ACTIVE

PASSIFLORA IMMO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-10,2 k €

-110.1% YoY

Gross margin

420,6 k €

-35.0% YoY

Equity

389,8 k €

-2.5% YoY

Workforce

4,3 ETP

-25.9% YoY

What does PASSIFLORA IMMO do?

PASSIFLORA IMMO is a Public limited company incorporated in 1977. Its main activity is: Rental and operating of own or leased real estate. Its registered office is in Dilbeek. It employs on average 4,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0417.509.081

Incorporation

10/08/1977

Legal form

Public limited company

Registered office

Robert Dansaertlaan 252
1702 Dilbeek · FlandreSee on map

Contributed capital

95 439,01 €

Latest accounts

31/12/2025

Average workforce

4,3 ETP

Activities (NACE)

68203Rental and operating of own or leased real estate· main 68201Rental and operating of own or leased real estate

Joint committees (2)

Signals

Solid equityLow riskPositive 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 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	420,6 k €	-35.0%	647,5 k €	+25.8%	514,8 k €	-22.9%	667,3 k €	-10.6%	746,3 k €	-9.9%	828,2 k €	-46.0%	1,5 M €	+69.4%	905,1 k €	-4.3%	945,5 k €	+18.3%	799,2 k €	-9.4%	881,9 k €	-1.0%	890,7 k €	-13.4%	1 M €	+2.6%	1 M €	-3.8%	1 M €	+43.2%	727,2 k €	-9.6%	804,1 k €	-10.0%	893,2 k €	-8.1%	971,9 k €	-14.5%	1,1 M €
EBITDA	78,2 k €	-69.7%	258,3 k €	+68.0%	153,8 k €	-23.0%	199,8 k €	+2.4%	195,2 k €	-13.8%	226,5 k €	-71.6%	796,4 k €	+152%	315,7 k €	+49.8%	210,8 k €	+226%	64,7 k €	-43.8%	115,2 k €	+20.7%	95,5 k €	-45.3%	174,7 k €	+206%	57 k €	-72.1%	204 k €	+14357%	-1,4 k €	-103%	45,3 k €	-77.0%	196,8 k €	-17.2%	237,8 k €	-32.3%	351,2 k €
Operating result	8,8 k €	-94.4%	157,9 k €	+165%	59,7 k €	-48.1%	114,9 k €	-2.5%	117,8 k €	-18.3%	144,2 k €	-79.5%	703,3 k €	+204%	231,6 k €	+91.3%	121 k €	+405%	-39,7 k €	+33.4%	-59,6 k €	+32.5%	-88,3 k €	-766%	-10,2 k €	+92.7%	-140,6 k €	-2108%	-6,4 k €	+72.8%	-23,4 k €	-210%	21,2 k €	-86.2%	153,5 k €	-15.4%	181,5 k €	-34.4%	276,7 k €
Net result	-10,2 k €	-110%	100,5 k €	+136%	42,7 k €	+4.9%	40,7 k €	-46.0%	75,3 k €	-9.7%	83,5 k €	-82.2%	469,7 k €	+218%	147,5 k €	+136%	62,6 k €	+172%	-86,5 k €	+21.8%	-110,6 k €	-31.2%	-84,3 k €	-10.6%	-76,2 k €	+47.1%	-144,1 k €	-128%	-63,2 k €	-422%	-12,1 k €	-520%	2,9 k €	-94.3%	50,7 k €	-63.6%	139,6 k €	-25.3%	186,9 k €
Balance sheet
Equity	389,8 k €	-2.5%	400 k €	+33.5%	299,7 k €	-20.5%	377 k €	-18.3%	461,3 k €	0.0%	461,3 k €	-44.3%	827,9 k €	-11.2%	932,5 k €	+7.1%	871 k €	+0.3%	868,6 k €	-9.1%	955,1 k €	-28.3%	1,3 M €	-19.1%	1,6 M €	-4.4%	1,7 M €	-7.7%	1,9 M €	-3.3%	1,9 M €	+33.8%	1,4 M €	+0.2%	1,4 M €	+3.7%	1,4 M €	+11.2%	1,2 M €
Total assets	963,9 k €	-4.3%	1 M €	-14.3%	1,2 M €	-13.5%	1,4 M €	-0.5%	1,4 M €	-18.1%	1,7 M €	-20.1%	2,1 M €	-0.8%	2,1 M €	-4.1%	2,2 M €	+0.0%	2,2 M €	-12.7%	2,5 M €	-18.4%	3,1 M €	-6.2%	3,3 M €	-3.7%	3,4 M €	-7.1%	3,7 M €	+68.5%	2,2 M €	+26.7%	1,7 M €	-3.4%	1,8 M €	+4.5%	1,7 M €	+3.9%	1,6 M €
Cash	262,8 k €	+180%	93,9 k €	+18.5%	79,3 k €	-0.0%	79,3 k €	+50.7%	52,6 k €	-72.5%	191 k €	-3.1%	197,2 k €	-11.1%	221,9 k €	+97.1%	112,6 k €	+157%	43,9 k €	-78.0%	199,2 k €	-55.9%	451,8 k €	+44.0%	313,8 k €	+8.3%	289,6 k €	+49.1%	194,2 k €	-71.5%	681 k €	+198%	228,4 k €	+114%	106,7 k €	-41.7%	183 k €	+76.2%	103,9 k €
Debts	572,8 k €	-5.6%	607 k €	-30.6%	875,2 k €	-10.8%	981,3 k €	+8.6%	903,2 k €	-24.9%	1,2 M €	-4.1%	1,3 M €	+7.3%	1,2 M €	-11.5%	1,3 M €	-0.1%	1,3 M €	-14.5%	1,5 M €	-11.1%	1,7 M €	+6.9%	1,6 M €	-2.9%	1,7 M €	-6.4%	1,8 M €	+643%	241,1 k €	-11.2%	271,6 k €	-18.8%	334,5 k €	+8.3%	308,7 k €	-19.7%	384,2 k €
Other
Workforce	4,3 ETP	-25.9%	5,8 ETP	-3.3%	6,0 ETP	-7.7%	6,5 ETP		–		–		–		–		–		–		12,8 ETP	0.0%	12,8 ETP	0.0%	12,8 ETP	-3.8%	13,3 ETP	-5.0%	14,0 ETP	0.0%	14,0 ETP	0.0%	14,0 ETP	0.0%	14,0 ETP	0.0%	14,0 ETP	+2.2%	13,7 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 · 2 active · 13 ended

Active mandates

Het Rode Huis Management

Director · 0502.443.271

Represented by PYNAERT TOM

Active

PWDM

Director · 0739.665.580

Represented by PYNAERT WIM

Active

Ended mandates

Micheline Etienne

Director · since 28 février 2015 · until 27 février 2021

Ended

Patrice Hoelvoet

Director · since 31 mai 2012 · until 30 mai 2018

Ended

VVNT VAN VAECK

Director · since 31 mai 2012 · until 30 mai 2018 · 0879.736.352

Represented by Micheline ETIENNE

Ended

Edouard Boonen

Mandate

Ended

At this address

Other companies at this address

Company	CBE no.
VVNT VAN VAECK● Active	0879.736.352

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged 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	29/06/2026	26/08/2025	30/09/2024	25/09/2023	30/08/2022	16/08/2021
General meeting	31/05/2026	18/08/2025	30/08/2024	31/08/2023	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

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	31/05/2026	29/06/2026	Dutch	PDF
Abridged model	31/12/2024	18/08/2025	26/08/2025	Dutch	PDF
Abridged model	31/12/2023	30/08/2024	30/09/2024	Dutch	PDF
Abridged model	31/12/2022	31/08/2023	25/09/2023	Dutch	PDF
Micro model	31/12/2021	30/06/2022	30/08/2022	French	PDF
Micro model	31/12/2020	30/06/2021	16/08/2021	French	PDF
Micro model	31/12/2019	26/06/2020	31/08/2020	French	PDF
Micro model	31/12/2018	29/06/2019	21/08/2019	French	PDF
Micro model	31/12/2017	26/06/2018	29/08/2018	French	PDF
Micro model	31/12/2016	26/06/2017	30/08/2017	French	PDF
Abridged model	31/12/2015	27/06/2016	23/08/2016	French	PDF
Abridged modelCorrection	31/12/2014	26/06/2015	08/09/2015	French	PDF
Abridged model	31/12/2014	26/06/2015	25/08/2015	French	PDF
Abridged model	31/12/2013	24/06/2014	22/08/2014	French	PDF
Abridged model	31/12/2012	26/06/2013	30/08/2013	French	PDF
Abridged model	31/12/2011	26/06/2012	30/08/2012	French	PDF
Abridged model	31/12/2010	24/06/2011	30/08/2011	French	PDF
Abridged model	31/12/2009	25/06/2010	24/08/2010	French	PDF
Abridged model	31/12/2008	26/06/2009	27/08/2009	French	PDF
Abridged model	31/12/2007	30/06/2008	29/08/2008	French	PDF
Abridged model	31/12/2006	28/06/2007	25/02/2008	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 · 2 active · 13 ended

Active mandates

Het Rode Huis Management

Director · 0502.443.271

Represented by PYNAERT TOM

Active

PWDM

Director · 0739.665.580

Represented by PYNAERT WIM

Active

Ended mandates

Micheline Etienne

Director · since 28 février 2015 · until 27 février 2021

Ended

Patrice Hoelvoet

Director · since 31 mai 2012 · until 30 mai 2018

Ended

VVNT VAN VAECK

Director · since 31 mai 2012 · until 30 mai 2018 · 0879.736.352

Represented by Micheline ETIENNE

Ended

Edouard Boonen

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates29/12/2025
ONTSLAGEN - BENOEMINGEN - DIVERSEN
PDF
Mandates16/10/2025
BENAMING - DOEL - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates08/01/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates20/07/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates22/10/2018
ONTSLAGEN - BENOEMINGEN
PDF
Mandates28/08/2015
ONTSLAGEN - BENOEMINGEN
PDF
Mandates25/02/2013
DEMISSIONS, NOMINATIONS
PDF
Registered office16/08/2011
SIEGE SOCIAL
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 2025-10,2 k €↓
2025
Name changePASSIFLORA IMMO NV
2024
Annual accounts 2024100,5 k €↑
2023
Annual accounts 202342,7 k €↑
2022
Annual accounts 202240,7 k €↓
2021
Annual accounts 202175,3 k €↓
2021
Name changeVAN VAECK
2020
Annual accounts 202083,5 k €↓
2019
Annual accounts 2019469,7 k €↑
2018
Annual accounts 2018147,5 k €↑
2017
Annual accounts 201762,6 k €↑
2016
Annual accounts 2016-86,5 k €↑
2015
Annual accounts 2015-110,6 k €↓
2014
Annual accounts 2014-84,3 k €↓
2013
Annual accounts 2013-76,2 k €↑
2012
Annual accounts 2012-144,1 k €↓
2011
Annual accounts 2011-63,2 k €↓
2010
Annual accounts 2010-12,1 k €↓
2009
Annual accounts 20092,9 k €↓
2008
Annual accounts 200850,7 k €↓
2007
Annual accounts 2007139,6 k €↓
2006
Annual accounts 2006186,9 k €
10/08/1977
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

PASSIFLORA IMMO

Overview

What does PASSIFLORA IMMO 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