%	93,7 k €	-26.7%	128 k €	-45.6%	235,4 k €	+14.8%	205 k €	-26.3%	278,3 k €	+863%	-36,5 k €	-118%	198,5 k €	-9.5%	219,2 k €
Net result	278,4 k €	-3.2%	287,6 k €	+36.8%	210,2 k €	+40.9%	149,2 k €	+67.6%	89 k €	-23.3%	115,9 k €	+81.5%	63,9 k €	-52.5%	134,5 k €	+145%	54,9 k €	-69.5%	180,2 k €	-32.7%	267,8 k €	-15.9%	318,3 k €	+41.3%	225,2 k €	-10.6%	251,9 k €	-6.7%	270 k €	-10.0%	300 k €	+25.3%	239,4 k €	-40.4%	401,8 k €	-8.8%	440,8 k €
Balance sheet
Equity	6,9 M €	-4.3%	7,2 M €	+2.6%	7 M €	+1.9%	6,9 M €	+1.4%	6,8 M €	+1.3%	6,7 M €	+0.9%	6,6 M €	+0.1%	6,6 M €	+0.4%	6,6 M €	+0.8%	6,5 M €	-0.6%	6,6 M €	+0.8%	6,5 M €	+1.6%	6,4 M €	+0.1%	6,4 M €	+0.5%	6,4 M €	+0.8%	6,3 M €	+1.3%	6,2 M €	+1.5%	6,1 M €	+3.1%	6 M €
Total assets	8,1 M €	-2.0%	8,3 M €	+0.7%	8,2 M €	+3.6%	7,9 M €	+5.0%	7,5 M €	-2.1%	7,7 M €	+2.8%	7,5 M €	-1.0%	7,6 M €	-1.1%	7,7 M €	-6.5%	8,2 M €	-39.0%	13,4 M €	+0.6%	13,3 M €	-1.7%	13,5 M €	+2.7%	13,2 M €	+4.1%	12,7 M €	-4.4%	13,2 M €	+2.1%	13 M €	+75.6%	7,4 M €	+4.9%	7 M €
Cash	465,8 k €	-76.1%	1,9 M €	+12.0%	1,7 M €	+14.8%	1,5 M €	+6.1%	1,4 M €	+7.8%	1,3 M €	+52.8%	865,8 k €	-38.7%	1,4 M €	+15.1%	1,2 M €	+38.0%	889,1 k €	-33.6%	1,3 M €	+8.0%	1,2 M €	+43.7%	862,3 k €	+17.8%	731,9 k €	-7.5%	790,9 k €	+616%	110,5 k €	-61.5%	286,7 k €	+13.2%	253,3 k €	+668%	33 k €
Debts	1,2 M €	+13.1%	1,1 M €	-10.1%	1,2 M €	+13.4%	1,1 M €	+35.9%	777,7 k €	-24.3%	1 M €	+17.2%	876,9 k €	-8.6%	958,9 k €	-10.3%	1,1 M €	-35.3%	1,7 M €	-75.8%	6,8 M €	+0.5%	6,8 M €	-4.6%	7,1 M €	+5.1%	6,8 M €	+7.6%	6,3 M €	-8.9%	6,9 M €	+3.3%	6,7 M €	+474%	1,2 M €	+20.4%	967,6 k €
Other
Workforce	6,2 ETP	+19.2%	5,2 ETP	-11.9%	5,9 ETP	+5.4%	5,6 ETP	-3.4%	5,8 ETP	+16.0%	5,0 ETP	+25.0%	4,0 ETP	-20.0%	5,0 ETP	+25.0%	4,0 ETP	-36.5%	6,3 ETP	+28.6%	4,9 ETP	-10.9%	5,5 ETP	+5.8%	5,2 ETP	+30.0%	4,0 ETP	+73.9%	2,3 ETP	+15.0%	2,0 ETP	0.0%	2,0 ETP	+5.3%	1,9 ETP	-77.1%	8,3 ETP

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 31/03/2025 · 5 active · 52 ended

Active mandates

Helène WALLEMACQ

Director · since 22 septembre 2023 · until 30 septembre 2026

Active

EMILIE CRAHAY

Director · since 23 septembre 2022 · until 30 septembre 2025

Active

Inductance

Director · since 23 septembre 2022 · until 30 septembre 2027 · 0785.677.927

Represented by JULIEN BOSLY

Active

Jérôme Crahay

Director · since 23 septembre 2022 · until 30 septembre 2025

Active

BENOIT DION

Director · since 17 septembre 2021 · until 30 septembre 2027

Active

Ended mandates

Inductance

Director · since 23 septembre 2022 · until 30 septembre 2024 · 0785.677.927

Represented by JULIEN BOSLY

Ended

BENOIT DION

Director · since 17 septembre 2021 · until 30 septembre 2024

Ended

Jacques-Guillaume CRAHAY

Director · since 17 septembre 2021 · until 30 septembre 2024

Ended

Sylva WALLEMACQ

Director · since 17 septembre 2021 · until 30 septembre 2024

Ended

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	01/04/2024	01/04/2023	01/04/2022	01/04/2021	01/04/2020	01/04/2019
Closing of the financial year	31/03/2025	31/03/2024	31/03/2023	31/03/2022	31/03/2021	31/03/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	03/10/2025	24/09/2024	22/11/2023	17/10/2022	24/09/2021	22/09/2020
General meeting	19/09/2025	20/09/2024	22/09/2023	20/09/2022	21/09/2021	18/09/2020
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

68 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/03/2025	19/09/2025	03/10/2025	French	PDF
Full model	31/03/2024	20/09/2024	24/09/2024	French	PDF
Full model	31/03/2023	22/09/2023	22/11/2023	French	PDF
Full model	31/03/2022	20/09/2022	17/10/2022	French	PDF
Full model	31/03/2021	21/09/2021	24/09/2021	French	PDF
Full model	31/03/2020	18/09/2020	22/09/2020	French	PDF
Full model	31/03/2019	27/09/2019	06/11/2019	French	PDF
Full model	31/03/2018	08/09/2018	28/09/2018	French	PDF
Full model	31/03/2017	09/09/2017	04/10/2017	French	PDF
Full model	31/03/2016	10/09/2016	05/10/2016	French	PDF
Full model	31/03/2015	05/09/2015	30/09/2015	French	PDF
Full model	31/03/2014	06/09/2014	01/10/2014	French	PDF
Full model	31/03/2013	07/09/2013	02/10/2013	French	PDF
Full model	31/03/2012	08/09/2012	04/10/2012	French	PDF
Full model	31/03/2011	03/09/2011	26/09/2011	French	PDF
Full model	31/03/2010	04/09/2010	30/09/2010	French	PDF
Full model	31/03/2009	05/09/2009	01/10/2009	French	PDF
Full model	31/03/2008	06/09/2008	03/10/2008	French	PDF
Full model	31/03/2007	08/09/2007	05/10/2007	French	PDF
Full model	31/03/2006	09/09/2006	10/10/2006	French	PDF
Full modelCorrection	31/03/2006	09/09/2006	10/10/2006	French	PDF
Consolidated accounts	31/03/2006	09/09/2006	12/10/2006	French	PDF
Full model	31/03/2005	03/09/2005	29/09/2005	French	PDF
Full modelCorrection	31/03/2005	03/09/2005	29/09/2005	French	PDF

View all 68 filings

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 31/03/2025 · 5 active · 52 ended

Active mandates

Helène WALLEMACQ

Director · since 22 septembre 2023 · until 30 septembre 2026

Active

EMILIE CRAHAY

Director · since 23 septembre 2022 · until 30 septembre 2025

Active

Inductance

Director · since 23 septembre 2022 · until 30 septembre 2027 · 0785.677.927

Represented by JULIEN BOSLY

Active

Jérôme Crahay

Director · since 23 septembre 2022 · until 30 septembre 2025

Active

BENOIT DION

Director · since 17 septembre 2021 · until 30 septembre 2027

Active

Ended mandates

Inductance

Director · since 23 septembre 2022 · until 30 septembre 2024 · 0785.677.927

Represented by JULIEN BOSLY

Ended

BENOIT DION

Director · since 17 septembre 2021 · until 30 septembre 2024

Ended

Jacques-Guillaume CRAHAY

Director · since 17 septembre 2021 · until 30 septembre 2024

Ended

Sylva WALLEMACQ

Director · since 17 septembre 2021 · until 30 septembre 2024

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates13/10/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates24/01/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates12/11/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates09/02/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates27/01/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates30/06/2022
DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates13/10/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates04/03/2020
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

2025
Annual accounts 2025278,4 k €↓
2024
Annual accounts 2024287,6 k €↑
2023
Annual accounts 2023210,2 k €↑
2022
Annual accounts 2022149,2 k €↑
2021
Annual accounts 202189 k €↓
2020
Annual accounts 2020115,9 k €↑
2019
Annual accounts 201963,9 k €↓
2018
Annual accounts 2018134,5 k €↑
2017
Annual accounts 201754,9 k €↓
2016
Annual accounts 2016180,2 k €↓
2015
Annual accounts 2015267,8 k €↓
2014
Annual accounts 2014318,3 k €↑
2013
Annual accounts 2013225,2 k €↓
2012
Annual accounts 2012251,9 k €↓
2011
Annual accounts 2011270 k €↓
2010
Annual accounts 2010300 k €↑
2009
Annual accounts 2009239,4 k €↓
2008
Annual accounts 2008401,8 k €↓
2007
Annual accounts 2007440,8 k €
09/03/1910
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

Warcoing

Overview

What does Warcoing 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