Service de Remplacement pour les Agriculteurs de la Province de Luxembourg
0413.651.055 · rovalta.com · 28/09/2026
ACTIVE
Service de Remplacement pour les Agriculteurs de la Province de Luxembourg
Financial year 2012 · Closed on 31/12/2012
Net result-64,9 k €-309,7 %over 1 year
Gross margin453,1 k €-8,5 %over 1 year
Equity204,3 k €-24,1 %over 1 year
Workforce18,3 ETP-3,2 %over 1 year
Overview
Identity
Source · BCE/KBOService de Remplacement pour les Agriculteurs de la Province de Luxembourg is a Non-profit organization incorporated in 1973. Its main activity is: Raising of dairy cattle. Its registered office is in Marche-en-Famenne. It employs on average 18,3 ETP workers (FTE).
- Legal situation
- Normal situation
- BCE/KBO no. / VAT
- BE 0413.651.055
- Incorporation
- 24/09/1973
- Legal form
- Non-profit organization
- Registered office
- Marloie, Rue du Carmel 1
6900 Marche-en-Famenne · WallonieSee on map - Latest accounts
- 31/12/2012
- Average workforce
- 18,3 ETP
Activities (NACE)
Signals
Solid equityLow riskGood liquidityHealthy social debts
Financials
Source · NBB, 8 filingsTrend over 6 financial years
| 2012 | 2011 | 2010 | 2009 | 2008 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||
| Gross margin | 453,1 k € | -8.5% | 495 k € | +8.4% | 456,8 k € | -4.8% | 479,9 k € | +8.3% | 443 k € |
| EBITDA | -66,2 k € | -284% | -17,2 k € | -736% | 2,7 k € | -92.4% | 35,7 k € | -9.0% | 39,2 k € |
| Operating result | -66,6 k € | -262% | -18,4 k € | -1151% | 1,8 k € | -94.9% | 34,4 k € | -9.3% | 37,9 k € |
| Net result | -64,9 k € | -310% | -15,8 k € | -309% | 7,6 k € | -79.6% | 37,1 k € | 0 € | |
| Balance sheet | |||||||||
| Equity | 204,3 k € | -24.1% | 269,2 k € | -5.5% | 284,9 k € | +2.7% | 277,3 k € | +15.5% | 240,2 k € |
| Total assets | 283,3 k € | -21.1% | 358,9 k € | -2.9% | 369,7 k € | +1.6% | 363,9 k € | +16.7% | 311,8 k € |
| Cash | 32,6 k € | -83.6% | 199,1 k € | -8.8% | 218,3 k € | +13.2% | 192,8 k € | +24.3% | 155,1 k € |
| Debts | 78,6 k € | -5.0% | 82,8 k € | +21.3% | 68,2 k € | -1.2% | 69,1 k € | +11.3% | 62 k € |
| Other | |||||||||
| Workforce | 18,3 ETP | -3.2% | 18,9 ETP | +10.5% | 17,1 ETP | -7.6% | 18,5 ETP | -5.1% | 19,5 ETP |
Valuation
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationBoard of directors
Source · NBB, accounts to 31/12/20129 active · 8 ended
Active mandates
| Director | Mandates in this company | Period | Other mandatescurrentendedstruck offbankruptcies |
|---|---|---|---|
Benoit MERNIER | Vice-chairman of the board of directorsMandateended | ||
Carl LOTHAIRE | DirectorMandateended | ||
Eric GARDIN | DirectorMandateended | ||
FRANCOISE FELDMANN | Director | ||
Guy WESTER | DirectorMandateended | ||
Jacques HENRICOT | DirectorMandateended | ||
JEAN-MARC BOQUET | Director | ||
jose deckers | Chairman of the board of directorsMandateended | ||
Pierre LEONARD | Vice-chairman of the board of directorsMandateended |
Ended mandates
| Director | Mandates in this company | Period | Other mandatescurrentendedstruck offbankruptcies |
|---|---|---|---|
andré hubert | Mandate | ||
Benoît LUTGEN | Mandate | ||
guy lescrenier | Mandate | ||
henri mernier | Mandate |
Other companies at this address
Marloie, Rue du Carmel 1 6900 Marche-en-Famenne| Company | CBE no. |
|---|---|
| 0461.952.008 | |
| 0829.585.471 | |
| 0431.747.394 | |
Diversification VEgEtale en Wallonie● Liquidation | 0451.342.483 |
Fourrages mieux● Active | 0461.815.614 |
| 0680.512.210 |
Financials
Full financial information
Source · NBB| 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model |
| Start of the financial year | 01/01/2013 | 01/01/2012 | 01/01/2011 | 01/01/2010 | 01/01/2009 | 01/01/2008 |
| Closing of the financial year | 31/12/2013 | 31/12/2012 | 31/12/2011 | 31/12/2010 | 31/12/2009 | 31/12/2008 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 20/08/2014 | 27/06/2013 | 26/07/2012 | 03/08/2011 | 12/07/2010 | 25/06/2009 |
| General meeting | 04/06/2014 | 19/03/2013 | 28/03/2012 | 12/04/2011 | 13/04/2010 | 01/04/2009 |
| 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 |
Financial ratios
Source · NBBLooking for more information about this company?
Try for freeAnnual accounts filings
Source · NBB, 8 filings| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2013 | 04/06/2014 | 20/08/2014 | French | |
| Abridged model | 31/12/2012 | 19/03/2013 | 27/06/2013 | French | |
| Abridged model | 31/12/2011 | 28/03/2012 | 26/07/2012 | French | |
| Abridged model | 31/12/2010 | 12/04/2011 | 03/08/2011 | French | |
| Abridged model | 31/12/2009 | 13/04/2010 | 12/07/2010 | French | |
| Abridged model | 31/12/2008 | 01/04/2009 | 25/06/2009 | French | |
| Abridged model | 31/12/2007 | 07/04/2008 | 28/08/2008 | French | |
| Abridged model | 31/12/2006 | 05/04/2007 | 29/05/2007 | French |
Valuation
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.
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
Board of directors
Source · NBB, accounts to 31/12/20129 active · 8 ended
Active mandates
| Director | Mandates in this company | Period | Other mandatescurrentendedstruck offbankruptcies |
|---|---|---|---|
Benoit MERNIER | Vice-chairman of the board of directorsMandateended | ||
Carl LOTHAIRE | DirectorMandateended | ||
Eric GARDIN | DirectorMandateended | ||
FRANCOISE FELDMANN | Director | ||
Guy WESTER | DirectorMandateended | ||
Jacques HENRICOT | DirectorMandateended | ||
JEAN-MARC BOQUET | Director | ||
jose deckers | Chairman of the board of directorsMandateended | ||
Pierre LEONARD | Vice-chairman of the board of directorsMandateended |
Ended mandates
| Director | Mandates in this company | Period | Other mandatescurrentendedstruck offbankruptcies |
|---|---|---|---|
andré hubert | Mandate | ||
Benoît LUTGEN | Mandate | ||
guy lescrenier | Mandate | ||
henri mernier | Mandate |
Ownership and network
Looking for more information about this company?
Try for freePublications
Belgian Official Gazette publications
Source · Belgian Official Gazette- Mandates04/08/2025DEMISSIONS, NOMINATIONS
- Mandates30/06/2023DEMISSIONS, NOMINATIONS
- Mandates22/07/2022DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Mandates18/08/2021DEMISSIONS, NOMINATIONS
- Mandates13/05/2013DEMISSIONS, NOMINATIONS
- Mandates13/05/2013DEMISSIONS, NOMINATIONS
- Mandates30/09/2011DEMISSIONS, NOMINATIONS
- Mandates08/12/2009DEMISSIONS, NOMINATIONS
Similar companies
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
Source · CBE, NBB annual accountsYear
Identity
Incorporation
Name
Registered office
Annual accounts
Filings6 filings
197319741975197619771978197919801981198219831984198519861987198819891990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026
Service de Remplacement pour les Agriculteurs de la Province de Luxembourg
No data
CurrentPlanned, not yet servedEndedAccounts filedToday
Registered offices
Source · NBB annual accounts, CBE| Registered address | Period | Source |
|---|---|---|
| Marloie, Rue du Carmel 1, 6900 Marche-en-FamenneCurrent | CBE |
Company names
Source · NBB annual accounts, CBE| Name | Period | Source |
|---|---|---|
| Service de Remplacement pour les Agriculteurs de la Province de LuxembourgCurrent | accounts 2007 → 2012 | Accounts 2012 · 2013-23100098 |
Events
- 2012Annual accounts 2012-64,9 k €↓
- 2011Annual accounts 2011-15,8 k €↓
- 2010Annual accounts 20107,6 k €↓
- 2009Annual accounts 200937,1 k €↑
- 2008Annual accounts 20080 €↑
- 2007Annual accounts 20070 €
- 24/09/1973IncorporationNon-profit organization