ACTIVE

Warimmo

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

61,5 k €

-8.7% YoY

Gross margin

109,1 k €

-5.2% YoY

Equity

723 k €

+9.3% YoY

What does Warimmo do?

Warimmo is a Public limited company incorporated in 1975. Its main activity is: Activities of holding companies. Its registered office is in Oostende.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0415.953.618

Incorporation

30/12/1975

Legal form

Public limited company

Registered office

Vindictivelaan 19 box .00.01
8400 Oostende · FlandreSee on map

Contributed capital

130 000,00 €

Latest accounts

31/12/2025

Activities (NACE)

64200Activities of holding companies· main 64210Activities of holding companies 70200Management consultancy activities 70220Business and other management consultancy activities 82990Other business support service activities n.e.c.82990Other business support service activities n.e.c.

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	109,1 k €	-5.2%	115,1 k €	+9.5%	105,2 k €	+16.5%	90,3 k €	+87.4%	48,2 k €	-7.1%	51,9 k €	+188%	18 k €	-95.0%	358,7 k €	+1023%	31,9 k €	-12.7%	36,6 k €	-9.9%	40,6 k €	+73.2%	23,4 k €	-13.0%	26,9 k €	+12.6%	23,9 k €	-8.0%	26 k €	+3.4%	25,2 k €	+7.2%	23,5 k €	-2.9%	24,2 k €	+12.4%	21,5 k €	-8.0%	23,4 k €
EBITDA	104,3 k €	-5.6%	110,5 k €	+9.9%	100,5 k €	+14.5%	87,8 k €	+87.1%	46,9 k €	-8.0%	51 k €	+196%	17,2 k €	-95.2%	355,9 k €	+1119%	29,2 k €	-13.9%	33,9 k €	-10.6%	37,9 k €	+82.7%	20,7 k €	-14.5%	24,3 k €	+13.8%	21,3 k €	-9.2%	23,5 k €	+3.5%	22,7 k €	+8.0%	21 k €	-3.5%	21,8 k €	+13.6%	19,2 k €	-9.0%	21,1 k €
Operating result	89,7 k €	-6.4%	95,8 k €	+11.2%	86,2 k €	+17.1%	73,6 k €	+160%	28,3 k €	-36.1%	44,2 k €	+374%	9,3 k €	-97.4%	355,9 k €	+1753%	19,2 k €	-19.4%	23,8 k €	-14.1%	27,8 k €	+163%	10,5 k €	-35.3%	16,3 k €	+25.5%	13 k €	-14.2%	15,1 k €	+28.0%	11,8 k €	+19.9%	9,9 k €	-0.6%	9,9 k €	-7.3%	10,7 k €	-17.6%	13 k €
Net result	61,5 k €	-8.7%	67,4 k €	+11.9%	60,3 k €	+26.5%	47,7 k €	+94.0%	24,6 k €	-23.5%	32,1 k €	+313%	7,8 k €	-96.9%	251,8 k €	+1856%	12,9 k €	-21.2%	16,3 k €	-10.1%	18,2 k €	+124%	8,1 k €	-25.8%	10,9 k €	+37.2%	8 k €	-6.7%	8,5 k €	+52.1%	5,6 k €	+40.1%	4 k €	+20.2%	3,3 k €	+27.4%	2,6 k €	-28.2%	3,6 k €
Balance sheet
Equity	723 k €	+9.3%	661,5 k €	+11.4%	594 k €	+11.3%	533,8 k €	+9.8%	486,1 k €	+5.3%	461,5 k €	+11.5%	413,8 k €	+1.9%	406 k €	+163%	154,2 k €	+9.1%	141,4 k €	+13.1%	125 k €	+17.0%	106,9 k €	+8.2%	98,8 k €	+12.4%	87,9 k €	+10.0%	79,9 k €	+12.0%	71,4 k €	+8.5%	65,7 k €	+6.5%	61,7 k €	+5.7%	58,4 k €	+4.7%	55,8 k €
Total assets	1,1 M €	+3.6%	1 M €	+5.2%	975,7 k €	+4.0%	937,9 k €	+4.6%	896,7 k €	+47.4%	608,2 k €	+6.3%	572,2 k €	+10.2%	519 k €	+205%	170,1 k €	+9.8%	155 k €	-5.3%	163,6 k €	+9.8%	149 k €	+26.3%	118 k €	-5.2%	124,5 k €	-5.6%	131,9 k €	-4.8%	138,5 k €	-6.8%	148,6 k €	-5.3%	157 k €	-0.3%	157,6 k €	-4.6%	165,2 k €
Cash	306,9 k €	+19.4%	257,1 k €	+50.5%	170,9 k €	+32.1%	129,4 k €	+96.5%	65,8 k €	-79.8%	325,8 k €	+22.2%	266,6 k €	-47.6%	509,3 k €	+577%	75,3 k €	+49.6%	50,3 k €	-2.4%	51,6 k €	+95.7%	26,3 k €	+583%	3,9 k €	+77.2%	2,2 k €	+77.2%	1,2 k €	-58.6%	3 k €	+27.7%	2,3 k €	+160%	893 €	+30.9%	682,1 €		–
Debts	265,7 k €	-8.5%	290,5 k €	-4.7%	304,7 k €	-6.1%	324,6 k €	-1.2%	328,5 k €	+424%	62,7 k €	+9.1%	57,4 k €	+389%	11,7 k €	-7.6%	12,7 k €	+3.5%	12,3 k €	-68.2%	38,6 k €	-6.8%	41,4 k €	+128%	18,2 k €	-50.4%	36,6 k €	-29.3%	51,9 k €	-18.0%	63,3 k €	-19.1%	78,2 k €	-12.9%	89,8 k €	-3.2%	92,8 k €	-9.4%	102,4 k €

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 · 2 active · 27 ended

Active mandates

Claudine Pauwels

Director · since 20 décembre 2023

Active

CLODIMA

Managing director · since 20 décembre 2023 · 0440.605.078

Represented by Marc LINDEN

Active

Ended mandates

Cédric Linden

Director · since 20 décembre 2023

Ended

CLODIMA

Managing director · since 20 décembre 2023 · 0440.605.078

Represented by Marc LINDEN

Ended

Cédric Linden

Managing director · since 01 avril 2018 · until 20 mai 2018

Ended

Cédric Linden

Managing director · since 01 avril 2018 · until 20 mai 2024

Ended

At this address

Other companies at this address

Company	CBE no.
AUTORIJSCHOOL PINKERS● Active	0405.240.264
BM Colibri● Active	0721.540.141
CLODIMA● Active	0440.605.078
JACHT CLUB MERCATOR OOSTENDE● Active	0433.543.676
Jules Twins● Active	1028.372.422
NOVOMATCH BELGIUM● Active	0437.824.148
V.M.E. VINDICTIEVELAAN 19● Active	0850.366.435

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro 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	09/06/2026	27/06/2025	16/07/2024	07/07/2023	13/07/2022	31/07/2021
General meeting	18/05/2026	04/06/2025	30/06/2024	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
Micro model	31/12/2025	18/05/2026	09/06/2026	Dutch	PDF
Micro model	31/12/2024	04/06/2025	27/06/2025	Dutch	PDF
Micro model	31/12/2023	30/06/2024	16/07/2024	Dutch	PDF
Micro model	31/12/2022	30/06/2023	07/07/2023	Dutch	PDF
Micro model	31/12/2021	30/06/2022	13/07/2022	Dutch	PDF
Micro model	31/12/2020	30/06/2021	31/07/2021	Dutch	PDF
Micro model	31/12/2019	27/07/2020	01/09/2020	Dutch	PDF
Micro model	31/12/2018	28/06/2019	30/07/2019	Dutch	PDF
Micro model	31/12/2017	18/06/2018	03/07/2018	Dutch	PDF
Micro model	31/12/2016	15/05/2017	16/06/2017	Dutch	PDF
Abridged model	31/12/2015	21/06/2016	27/07/2016	Dutch	PDF
Abridged model	31/12/2014	18/05/2015	28/05/2015	Dutch	PDF
Abridged model	31/12/2013	30/06/2014	09/07/2014	Dutch	PDF
Abridged model	31/12/2012	21/05/2013	22/08/2013	Dutch	PDF
Abridged model	31/12/2011	21/05/2012	13/07/2012	Dutch	PDF
Abridged model	31/12/2010	16/05/2011	10/08/2011	Dutch	PDF
Abridged model	31/12/2009	17/05/2010	20/07/2010	Dutch	PDF
Abridged model	31/12/2008	18/05/2009	28/08/2009	Dutch	PDF
Abridged model	31/12/2007	19/05/2008	16/07/2008	Dutch	PDF
Abridged model	31/12/2006	21/05/2007	17/07/2007	Dutch	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 · 2 active · 27 ended

Active mandates

Claudine Pauwels

Director · since 20 décembre 2023

Active

CLODIMA

Managing director · since 20 décembre 2023 · 0440.605.078

Represented by Marc LINDEN

Active

Ended mandates

Cédric Linden

Director · since 20 décembre 2023

Ended

CLODIMA

Managing director · since 20 décembre 2023 · 0440.605.078

Represented by Marc LINDEN

Ended

Cédric Linden

Managing director · since 01 avril 2018 · until 20 mai 2018

Ended

Cédric Linden

Managing director · since 01 avril 2018 · until 20 mai 2024

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates12/01/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - DIVERSEN - DOEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates03/12/2021
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates30/04/2018
ONTSLAGEN - BENOEMINGEN
PDF
Mandates17/06/2014
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates02/10/2012
ONTSLAGEN - BENOEMINGEN
PDF
Mandates28/10/2005
ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares20/01/2005
KAPITAAL - AANDELEN
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 202561,5 k €↓
2024
Annual accounts 202467,4 k €↑
2023
Annual accounts 202360,3 k €↑
2022
Annual accounts 202247,7 k €↑
2021
Annual accounts 202124,6 k €↓
2020
Annual accounts 202032,1 k €↑
2019
Annual accounts 20197,8 k €↓
2018
Annual accounts 2018251,8 k €↑
2017
Annual accounts 201712,9 k €↓
2016
Annual accounts 201616,3 k €↓
2015
Annual accounts 201518,2 k €↑
2014
Annual accounts 20148,1 k €↓
2013
Annual accounts 201310,9 k €↑
2012
Annual accounts 20128 k €↓
2011
Annual accounts 20118,5 k €↑
2010
Annual accounts 20105,6 k €↑
2009
Annual accounts 20094 k €↑
2008
Annual accounts 20083,3 k €↑
2007
Annual accounts 20072,6 k €↓
2006
Annual accounts 20063,6 k €
30/12/1975
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

Warimmo

Overview

What does Warimmo do?

Trend over 20 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