ACTIVE

IMMODEL

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
21,5 k €
-88.6% YoY
Gross margin
103 k €
-72.5% YoY
Equity
417,2 k €
-3.1% YoY

What does IMMODEL do?

IMMODEL is a Private limited company incorporated in 1968. Its main activity is: Real estate agencies. Its registered office is in Namur.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0401.373.231
Incorporation
01/01/1968
Legal form
Private limited company
Registered office
Rue de l'Ange 21
5000 Namur · WallonieSee on map
Contributed capital
18 550,00 €
Latest accounts
31/12/2025
Activities (NACE)
68310Real estate agencies· main68311Real estate agencies70311Activities of head offices; management consultancy activities69202Accounting, bookkeeping and auditing activities; tax consultancy69209Accounting, bookkeeping and auditing activities; tax consultancy74121Specialised design activities
Joint committees (1)
  • 218
Signals
ProfitableSolid equityLow riskPositive 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 19 financial years

2025202420222021202020192018201720162015201420132012201120102009200820072006
Income statement
Gross margin103 k €375 k €69,8 k €60,8 k €418,8 k €87,5 k €89 k €80,6 k €81,6 k €80,4 k €81,1 k €93,2 k €116,5 k €88,5 k €108,4 k €103 k €103,7 k €106,7 k €108,5 k €
EBITDA91,7 k €366,6 k €63,7 k €55,3 k €412,4 k €76,5 k €82,1 k €73,9 k €74,9 k €73,8 k €74,5 k €68,6 k €67,4 k €47,4 k €71,9 k €60,8 k €68,1 k €80,5 k €72,1 k €
Operating result38,3 k €312,7 k €19,5 k €20,5 k €379,2 k €38,7 k €54,1 k €57,5 k €52,6 k €50,7 k €49,3 k €41,9 k €41,3 k €27,7 k €46,3 k €35,1 k €42,4 k €44,5 k €36,1 k €
Net result21,5 k €188,8 k €2,7 k €13,4 k €283,7 k €28,2 k €38,1 k €40,1 k €34,4 k €30,7 k €29,9 k €25 k €16,1 k €7 k €24 k €13,1 k €18,4 k €18,5 k €11,3 k €
Balance sheet
Equity417,2 k €430,6 k €477,5 k €484,8 k €503 k €250,9 k €239,3 k €222,7 k €192,6 k €163,2 k €136,6 k €112,7 k €87,7 k €71,7 k €64,7 k €40,7 k €27,6 k €9,2 k €-9,2 k €
Total assets1 M €1,4 M €1,3 M €691,8 k €734,8 k €412,3 k €338,7 k €292,3 k €309,4 k €338,2 k €357,3 k €375,5 k €411 k €401,5 k €431,6 k €440,2 k €467,4 k €498 k €514,8 k €
Cash68 k €201,9 k €95,6 k €239,3 k €465,7 k €5,6 k €26,8 k €13,7 k €15,3 k €26,5 k €20,4 k €10,3 k €16 k €5,2 k €30,2 k €13,5 k €24,1 k €28,6 k €871 €
Debts533,9 k €850,6 k €708,3 k €120,6 k €144,7 k €159,4 k €96,7 k €69,6 k €116,8 k €174,3 k €219,5 k €260,8 k €320,6 k €329,8 k €366,9 k €399,5 k €439,7 k €488,7 k €524 k €
Other
Workforce–––––––––––0,4 ETP0,8 ETP0,8 ETP0,8 ETP1,0 ETP0,8 ETP0,8 ETP0,8 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 · 2 active · 1 ended

Active mandates

Anna VAN DYCK

Director · since 15 novembre 2022

Active
Pierre DELAHAUT

Director · since 29 janvier 1993

Active

Ended mandates

Pierre DELAHAUT

Manager · since 29 janvier 1993

Ended
Annual accounts

Full financial information

202520242022202120202019
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202501/01/202401/01/202201/01/202101/01/202001/01/2019
Closing of the financial year31/12/202531/12/202431/12/202231/12/202131/12/202031/12/2019
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date22/06/202624/03/202509/06/202326/07/202223/07/202104/09/2020
General meeting20/04/202621/03/202522/05/202330/06/202230/06/202131/08/2020
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

19 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202520/04/202622/06/2026FrenchPDF
Micro model31/12/202421/03/202524/03/2025FrenchPDF
Micro model31/12/202222/05/202309/06/2023FrenchPDF
Micro model31/12/202130/06/202226/07/2022FrenchPDF
Micro model31/12/202030/06/202123/07/2021FrenchPDF
Micro model31/12/201931/08/202004/09/2020FrenchPDF
Micro model31/12/201829/06/201926/07/2019FrenchPDF
Micro model31/12/201730/06/201823/07/2018FrenchPDF
Micro model31/12/201630/06/201725/07/2017FrenchPDF
Abridged model31/12/201530/06/201620/07/2016FrenchPDF
Abridged model31/12/201430/06/201528/07/2015FrenchPDF
Abridged model31/12/201330/06/201415/07/2014FrenchPDF
Abridged model31/12/201225/05/201303/07/2013FrenchPDF
Abridged model31/12/201130/06/201230/07/2012FrenchPDF
Abridged model31/12/201018/05/201116/06/2011FrenchPDF
Abridged model31/12/200930/06/201009/08/2010FrenchPDF
Abridged model31/12/200830/06/200918/08/2009FrenchPDF
Abridged model31/12/200730/06/200831/07/2008FrenchPDF
Abridged model31/12/200630/06/200727/07/2007FrenchPDF
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 · 2 active · 1 ended

Active mandates

Anna VAN DYCK

Director · since 15 novembre 2022

Active
Pierre DELAHAUT

Director · since 29 janvier 1993

Active

Ended mandates

Pierre DELAHAUT

Manager · since 29 janvier 1993

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Other01/12/2023
    MODIFICATION FORME JURIDIQUE
    PDF
  • Mandates30/11/2022
    DEMISSIONS, NOMINATIONS
    PDF
  • Capital / shares05/03/2004
    CAPITAL, ACTIONS - ASSEMBLEE GENERALE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …)
    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

Timeline

  1. 2025
    Annual accounts 202521,5 k €↓
  2. 2024
    Annual accounts 2024188,8 k €↑
  3. 2022
    Annual accounts 20222,7 k €↓
  4. 2021
    Annual accounts 202113,4 k €↓
  5. 2020
    Annual accounts 2020283,7 k €↑
  6. 2019
    Annual accounts 201928,2 k €↓
  7. 2018
    Annual accounts 201838,1 k €↓
  8. 2017
    Annual accounts 201740,1 k €↑
  9. 2016
    Annual accounts 201634,4 k €↑
  10. 2015
    Annual accounts 201530,7 k €↑
  11. 2014
    Annual accounts 201429,9 k €↑
  12. 2013
    Annual accounts 201325 k €↑
  13. 2012
    Annual accounts 201216,1 k €↑
  14. 2011
    Annual accounts 20117 k €↓
  15. 2010
    Annual accounts 201024 k €↑
  16. 2009
    Annual accounts 200913,1 k €↓
  17. 2008
    Annual accounts 200818,4 k €↓
  18. 2007
    Annual accounts 200718,5 k €↑
  19. 2006
    Annual accounts 200611,3 k €
  20. 01/01/1968
    IncorporationPrivate limited company