ACTIVE

Intermetal-Motor

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

783,2 k €

-1.7% YoY

Gross margin

2,5 M €

-1.7% YoY

Equity

4,7 M €

+91.3% YoY

Workforce

7,4 ETP

+17.5% YoY

What does Intermetal-Motor do?

Intermetal-Motor is a Public limited company incorporated in 1973. Its main activity is: Wholesale of machine tools. Its registered office is in Wielsbeke. It employs on average 7,4 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0413.267.609

Incorporation

14/05/1973

Legal form

Public limited company

Registered office

Wielsbeeksestraat(O) 50A
8710 Wielsbeke · FlandreSee on map

Contributed capital

1 762 000,00 €

Latest accounts

31/12/2025

Average workforce

7,4 ETP

Activities (NACE)

46620Wholesale of machine tools· main 46620Wholesale of machine tools 46643Wholesale of machinery for the textile industry and of sewing and knitting machines 46693Wholesale of other machinery and equipment 51810Air transport 49410Freight transport by road+2

Joint committees (5)

14201
149
14904
200
2000

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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		2021		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	2,5 M €	-1.7%	2,6 M €	-22.3%	3,3 M €	+48.5%	2,2 M €	+31.3%	1,7 M €	+219%	533,4 k €	+4.0%	512,9 k €	+76.7%	290,3 k €	-27.6%	401 k €	+19.2%	336,4 k €	+44.1%	233,4 k €	+45.0%	161 k €	+38.4%	116,4 k €	-53.3%	249,1 k €	+18.1%	210,9 k €	-23.5%	275,7 k €	+10.7%	249 k €	+12.6%	221,1 k €
EBITDA	1,8 M €	-11.5%	2,1 M €	-30.2%	2,9 M €	+52.6%	1,9 M €	+32.5%	1,5 M €	+451%	264,7 k €	-27.4%	364,7 k €	+159%	140,9 k €	-38.3%	228,3 k €	+77.1%	129 k €	+24.5%	103,6 k €	+0.4%	103,1 k €	+49.3%	69,1 k €	-71.6%	243,1 k €	+19.2%	203,9 k €	-23.8%	267,7 k €	+39.6%	191,8 k €	+28.8%	148,9 k €
Operating result	971,8 k €	-10.9%	1,1 M €	-47.9%	2,1 M €	+62.4%	1,3 M €	+51.2%	852,8 k €	+745%	100,9 k €	-70.8%	345,9 k €	+257%	96,9 k €	-50.8%	196,7 k €	+100%	98,3 k €	+16.8%	84,2 k €	-2.4%	86,3 k €	+139%	36,1 k €	-82.5%	206,6 k €	+41.0%	146,5 k €	-6.4%	156,5 k €	+21.4%	128,9 k €	+43.4%	89,9 k €
Net result	783,2 k €	-1.7%	796,8 k €	-54.0%	1,7 M €	+52.3%	1,1 M €	+44.2%	787,6 k €	+706%	97,7 k €	-57.5%	229,8 k €	+276%	61,1 k €	-40.4%	102,5 k €	+93.0%	53,1 k €	+9.9%	48,3 k €	-35.1%	74,5 k €	+148%	30 k €	-79.5%	146,4 k €	+46.2%	100,1 k €	+2.4%	97,8 k €	+14.7%	85,3 k €	+46.7%	58,1 k €
Balance sheet
Equity	4,7 M €	+91.3%	2,5 M €	+4.1%	2,4 M €	+77.4%	1,3 M €	-2.3%	1,4 M €	+91.2%	712,8 k €	+0.8%	707,1 k €	-8.3%	771,3 k €	+8.6%	710,2 k €	+16.9%	607,7 k €	+9.6%	554,6 k €	+9.5%	506,3 k €	+17.3%	431,8 k €	-23.5%	564,2 k €	+7.9%	522,9 k €	+23.7%	422,7 k €	+30.1%	325 k €	+35.6%	239,7 k €
Total assets	7,3 M €	+26.9%	5,7 M €	-19.2%	7,1 M €	+37.3%	5,2 M €	+53.3%	3,4 M €	+77.7%	1,9 M €	-12.0%	2,2 M €	+36.7%	1,6 M €	+3.9%	1,5 M €	-4.5%	1,6 M €	+39.5%	1,1 M €	+11.2%	1 M €	+12.0%	917,1 k €	+13.9%	805,3 k €	+25.5%	641,7 k €	-16.5%	768,7 k €	-8.1%	836,7 k €	+9.4%	765 k €
Cash	479,6 k €	-71.9%	1,7 M €	+59.1%	1,1 M €	+1.5%	1,1 M €	+46.2%	723,7 k €	+242%	211,8 k €	+104%	103,9 k €	-49.6%	206,2 k €	+68.9%	122,1 k €	-58.9%	296,9 k €	+82.5%	162,7 k €	+342%	36,8 k €	-81.0%	193,7 k €	-32.0%	284,9 k €	+190%	98,4 k €	+85.5%	53 k €	-56.9%	122,9 k €	+173%	45 k €
Debts	2,6 M €	-21.5%	3,3 M €	-30.8%	4,7 M €	+23.5%	3,8 M €	+94.7%	2 M €	+71.8%	1,1 M €	-17.5%	1,4 M €	+72.0%	809,4 k €	-0.3%	811,7 k €	-17.7%	986,6 k €	+68.3%	586,1 k €	+12.8%	519,4 k €	+7.0%	485,3 k €	+101%	241 k €	+103%	118,9 k €	-65.6%	345,9 k €	-32.0%	509 k €	-3.1%	525,3 k €
Other
Workforce	7,4 ETP	+17.5%	6,3 ETP	+21.2%	5,2 ETP	+4.0%	5,0 ETP	+31.6%	3,8 ETP	+31.0%	2,9 ETP	0.0%	2,9 ETP	+11.5%	2,6 ETP	-13.3%	3,0 ETP	0.0%	3,0 ETP	+36.4%	2,2 ETP	+100%	1,1 ETP	+22.2%	0,9 ETP		–		–		–		1,0 ETP	-50.0%	2,0 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 10 M€ and 25 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 4 active · 23 ended

Active mandates

Locquet Holding

Director · since 03 septembre 2025 · until 27 mai 2032 · 1017.003.824

Represented by Vincent Locquet

Active

Sven Lagae

Director · since 03 septembre 2025 · until 29 mai 2031

Active

Dirk Vandekerckhove

Director · since 19 décembre 2023 · until 03 septembre 2025

Active

WARLOP INVEST

Managing director · since 19 décembre 2023 · until 03 septembre 2025 · 0832.030.465

Represented by Sven Lagae

Active

Ended mandates

Dirk Vandekerckhove

Director · since 19 décembre 2023 · until 31 mai 2029

Ended

WARLOP INVEST

Managing director · since 19 décembre 2023 · until 25 mai 2028 · 0832.030.465

Represented by Sven Lagae

Ended

Dirk Vandekerckhove

Director · since 15 novembre 2018 · until 30 mai 2024

Ended

WARLOP INVEST

Director · since 27 mai 2016 · until 26 mai 2022 · 0832.030.465

Represented by Sven Lagae

Ended

At this address

Other companies at this address

Company	CBE no.
WARLOP INVEST● Active	0832.030.465

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	13/07/2026	06/06/2025	26/04/2024	24/07/2023	19/07/2022	06/07/2021
General meeting	30/06/2026	30/05/2025	29/03/2024	30/06/2023	30/06/2022	30/06/2021
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 days

Filings

Annual accounts filings

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	30/06/2026	13/07/2026	Dutch	PDF
Abridged model	31/12/2024	30/05/2025	06/06/2025	Dutch	PDF
Abridged model	31/12/2023	29/03/2024	26/04/2024	Dutch	PDF
Abridged model	31/12/2022	30/06/2023	24/07/2023	Dutch	PDF
Abridged model	31/12/2021	30/06/2022	19/07/2022	Dutch	PDF
Abridged model	31/12/2020	30/06/2021	06/07/2021	Dutch	PDF
Abridged model	31/12/2019	30/06/2020	24/07/2020	Dutch	PDF
Abridged model	31/12/2018	31/05/2019	25/06/2019	Dutch	PDF
Abridged model	31/12/2017	25/05/2018	17/07/2018	Dutch	PDF
Abridged model	31/12/2016	26/05/2017	26/07/2017	Dutch	PDF
Abridged model	31/12/2015	27/05/2016	20/07/2016	Dutch	PDF
Abridged model	31/12/2014	29/05/2015	08/07/2015	Dutch	PDF
Abridged model	31/12/2013	30/05/2014	28/08/2014	Dutch	PDF
Abridged model	31/12/2012	31/05/2013	02/07/2013	Dutch	PDF
Abridged model	31/12/2011	02/03/2012	20/08/2012	Dutch	PDF
Abridged model	31/12/2010	27/05/2011	14/07/2011	Dutch	PDF
Abridged model	31/12/2009	28/05/2010	18/08/2010	Dutch	PDF
Abridged model	31/12/2008	29/05/2009	24/06/2009	Dutch	PDF
Abridged model	31/12/2007	30/05/2008	18/06/2008	Dutch	PDF
Abridged model	31/12/2006	25/05/2007	30/08/2007	Dutch	PDF

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.

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 · 4 active · 23 ended

Active mandates

Locquet Holding

Director · since 03 septembre 2025 · until 27 mai 2032 · 1017.003.824

Represented by Vincent Locquet

Active

Sven Lagae

Director · since 03 septembre 2025 · until 29 mai 2031

Active

Dirk Vandekerckhove

Director · since 19 décembre 2023 · until 03 septembre 2025

Active

WARLOP INVEST

Managing director · since 19 décembre 2023 · until 03 septembre 2025 · 0832.030.465

Represented by Sven Lagae

Active

Ended mandates

Dirk Vandekerckhove

Director · since 19 décembre 2023 · until 31 mai 2029

Ended

WARLOP INVEST

Managing director · since 19 décembre 2023 · until 25 mai 2028 · 0832.030.465

Represented by Sven Lagae

Ended

Dirk Vandekerckhove

Director · since 15 novembre 2018 · until 30 mai 2024

Ended

WARLOP INVEST

Director · since 27 mai 2016 · until 26 mai 2022 · 0832.030.465

Represented by Sven Lagae

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
ONTSLAGEN - BENOEMINGEN
PDF
Mandates11/09/2025
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN
PDF
Mandates17/01/2024
ONTSLAGEN - BENOEMINGEN
PDF
Mandates02/05/2023
ONTSLAGEN - BENOEMINGEN
PDF
Mandates03/01/2019
ONTSLAGEN - BENOEMINGEN
PDF
Mandates25/08/2017
ONTSLAGEN - BENOEMINGEN
PDF
Other08/07/2014
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates28/02/2011
ONTSLAGEN - BENOEMINGEN
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 2025783,2 k €↓
2024
Annual accounts 2024796,8 k €↓
2023
Annual accounts 20231,7 M €↑
2022
Annual accounts 20221,1 M €↑
2021
Annual accounts 2021787,6 k €↑
2018
Annual accounts 201897,7 k €↓
2017
Annual accounts 2017229,8 k €↑
2016
Annual accounts 201661,1 k €↓
2015
Annual accounts 2015102,5 k €↑
2014
Annual accounts 201453,1 k €↑
2013
Annual accounts 201348,3 k €↓
2012
Annual accounts 201274,5 k €↑
2011
Annual accounts 201130 k €↓
2010
Annual accounts 2010146,4 k €↑
2009
Annual accounts 2009100,1 k €↑
2008
Annual accounts 200897,8 k €↑
2007
Annual accounts 200785,3 k €↑
2006
Annual accounts 200658,1 k €
14/05/1973
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

Intermetal-Motor

Overview

What does Intermetal-Motor 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