ACTIVE

Mines de Pyrites de Vedrin

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

85,2 k €

+125.4% YoY

Gross margin

147,6 k €

+363.3% YoY

Equity

868,2 k €

+10.9% YoY

What does Mines de Pyrites de Vedrin do?

Mines de Pyrites de Vedrin is a Public limited company incorporated in 1928. Its main activity is: Other professional, scientific and technical activities. Its registered office is in Namur.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0401.410.249

Incorporation

21/12/1928

Legal form

Public limited company

Registered office

Al'Tchôde Ewe(SM) sn
5003 Namur · WallonieSee on map

Contributed capital

469 960,00 €

Latest accounts

31/12/2025

Activities (NACE)

74700Other professional, scientific and technical activities· main 81220Other building and industrial cleaning activities 81220Other building and industrial cleaning activities

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	147,6 k €	+363%	-56,1 k €	-157%	99 k €	+61.0%	61,5 k €	-44.7%	111 k €	+7.6%	103,2 k €	-3.2%	106,6 k €	+2.6%	103,9 k €	-9.7%	115,1 k €	+65.4%	69,6 k €	-7.8%	75,5 k €	-8.7%	82,7 k €	+11.7%	74 k €	+104%	36,2 k €	-33.2%	54,3 k €	-11.7%	61,4 k €	+45.1%	42,3 k €	+829%	4,6 k €	-85.2%	30,7 k €	-15.2%	36,2 k €
EBITDA	131 k €	+283%	-71,5 k €	+52.7%	-151,1 k €	-409%	48,9 k €	-50.1%	97,9 k €	+8.4%	90,3 k €	-3.7%	93,7 k €	+2.9%	91,1 k €	+7.8%	84,5 k €	+114%	39,5 k €	+240%	11,6 k €	-36.3%	18,2 k €	-58.8%	44,2 k €	+4256%	-1,1 k €	-107%	14,2 k €	-36.7%	22,5 k €	+512%	3,7 k €	+111%	-33,4 k €	-494%	-5,6 k €	-1351%	449,5 €
Operating result	82,2 k €	+214%	26,2 k €	+107%	-349,6 k €	-555%	76,8 k €	+57.5%	48,8 k €	+18.5%	41,2 k €	-7.8%	44,6 k €	-46.8%	84 k €	+8.9%	77,1 k €	+139%	32,3 k €	+640%	4,4 k €	-60.2%	11 k €	-70.8%	37,5 k €	+606%	-7,4 k €	-187%	8,6 k €	-49.1%	16,8 k €	+745%	2 k €	+106%	-35,7 k €	-320%	-8,5 k €	-278%	-2,3 k €
Net result	85,2 k €	+125%	37,8 k €	+111%	-343,1 k €	-734%	54,1 k €	+40.4%	38,5 k €	-38.0%	62,2 k €	+103%	30,7 k €	-68.8%	98,2 k €	+29.6%	75,8 k €	+170%	28,1 k €	+28.5%	21,9 k €	-39.1%	35,9 k €	-48.6%	69,8 k €	+964%	6,6 k €	-62.2%	17,3 k €	-59.7%	43 k €	+699%	5,4 k €	+114%	-38,6 k €	-559%	8,4 k €	-16.1%	10 k €
Balance sheet
Equity	868,2 k €	+10.9%	782,9 k €	+4.5%	749,5 k €	-31.4%	1,1 M €	+5.2%	1 M €	+3.9%	999,9 k €	+6.6%	937,7 k €	+3.4%	907,1 k €	+12.1%	808,9 k €	+10.3%	733,1 k €	+4.0%	705 k €	+3.2%	683,2 k €	+5.5%	647,3 k €	+12.1%	577,5 k €	+1.1%	571 k €	+3.1%	553,6 k €	+8.4%	510,6 k €	+1.1%	505,2 k €	-7.1%	543,8 k €	+1.6%	535,4 k €
Total assets	872,5 k €	+10.7%	788,5 k €	-13.9%	916,1 k €	-18.9%	1,1 M €	-4.2%	1,2 M €	-2.7%	1,2 M €	-1.9%	1,2 M €	+11.2%	1,1 M €	+18.4%	939,1 k €	+10.6%	849,3 k €	+5.7%	803,2 k €	+7.5%	746,9 k €	+10.5%	675,8 k €	+9.1%	619,3 k €	-15.4%	732,3 k €	+5.6%	693,8 k €	+26.4%	548,9 k €	+1.0%	543,6 k €	-6.9%	583,6 k €	+3.5%	563,6 k €
Cash	295,1 k €	+107%	142,4 k €	-38.1%	230 k €	+32.8%	173,1 k €	-71.7%	611,9 k €	+3.8%	589,6 k €	+351%	130,7 k €	-63.3%	356,5 k €	+11.9%	318,7 k €	+29.5%	246,1 k €	+43.4%	171,7 k €	+49.8%	114,6 k €	+77.7%	64,5 k €	+102%	32 k €	-62.4%	85 k €	+18.0%	72 k €	+55.4%	46,4 k €	+37.8%	33,6 k €	-64.0%	93,5 k €	+257%	26,2 k €
Debts	4,4 k €	-21.9%	5,6 k €	-72.2%	20,1 k €	-46.1%	37,4 k €	-32.5%	55,3 k €	-56.4%	127 k €	-40.2%	212,5 k €	+320%	50,6 k €	+42.7%	35,4 k €	+64.6%	21,5 k €	+74.5%	12,3 k €	+3.3%	11,9 k €	+11.4%	10,7 k €	-55.2%	24 k €	-83.3%	143,5 k €	+17.4%	122,3 k €	+879%	12,5 k €	-38.5%	20,3 k €	+11.4%	18,2 k €	+77.9%	10,3 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		0,2 ETP	0.0%	0,2 ETP	0.0%	0,2 ETP	0.0%	0,2 ETP	-33.3%	0,3 ETP	0.0%	0,3 ETP	0.0%	0,3 ETP	0.0%	0,3 ETP	0.0%	0,3 ETP	0.0%	0,3 ETP	0.0%	0,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 7 active · 54 ended

Active mandates

Fadila LAANAN

Vice-chairman of the board of directors · since 11 juin 2025

Active

WEYTSMAN David

Chairman of the board of directors · since 11 juin 2025

Active

Christophe PIRON

Director · since 29 mai 2019 · until 10 juin 2031

Active

Bernard VAN NUFFEL

Chairman of the board of directors · since 20 mars 2019 · until 26 mars 2025

Active

Guy WILMART

Vice-chairman of the board of directors · since 20 mars 2019 · until 26 mars 2025

Active

Alain DE LOMBAERT

Managing director · since 18 mai 2017

Active

Olivier LAGNEAU

Director · since 01 octobre 2012

Active

Ended mandates

Fadila LAANAN

Director · since 11 juin 2025

Ended

WEYTSMAN David

Director · since 11 juin 2025

Ended

Christophe PIRON

Director · since 29 mai 2019

Ended

Bernard VAN NUFFEL

Chairman of the board of directors · since 20 mars 2019

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2025	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020
Closing of the financial year	31/12/2025	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	18/06/2026	20/06/2025	13/06/2024	14/06/2023	24/06/2022	21/06/2021
General meeting	03/06/2026	11/06/2025	27/04/2024	07/06/2023	18/05/2022	26/05/2021
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
Abridged model	31/12/2025	03/06/2026	18/06/2026	French	PDF
Abridged model	31/12/2024	11/06/2025	20/06/2025	French	PDF
Abridged model	31/12/2023	27/04/2024	13/06/2024	French	PDF
Micro model	31/12/2022	07/06/2023	14/06/2023	French	PDF
Micro model	31/12/2021	18/05/2022	24/06/2022	French	PDF
Micro model	31/12/2020	26/05/2021	21/06/2021	French	PDF
Micro model	31/12/2019	17/06/2020	22/06/2020	French	PDF
Micro model	31/12/2018	29/05/2019	11/06/2019	French	PDF
Micro model	31/12/2017	30/05/2018	03/07/2018	French	PDF
Abridged model	31/12/2016	03/05/2017	22/05/2017	French	PDF
Abridged model	31/12/2015	27/04/2016	28/04/2016	French	PDF
Abridged model	31/12/2014	09/03/2015	03/04/2015	French	PDF
Abridged model	31/12/2013	10/03/2014	07/04/2014	French	PDF
Abridged model	31/12/2012	11/03/2013	15/03/2013	French	PDF
Abridged model	31/12/2011	28/03/2012	24/04/2012	French	PDF
Abridged model	31/12/2010	30/03/2011	29/04/2011	French	PDF
Abridged model	31/12/2009	31/03/2010	12/07/2010	French	PDF
Abridged model	31/12/2008	27/03/2009	20/07/2009	French	PDF
Abridged model	31/12/2007	14/04/2008	24/07/2008	French	PDF
Abridged model	31/12/2006	28/03/2007	16/07/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/12/2025 · 7 active · 54 ended

Active mandates

Fadila LAANAN

Vice-chairman of the board of directors · since 11 juin 2025

Active

WEYTSMAN David

Chairman of the board of directors · since 11 juin 2025

Active

Christophe PIRON

Director · since 29 mai 2019 · until 10 juin 2031

Active

Bernard VAN NUFFEL

Chairman of the board of directors · since 20 mars 2019 · until 26 mars 2025

Active

Guy WILMART

Vice-chairman of the board of directors · since 20 mars 2019 · until 26 mars 2025

Active

Alain DE LOMBAERT

Managing director · since 18 mai 2017

Active

Olivier LAGNEAU

Director · since 01 octobre 2012

Active

Ended mandates

Fadila LAANAN

Director · since 11 juin 2025

Ended

WEYTSMAN David

Director · since 11 juin 2025

Ended

Christophe PIRON

Director · since 29 mai 2019

Ended

Bernard VAN NUFFEL

Chairman of the board of directors · since 20 mars 2019

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates05/09/2025
DEMISSIONS, NOMINATIONS
PDF
Capital / shares18/10/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS - OBJET - CAPITAL, ACTIONS
PDF
Mandates01/07/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates29/12/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates13/06/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates12/05/2016
DEMISSIONS, NOMINATIONS
PDF
Mandates13/06/2014
DEMISSIONS, NOMINATIONS
PDF
Mandates07/06/2013
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 202585,2 k €↑
2024
Annual accounts 202437,8 k €↑
2023
Annual accounts 2023-343,1 k €↓
2022
Annual accounts 202254,1 k €↑
2021
Annual accounts 202138,5 k €↓
2020
Annual accounts 202062,2 k €↑
2019
Annual accounts 201930,7 k €↓
2018
Annual accounts 201898,2 k €↑
2017
Annual accounts 201775,8 k €↑
2016
Annual accounts 201628,1 k €↑
2015
Annual accounts 201521,9 k €↓
2014
Annual accounts 201435,9 k €↓
2013
Annual accounts 201369,8 k €↑
2012
Annual accounts 20126,6 k €↓
2011
Annual accounts 201117,3 k €↓
2010
Annual accounts 201043 k €↑
2009
Annual accounts 20095,4 k €↑
2008
Annual accounts 2008-38,6 k €↓
2007
Annual accounts 20078,4 k €↓
2006
Annual accounts 200610 k €
21/12/1928
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

Mines de Pyrites de Vedrin

Overview

What does Mines de Pyrites de Vedrin do?

Trend over 20 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