IMODEL
0419.774.329 · rovalta.com · 23/09/2026
ACTIVE
IMODEL
Financial year 2025 · closed on 31/12/2025
Net result
461,4 k €
+14.5% YoY
Gross margin
1 M €
+13.9% YoY
Equity
844,3 k €
-14.7% YoY
Workforce
5,8 ETP
-1.7% YoY
Overview
What does IMODEL do?
IMODEL is a Private limited company incorporated in 1979. Its registered office is in Brugge. It employs on average 5,8 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0419.774.329
Incorporation
27/09/1979
Legal form
Private limited company
Registered office
Leopold I-laan 87
8000 Brugge · FlandreSee on map
8000 Brugge · FlandreSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Average workforce
5,8 ETP
Joint committees (4)
- 100
- 218
- 323
- 32300
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
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 | 1 M € | +13.9% | 896,6 k € | -6.3% | 957,4 k € | +21.5% | 787,9 k € | +7.3% | 734 k € | -29.4% | 1 M € | +44.3% | 720,3 k € | +18.1% | 610 k € | +62.4% | 375,7 k € | -26.4% | 510,7 k € | +28.9% | 396,3 k € | -26.8% | 541,6 k € | -17.5% | 656,1 k € | +2.7% | 638,8 k € | +62.9% | 392,1 k € | -1.6% | 398,6 k € | -34.4% | 607,7 k € | +2.8% | 591,3 k € |
| EBITDA | 552,3 k € | +15.8% | 476,9 k € | -6.1% | 508 k € | +37.1% | 370,6 k € | +7.6% | 344,5 k € | -49.6% | 684,1 k € | +59.3% | 429,4 k € | +42.4% | 301,6 k € | +666% | 39,4 k € | -77.5% | 175 k € | +388% | 35,9 k € | -78.9% | 170 k € | -46.9% | 320,5 k € | -2.2% | 327,6 k € | +220% | 102,4 k € | -21.7% | 130,7 k € | -68.6% | 416,5 k € | +1.6% | 409,8 k € |
| Operating result | 532,2 k € | +16.2% | 458 k € | -6.6% | 490,2 k € | +39.8% | 350,7 k € | +13.5% | 308,9 k € | -52.1% | 645,2 k € | +65.2% | 390,6 k € | +61.5% | 241,9 k € | +590% | -49,3 k € | -143% | 115,1 k € | +562% | -24,9 k € | -122% | 115,7 k € | -57.6% | 272,8 k € | -2.2% | 279 k € | +378% | 58,3 k € | -35.9% | 91,1 k € | -75.6% | 372,7 k € | +2.7% | 362,8 k € |
| Net result | 461,4 k € | +14.5% | 402,8 k € | +5.7% | 381,3 k € | +61.4% | 236,2 k € | -2.9% | 243,2 k € | -49.7% | 483,5 k € | +86.4% | 259,4 k € | +34.1% | 193,5 k € | +356% | -75,4 k € | -158% | 129,3 k € | +1850% | 6,6 k € | -94.2% | 113,4 k € | -44.0% | 202,3 k € | +7.2% | 188,7 k € | +155% | 73,9 k € | -17.2% | 89,3 k € | -67.1% | 271,3 k € | +11.3% | 243,8 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||
| Equity | 844,3 k € | -14.7% | 989,7 k € | -17.1% | 1,2 M € | -40.9% | 2 M € | +0.0% | 2 M € | +0.3% | 2 M € | +1.7% | 2 M € | +7.0% | 1,8 M € | +11.7% | 1,7 M € | -4.4% | 1,7 M € | +8.1% | 1,6 M € | +0.4% | 1,6 M € | +7.7% | 1,5 M € | +15.8% | 1,3 M € | +17.3% | 1,1 M € | +7.3% | 1 M € | +4.0% | 976,3 k € | +29.3% | 755,1 k € |
| Total assets | 1,7 M € | -6.3% | 1,9 M € | -30.6% | 2,7 M € | +5.7% | 2,5 M € | +1.7% | 2,5 M € | -6.1% | 2,6 M € | +26.5% | 2,1 M € | -4.9% | 2,2 M € | +9.8% | 2 M € | +8.3% | 1,9 M € | +4.5% | 1,8 M € | +3.1% | 1,7 M € | +3.6% | 1,7 M € | +11.6% | 1,5 M € | +23.5% | 1,2 M € | +2.5% | 1,2 M € | +6.9% | 1,1 M € | +26.1% | 870,6 k € |
| Cash | 1 M € | +11.5% | 913,6 k € | -1.5% | 927,6 k € | +29.0% | 719,1 k € | -51.3% | 1,5 M € | +72.1% | 858,4 k € | +67.0% | 514,1 k € | -5.2% | 542,5 k € | +83.6% | 295,5 k € | -17.3% | 357,4 k € | -32.6% | 530,6 k € | +54.8% | 342,8 k € | -37.2% | 545,4 k € | -29.0% | 768,5 k € | +39.3% | 551,8 k € | +1000% | 50,1 k € | -92.4% | 662,6 k € | +1519% | 40,9 k € |
| Debts | 858,1 k € | +0.6% | 853,3 k € | -42.0% | 1,5 M € | +192% | 502,8 k € | +8.9% | 461,7 k € | -27.3% | 634,9 k € | +446% | 116,3 k € | -67.1% | 353,7 k € | +0.5% | 351,8 k € | +193% | 120,1 k € | -30.0% | 171,5 k € | +36.5% | 125,7 k € | -29.9% | 179,2 k € | -14.2% | 208,8 k € | +82.5% | 114,4 k € | -27.8% | 158,4 k € | +30.5% | 121,4 k € | +5.0% | 115,6 k € |
| Other | |||||||||||||||||||||||||||||||||||
| Workforce | 5,8 ETP | -1.7% | 5,9 ETP | -6.3% | 6,3 ETP | -1.6% | 6,4 ETP | -11.1% | 7,2 ETP | +20.0% | 6,0 ETP | +22.4% | 4,9 ETP | -16.9% | 5,9 ETP | -11.9% | 6,7 ETP | +1.5% | 6,6 ETP | -8.3% | 7,2 ETP | +1.4% | 7,1 ETP | -7.8% | 7,7 ETP | +4.1% | 7,4 ETP | +12.1% | 6,6 ETP | 0.0% | 6,6 ETP | +29.4% | 5,1 ETP | +13.3% | 4,5 ETP |
Estimate
Indicative valuation
As an indication, this company is worth
between 2,5 M€ and 5 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 4 active · 13 ended
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
Leohold● Active | 0686.786.031 |
Financials
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 | 22/07/2026 | 17/07/2025 | 01/07/2024 | 12/06/2023 | 31/05/2022 | 03/06/2021 |
| General meeting | 26/06/2026 | 27/06/2025 | 28/06/2024 | 16/05/2023 | 25/05/2022 | 25/05/2021 |
| 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
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 26/06/2026 | 22/07/2026 | Dutch | |
| Abridged model | 31/12/2024 | 27/06/2025 | 17/07/2025 | Dutch | |
| Abridged model | 31/12/2023 | 28/06/2024 | 01/07/2024 | Dutch | |
| Abridged model | 31/12/2022 | 16/05/2023 | 12/06/2023 | Dutch | |
| Abridged model | 31/12/2021 | 25/05/2022 | 31/05/2022 | Dutch | |
| Abridged model | 31/12/2020 | 25/05/2021 | 03/06/2021 | Dutch | |
| Abridged model | 31/12/2019 | 25/06/2020 | 13/07/2020 | Dutch | |
| Abridged model | 31/12/2018 | 21/05/2019 | 23/05/2019 | Dutch | |
| Abridged model | 31/12/2017 | 15/05/2018 | 12/06/2018 | Dutch | |
| Abridged model | 31/12/2016 | 16/05/2017 | 17/05/2017 | Dutch | |
| Abridged model | 31/12/2015 | 17/06/2016 | 12/07/2016 | Dutch | |
| Abridged model | 31/12/2014 | 19/05/2015 | 26/06/2015 | Dutch | |
| Abridged model | 31/12/2013 | 30/06/2014 | 15/07/2014 | Dutch | |
| Abridged model | 31/12/2012 | 20/08/2013 | 29/08/2013 | Dutch | |
| Abridged model | 31/12/2011 | 31/07/2012 | 31/08/2012 | Dutch | |
| Abridged model | 31/12/2010 | 18/08/2011 | 29/08/2011 | Dutch | |
| Abridged model | 31/12/2009 | 21/09/2010 | 30/09/2010 | Dutch | |
| Abridged model | 31/12/2008 | 28/08/2009 | 31/08/2009 | Dutch | |
| Abridged model | 31/12/2007 | 15/07/2008 | 23/07/2008 | Dutch | |
| Abridged model | 31/12/2006 | 30/06/2007 | 24/08/2007 | Dutch |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 2,5 M€ and 5 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 · 4 active · 13 ended
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Capital / shares30/05/2025KAPITAAL - AANDELEN - DIVERSEN
- Mandates30/12/2024ONTSLAGEN - BENOEMINGEN
- Mandates07/10/2024ONTSLAGEN - BENOEMINGEN
- Mandates19/12/2023STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DOEL - ONTSLAGEN - BENOEMINGEN
- Mandates20/01/2022ONTSLAGEN - BENOEMINGEN
- Mandates06/03/2018ONTSLAGEN - BENOEMINGEN
- Mandates21/02/2014ONTSLAGEN - BENOEMINGEN
- Mandates05/02/2010ONTSLAGEN - BENOEMINGEN
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 2025461,4 k €↑
- 2024Annual accounts 2024402,8 k €↑
- 2023Annual accounts 2023381,3 k €↑
- 2022Annual accounts 2022236,2 k €↓
- 2021Annual accounts 2021243,2 k €↓
- 2018Annual accounts 2018483,5 k €↑
- 2017Annual accounts 2017259,4 k €↑
- 2016Annual accounts 2016193,5 k €↑
- 2015Annual accounts 2015-75,4 k €↓
- 2014Annual accounts 2014129,3 k €↑
- 2013Annual accounts 20136,6 k €↓
- 2012Annual accounts 2012113,4 k €↓
- 2011Annual accounts 2011202,3 k €↑
- 2010Annual accounts 2010188,7 k €↑
- 2009Annual accounts 200973,9 k €↓
- 2008Annual accounts 200889,3 k €↓
- 2007Annual accounts 2007271,3 k €↑
- 2006Annual accounts 2006243,8 k €
- 27/09/1979IncorporationPrivate limited company