ACTIVE

Wilmet

Export PDF

Financial year 2025 · closed on 30/09/2025

Net result

154,7 k €

-62.0% YoY

Revenue

16,8 M €

+21.6% YoY

Equity

3,2 M €

-8.4% YoY

Workforce

12,4 ETP

+11.7% YoY

What does Wilmet do?

Wilmet is a Public limited company incorporated in 1968. Its main activity is: Demolition. Its registered office is in Namur. It employs on average 12,4 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0401.405.497

Incorporation

01/01/1968

Legal form

Public limited company

Registered office

Chemin de la Vieille Sambre(ML) 63
5020 Namur · WallonieSee on map

Contributed capital

500 000,00 €

Latest accounts

30/09/2025

Average workforce

12,4 ETP

Activities (NACE)

43110Demolition· main 43110Demolition 45111Sale of cars and light motor vehicles 46772Wholesale of waste and scrap 46872Wholesale trade, except of motor vehicles and motorcycles 51570Air transport+6

Joint committees (4)

14201
200
20000
218

Signals

ProfitableSolid equityLow riskPositive 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 18 financial years

	2025		2024		2023		2022		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Revenue	16,8 M €	+21.6%	13,8 M €	-1.1%	13,9 M €	-19.8%	17,4 M €		–		–		–		12,9 M €	+21.7%	10,6 M €	-59.0%	25,8 M €	-4.7%	27,1 M €	-10.4%	30,2 M €	-15.3%	35,6 M €	+2.3%	34,8 M €	+74.6%	20 M €	+146%	8,1 M €	-63.1%	22 M €	+5.2%	20,9 M €
EBITDA	692,5 k €	-29.5%	981,8 k €	+1.2%	970 k €	-34.7%	1,5 M €	+911%	146,9 k €	+430%	27,7 k €	-94.0%	462,2 k €	-40.0%	769,8 k €	+412%	-247,1 k €	-171%	348,6 k €	-32.2%	514,4 k €	-62.2%	1,4 M €	-15.3%	1,6 M €	-39.1%	2,6 M €	+68.1%	1,6 M €	+556%	-344,3 k €	-129%	1,2 M €	-14.6%	1,4 M €
Operating result	235,7 k €	-61.1%	606,5 k €	-16.5%	726,6 k €	-32.6%	1,1 M €	+1108%	-107 k €	+46.1%	-198,5 k €	-176%	261,2 k €	-53.6%	563,1 k €	+413%	-179,7 k €	+65.8%	-525,5 k €	-753%	80,5 k €	-72.5%	292,5 k €	-80.1%	1,5 M €	+9.7%	1,3 M €	-3.6%	1,4 M €	+1353%	95,7 k €	-75.7%	394 k €	-62.1%	1 M €
Net result	154,7 k €	-62.0%	406,7 k €	-19.3%	504,3 k €	-34.8%	774 k €	+805%	-109,7 k €	+41.6%	-188 k €	-185%	220,9 k €	-58.7%	535,1 k €	+355%	-210,2 k €	+66.0%	-618,9 k €	-3503%	18,2 k €	+129%	-63,3 k €	-106%	1,1 M €	+6.4%	1 M €	+10.8%	931,9 k €	+4045%	22,5 k €	-91.5%	263 k €	-58.5%	634,2 k €
Balance sheet
Equity	3,2 M €	-8.4%	3,5 M €	-1.2%	3,6 M €	+1.5%	3,5 M €	+26.2%	2,8 M €	+150%	1,1 M €	-15.0%	1,3 M €	-4.8%	1,4 M €	+45.1%	947,3 k €	-53.9%	2,1 M €	-23.6%	2,7 M €	+0.6%	2,7 M €	-14.8%	3,1 M €	-21.6%	4 M €	+22.3%	3,3 M €	+33.6%	2,4 M €	-2.5%	2,5 M €	+7.6%	2,3 M €
Total assets	8,4 M €	+6.5%	7,9 M €	+10.6%	7,2 M €	+10.0%	6,5 M €	+23.6%	5,3 M €	+16.4%	4,5 M €	+13.1%	4 M €	+5.7%	3,8 M €	+8.0%	3,5 M €	-52.1%	7,3 M €	-17.9%	8,9 M €	+3.7%	8,6 M €	-13.9%	10 M €	-2.2%	10,2 M €	+50.5%	6,8 M €	+36.9%	5 M €	-13.3%	5,7 M €	-8.1%	6,2 M €
Cash	418,5 k €	-28.1%	582,4 k €	+67.4%	348 k €	+149%	139,8 k €	+13.3%	123,4 k €	-7.8%	133,9 k €	-54.5%	294,1 k €	+59.1%	184,9 k €	+3.2%	179,1 k €	-32.0%	263,5 k €	-67.8%	819,2 k €	+38.0%	593,6 k €	-41.7%	1 M €	+261%	282,5 k €	-43.6%	500,9 k €	+1133%	40,6 k €	-61.9%	106,7 k €	+70.7%	62,5 k €
Debts	5,2 M €	+21.7%	4,2 M €	+31.3%	3,2 M €	+13.1%	2,9 M €	+16.1%	2,5 M €	-27.1%	3,4 M €	+25.6%	2,7 M €	+12.1%	2,4 M €	-5.7%	2,5 M €	-49.7%	5,1 M €	-17.0%	6,1 M €	+5.0%	5,8 M €	-13.4%	6,7 M €	+9.0%	6,1 M €	+78.4%	3,4 M €	+40.7%	2,4 M €	-22.1%	3,1 M €	-17.8%	3,8 M €
Other
Workforce	12,4 ETP	+11.7%	11,1 ETP	-5.9%	11,8 ETP	+1.7%	11,6 ETP	-18.3%	14,2 ETP	-11.8%	16,1 ETP	+0.6%	16,0 ETP	-2.4%	16,4 ETP	+1.9%	16,1 ETP	-37.1%	25,6 ETP	+1.6%	25,2 ETP	+0.4%	25,1 ETP	+2.0%	24,6 ETP	-4.7%	25,8 ETP	+41.0%	18,3 ETP	+4.0%	17,6 ETP	-17.4%	21,3 ETP	+6.5%	20,0 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 30/09/2025 · 5 active · 36 ended

Active mandates

NAMUR INVEST CAPITAL RISQUE

Director · since 10 mai 2023 · until 30 mars 2029 · 0809.583.675

Represented by Maxime Oger

Active

Bauduin FRANCOIS

Director · since 30 mars 2023 · until 30 mars 2029

Active

SOWILAG

Managing director · since 30 mars 2023 · until 30 mars 2029 · 0800.064.413

Represented by Guillaume ABRAS

Active

Bastien WILMET

Managing director · since 31 mars 2022 · until 30 mars 2029

Active

SoHoW

Director · since 31 mars 2022 · until 30 mars 2029 · 0842.064.819

Represented by Jacques WILMET

Active

Ended mandates

NAMUR INVEST CAPITAL RISQUE

Director · since 10 mai 2023 · until 30 mars 2028 · 0809.583.675

Represented by Maxime OGER

Ended

NAMUR INVEST CAPITAL RISQUE

Director · since 10 mai 2023 · until 30 mars 2029 · 0809.583.675

Represented by Maxime OGER

Ended

Bauduin FRANCOIS

Director · since 30 mars 2023 · until 30 mars 2028

Ended

SOWILAG

Managing director · since 30 mars 2023 · until 30 mars 2028 · 0800.064.413

Represented by Guillaume Abras

Ended

At this address

Other companies at this address

Company	CBE no.
SoHoW● Active	0842.064.819
SOWILAG● Active	0800.064.413

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Abridged model
Start of the financial year	01/10/2024	01/10/2023	01/10/2022	01/10/2021	01/10/2020	01/10/2019
Closing of the financial year	30/09/2025	30/09/2024	30/09/2023	30/09/2022	30/09/2021	30/09/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	25/04/2026	04/04/2025	19/04/2024	25/04/2023	31/03/2022	01/04/2021
General meeting	26/03/2026	27/03/2025	28/03/2024	30/03/2023	31/03/2022	25/03/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	30/09/2025	26/03/2026	25/04/2026	French	PDF
Full model	30/09/2024	27/03/2025	04/04/2025	French	PDF
Full model	30/09/2023	28/03/2024	19/04/2024	French	PDF
Full model	30/09/2022	30/03/2023	25/04/2023	French	PDF
Full model	30/09/2021	31/03/2022	31/03/2022	French	PDF
Abridged model	30/09/2020	25/03/2021	01/04/2021	French	PDF
Abridged model	30/09/2019	26/03/2020	06/04/2020	French	PDF
Abridged model	30/09/2018	28/03/2019	24/04/2019	French	PDF
Full model	30/09/2017	29/03/2018	05/04/2018	French	PDF
Full model	30/09/2016	30/03/2017	19/05/2017	French	PDF
Full model	30/09/2015	31/03/2016	07/04/2016	French	PDF
Full model	30/09/2014	18/02/2015	24/03/2015	French	PDF
Full model	30/09/2013	29/01/2014	22/04/2014	French	PDF
Full model	30/09/2012	30/01/2013	19/04/2013	French	PDF
Full model	30/09/2011	25/01/2012	03/02/2012	French	PDF
Full model	30/09/2010	26/01/2011	28/04/2011	French	PDF
Full model	30/09/2009	27/01/2010	05/02/2010	French	PDF
Full model	30/09/2008	28/01/2009	11/02/2009	French	PDF
Full model	30/09/2007	30/01/2008	27/03/2008	French	PDF
Full model	30/09/2006	31/01/2007	26/02/2007	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 30/09/2025 · 5 active · 36 ended

Active mandates

NAMUR INVEST CAPITAL RISQUE

Director · since 10 mai 2023 · until 30 mars 2029 · 0809.583.675

Represented by Maxime Oger

Active

Bauduin FRANCOIS

Director · since 30 mars 2023 · until 30 mars 2029

Active

SOWILAG

Managing director · since 30 mars 2023 · until 30 mars 2029 · 0800.064.413

Represented by Guillaume ABRAS

Active

Bastien WILMET

Managing director · since 31 mars 2022 · until 30 mars 2029

Active

SoHoW

Director · since 31 mars 2022 · until 30 mars 2029 · 0842.064.819

Represented by Jacques WILMET

Active

Ended mandates

NAMUR INVEST CAPITAL RISQUE

Director · since 10 mai 2023 · until 30 mars 2028 · 0809.583.675

Represented by Maxime OGER

Ended

NAMUR INVEST CAPITAL RISQUE

Director · since 10 mai 2023 · until 30 mars 2029 · 0809.583.675

Represented by Maxime OGER

Ended

Bauduin FRANCOIS

Director · since 30 mars 2023 · until 30 mars 2028

Ended

SOWILAG

Managing director · since 30 mars 2023 · until 30 mars 2028 · 0800.064.413

Represented by Guillaume Abras

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates30/12/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates25/05/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates12/05/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates31/10/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates13/02/2018
DEMISSIONS, NOMINATIONS
PDF
Restructuring22/06/2016
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring25/04/2016
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Mandates14/04/2016
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 2025154,7 k €↓
2024
Annual accounts 2024406,7 k €↓
2023
Annual accounts 2023504,3 k €↓
2022
Annual accounts 2022774 k €↑
2020
Annual accounts 2020-109,7 k €↑
2019
Annual accounts 2019-188 k €↓
2018
Annual accounts 2018220,9 k €↓
2017
Annual accounts 2017535,1 k €↑
2016
Annual accounts 2016-210,2 k €↑
2015
Annual accounts 2015-618,9 k €↓
2014
Annual accounts 201418,2 k €↑
2013
Annual accounts 2013-63,3 k €↓
2012
Annual accounts 20121,1 M €↑
2011
Annual accounts 20111 M €↑
2010
Annual accounts 2010931,9 k €↑
2009
Annual accounts 200922,5 k €↓
2008
Annual accounts 2008263 k €↓
2007
Annual accounts 2007634,2 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

Wilmet

Overview

What does Wilmet do?

Trend over 18 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