Aide à Domicile en Milieu rural
0410.660.980 · rovalta.com · 23/09/2026
ACTIVE
Aide à Domicile en Milieu rural
Financial year 2025 · closed on 31/12/2025
Net result
286,7 k €
-56.6% YoY
Revenue
7,9 M €
-5.3% YoY
Equity
16,5 M €
+1.8% YoY
Workforce
1 231,0 ETP
+2.9% YoY
Overview
What does Aide à Domicile en Milieu rural do?
Aide à Domicile en Milieu rural is a Non-profit organization incorporated in 1951. Its main activity is: Technical and vocational secondary education. Its registered office is in Namur. It employs on average 1 231,0 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0410.660.980
Incorporation
23/06/1951
Legal form
Non-profit organization
Registered office
Route de Hannut(BN) 291
5021 Namur · WallonieSee on map
5021 Namur · WallonieSee on map
Latest accounts
31/12/2025
Average workforce
1 231,0 ETP
Activities (NACE)
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 18 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||
| Revenue | 7,9 M € | -5.3% | 8,3 M € | -5.3% | 8,8 M € | +2.0% | 8,6 M € | +1.3% | 8,5 M € | +8.8% | 7,8 M € | -12.1% | 8,9 M € | +1.6% | 8,8 M € | +2.7% | 8,5 M € | +0.2% | 8,5 M € | -7.9% | 9,2 M € | +1.2% | 9,1 M € | +1.6% | 9 M € | +6.8% | 8,4 M € | +7.2% | 7,8 M € | +1.4% | 7,7 M € | +3.1% | 7,5 M € | +4.3% | 7,2 M € |
| EBITDA | 520,7 k € | -3.0% | 537 k € | +32.1% | 406,4 k € | -47.2% | 769 k € | -18.5% | 943,4 k € | +87.9% | 502,1 k € | -46.4% | 936,8 k € | -14.2% | 1,1 M € | -33.2% | 1,6 M € | +81.8% | 899,4 k € | +13.2% | 794,6 k € | -14.4% | 928,4 k € | +101% | 461,2 k € | +24.9% | 369,2 k € | -2.6% | 379 k € | -70.6% | 1,3 M € | +168% | 480,1 k € | +2136% | 21,5 k € |
| Operating result | 168,5 k € | -21.7% | 215,2 k € | +92.7% | 111,7 k € | -73.9% | 428 k € | -25.8% | 576,5 k € | +389% | 117,8 k € | -82.3% | 667,2 k € | -18.3% | 817 k € | -41.2% | 1,4 M € | +114% | 649,3 k € | +21.5% | 534,6 k € | -21.1% | 677,7 k € | +176% | 245,2 k € | -0.1% | 245,4 k € | -6.1% | 261,3 k € | -77.5% | 1,2 M € | +237% | 345,6 k € | +469% | -93,6 k € |
| Net result | 286,7 k € | -56.6% | 661 k € | +59.6% | 414,2 k € | -1.8% | 421,9 k € | -21.7% | 539,1 k € | +576% | 79,8 k € | -87.3% | 625,9 k € | -19.4% | 776,5 k € | -38.7% | 1,3 M € | +108% | 607,6 k € | +19.9% | 506,8 k € | -22.8% | 656,7 k € | +199% | 219,4 k € | -13.2% | 252,7 k € | -12.1% | 287,6 k € | -66.1% | 848,1 k € | +119% | 387,1 k € | +456% | 69,6 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||
| Equity | 16,5 M € | +1.8% | 16,2 M € | +4.3% | 15,5 M € | +2.7% | 15,1 M € | +2.9% | 14,7 M € | +3.8% | 14,2 M € | +0.6% | 14,1 M € | +4.7% | 13,5 M € | +6.1% | 12,7 M € | +14.2% | 11,1 M € | +5.8% | 10,5 M € | +5.1% | 10 M € | +7.0% | 9,3 M € | +2.4% | 9,1 M € | +2.9% | 8,9 M € | +3.4% | 8,6 M € | +11.0% | 7,7 M € | +5.3% | 7,3 M € |
| Total assets | 29,6 M € | -1.5% | 30,1 M € | +9.1% | 27,6 M € | +9.1% | 25,3 M € | +14.9% | 22 M € | -3.2% | 22,7 M € | -0.2% | 22,7 M € | +6.9% | 21,3 M € | +2.4% | 20,8 M € | +6.9% | 19,4 M € | +5.0% | 18,5 M € | +4.9% | 17,6 M € | -1.3% | 17,9 M € | +3.0% | 17,4 M € | +5.9% | 16,4 M € | +9.4% | 15 M € | +1.6% | 14,7 M € | +6.1% | 13,9 M € |
| Cash | 1,3 M € | -63.5% | 3,5 M € | +612% | 486,3 k € | -84.6% | 3,2 M € | -8.4% | 3,5 M € | +257% | 966 k € | -35.7% | 1,5 M € | -78.7% | 7,1 M € | +164% | 2,7 M € | +65.2% | 1,6 M € | -22.4% | 2,1 M € | -14.8% | 2,4 M € | +82.7% | 1,3 M € | +42.9% | 935,2 k € | +49.2% | 626,8 k € | -42.3% | 1,1 M € | -18.5% | 1,3 M € | -65.1% | 3,8 M € |
| Debts | 13,1 M € | -5.4% | 13,8 M € | +16.7% | 11,8 M € | +18.0% | 10 M € | +40.6% | 7,1 M € | -14.4% | 8,3 M € | -1.7% | 8,5 M € | +11.8% | 7,6 M € | -2.9% | 7,8 M € | -0.9% | 7,9 M € | +1.4% | 7,8 M € | +3.4% | 7,5 M € | -10.3% | 8,4 M € | +2.2% | 8,2 M € | +10.2% | 7,4 M € | +16.7% | 6,4 M € | -8.7% | 7 M € | +7.1% | 6,5 M € |
| Other | |||||||||||||||||||||||||||||||||||
| Workforce | 1 231,0 ETP | +2.9% | 1 196,0 ETP | +1.5% | 1 178,4 ETP | +1.8% | 1 157,7 ETP | +4.8% | 1 105,0 ETP | -2.4% | 1 132,1 ETP | -1.1% | 1 145,1 ETP | +1.0% | 1 133,4 ETP | -3.3% | 1 172,3 ETP | +5.7% | 1 109,1 ETP | -2.0% | 1 131,6 ETP | +0.9% | 1 121,3 ETP | -4.3% | 1 172,0 ETP | +4.2% | 1 125,2 ETP | +2.0% | 1 103,4 ETP | +1.3% | 1 089,3 ETP | -1.3% | 1 104,2 ETP | +0.3% | 1 100,5 ETP |
Estimate
Indicative valuation
As an indication, this company is worth
between 10 M€ and 25 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 14 active · 50 ended
Active mandates
Etienne Leroy
ActiveCAROLINE GAILLARD
ActiveEMMANUEL STEELS
ActiveANNE-CLAIRE BOURDESSOL
ActiveXAVIER DUBOIS
ActiveCHRISTIANE BESSO PIANETTO
ActiveCLAUDINE GRAFF
ActiveERIC MERCIER
ActiveFRANCOIS HOCHEDEZ
ActiveJACQUELINE MASSON
ActiveJEAN-MARIE MATHIEU
ActiveJOSEPH COOLEN
ActiveMICHEL DAVAGLE
ActivePHILIPPE de BIOLLEY
ActiveEnded mandates
ANNE-CLAIRE BOURDESSOL
EndedANNE-CLAIRE BOURDESSOL
EndedXAVIER DUBOIS
EndedXAVIER DUBOIS
EndedFinancials
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 | 01/01/2025 | 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 | 15/07/2026 | 23/07/2025 | 21/10/2024 | 20/07/2023 | 22/07/2022 | 22/07/2021 |
| General meeting | 25/06/2026 | 25/06/2025 | 27/06/2024 | 29/06/2023 | 30/06/2022 | 24/06/2021 |
| 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 daysFilings
Annual accounts filings
22 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Full model | 31/12/2025 | 25/06/2026 | 15/07/2026 | French | |
| Full model | 31/12/2024 | 25/06/2025 | 23/07/2025 | French | |
| Full modelCorrection | 31/12/2023 | 27/06/2024 | 21/10/2024 | French | |
| Full model | 31/12/2023 | 27/06/2024 | 23/07/2024 | French | |
| Full model | 31/12/2022 | 29/06/2023 | 20/07/2023 | French | |
| Full model | 31/12/2021 | 30/06/2022 | 22/07/2022 | French | |
| Full model | 31/12/2020 | 24/06/2021 | 22/07/2021 | French | |
| Full model | 31/12/2019 | 24/09/2020 | 08/10/2020 | French | |
| Full model | 31/12/2018 | 27/06/2019 | 03/07/2019 | French | |
| Full model | 31/12/2017 | 27/06/2018 | 02/07/2018 | French | |
| Full model | 31/12/2016 | 29/06/2017 | 03/07/2017 | French | |
| Full model | 31/12/2015 | 30/06/2016 | 04/07/2016 | French | |
| Full model | 31/12/2014 | 25/06/2015 | 29/06/2015 | French | |
| Full model | 31/12/2013 | 26/06/2014 | 03/07/2014 | French | |
| Full model | 31/12/2012 | 27/06/2013 | 09/07/2013 | French | |
| Full model | 31/12/2011 | 28/06/2012 | 10/07/2012 | French | |
| Full modelCorrection | 31/12/2010 | 23/06/2011 | 13/12/2011 | French | |
| Full model | 31/12/2010 | 23/06/2011 | 30/06/2011 | French | |
| Full model | 31/12/2009 | 24/06/2010 | 09/07/2010 | French | |
| Full model | 31/12/2008 | 18/06/2009 | 25/06/2009 | French | |
| Full model | 31/12/2007 | 19/06/2008 | 16/07/2008 | French | |
| Full model | 31/12/2006 | 28/06/2007 | 25/07/2007 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 10 M€ and 25 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 14 active · 50 ended
Active mandates
Etienne Leroy
ActiveCAROLINE GAILLARD
ActiveEMMANUEL STEELS
ActiveANNE-CLAIRE BOURDESSOL
ActiveXAVIER DUBOIS
ActiveCHRISTIANE BESSO PIANETTO
ActiveCLAUDINE GRAFF
ActiveERIC MERCIER
ActiveFRANCOIS HOCHEDEZ
ActiveJACQUELINE MASSON
ActiveJEAN-MARIE MATHIEU
ActiveJOSEPH COOLEN
ActiveMICHEL DAVAGLE
ActivePHILIPPE de BIOLLEY
ActiveEnded mandates
ANNE-CLAIRE BOURDESSOL
EndedANNE-CLAIRE BOURDESSOL
EndedXAVIER DUBOIS
EndedXAVIER DUBOIS
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates12/03/2026DEMISSIONS, NOMINATIONS
- Mandates08/10/2025DEMISSIONS, NOMINATIONS
- Mandates19/12/2024DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Mandates08/11/2024DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Other16/08/2024STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Mandates05/07/2024DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Mandates09/08/2023SIEGE SOCIAL - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Mandates17/08/2022DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 2025286,7 k €↓
- 2024Annual accounts 2024661 k €↑
- 2023Annual accounts 2023414,2 k €↓
- 2022Annual accounts 2022421,9 k €↓
- 2021Annual accounts 2021539,1 k €↑
- 2020Annual accounts 202079,8 k €↓
- 2019Annual accounts 2019625,9 k €↓
- 2018Annual accounts 2018776,5 k €↓
- 2017Annual accounts 20171,3 M €↑
- 2016Annual accounts 2016607,6 k €↑
- 2015Annual accounts 2015506,8 k €↓
- 2014Annual accounts 2014656,7 k €↑
- 2013Annual accounts 2013219,4 k €↓
- 2012Annual accounts 2012252,7 k €↓
- 2011Annual accounts 2011287,6 k €↓
- 2010Annual accounts 2010848,1 k €↑
- 2009Annual accounts 2009387,1 k €↑
- 2008Annual accounts 200869,6 k €
- 23/06/1951IncorporationNon-profit organization