ACTIVE

IMEXPLAN

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

1,1 M €

+6507.8% YoY

Gross margin

1,5 M €

+1598.1% YoY

Equity

678,5 k €

-14.1% YoY

Workforce

0,0 ETP

What does IMEXPLAN do?

IMEXPLAN is a Public limited company incorporated in 1981. Its main activity is: Rental and operating of own or leased real estate. Its registered office is in Waterloo.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0421.863.391

Incorporation

11/09/1981

Legal form

Public limited company

Registered office

Chaussée de Tervuren 99 box 11
1410 Waterloo · WallonieSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2025

Average workforce

0,0 ETP

Activities (NACE)

68201Rental and operating of own or leased real estate· main 68201Rental and operating of own or leased real estate 01410Raising of dairy cattle 68310Real estate agencies 68311Real estate agencies 70311Activities of head offices; management consultancy activities+4

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	1,5 M €	+1598%	85,5 k €	+19.1%	71,8 k €	-27.5%	99 k €	+7.0%	92,5 k €	-5.4%	97,8 k €	-29.9%	139,5 k €	+11.2%	125,5 k €	+5.7%	118,7 k €	-1.9%	120,9 k €	+20.4%	100,5 k €	+2.0%	98,5 k €	-16.2%	117,5 k €	+5.1%	111,8 k €	+29.8%	86,2 k €	-5.4%	91,1 k €	-1.5%	92,4 k €	-18.4%	113,2 k €	+20.2%	94,2 k €	-4.3%	98,4 k €
EBITDA	1,4 M €	+2912%	48 k €	-8.4%	52,4 k €	-35.1%	80,7 k €	+4.4%	77,3 k €	-6.6%	82,8 k €	-33.5%	124,6 k €	+11.4%	111,8 k €	+6.8%	104,7 k €	+3.0%	101,7 k €	+17.0%	86,9 k €	+2.0%	85,2 k €	-18.3%	104,2 k €	+4.9%	99,4 k €	+34.1%	74,1 k €	-6.5%	79,3 k €	-1.7%	80,7 k €	-17.3%	97,6 k €	+14.7%	85,1 k €	-13.5%	98,4 k €
Operating result	1,4 M €	+5527%	25,2 k €	-25.1%	33,6 k €	-49.7%	66,8 k €	+2.0%	65,5 k €	-7.6%	70,9 k €	-36.9%	112,3 k €	+13.1%	99,4 k €	+8.7%	91,4 k €	+2.4%	89,3 k €	+20.3%	74,2 k €	+0.7%	73,7 k €	-20.3%	92,4 k €	+502%	15,4 k €	-73.7%	58,3 k €	-7.8%	63,2 k €	-2.2%	64,6 k €	-20.8%	81,6 k €	+109%	38,9 k €	-24.4%	51,5 k €
Net result	1,1 M €	+6508%	16 k €	-31.9%	23,6 k €	-52.0%	49 k €	-0.6%	49,3 k €	-16.7%	59,2 k €	-23.3%	77,2 k €	+16.1%	66,5 k €	+14.0%	58,3 k €	+17.8%	49,5 k €	+68.6%	29,4 k €	-41.2%	49,9 k €	-35.8%	77,8 k €	+333%	18 k €	-48.8%	35,1 k €	-18.8%	43,2 k €	+4.7%	41,3 k €	-19.6%	51,3 k €	+157%	19,9 k €	-15.4%	23,6 k €
Balance sheet
Equity	678,5 k €	-14.1%	790,1 k €	+2.1%	774,1 k €	+3.1%	750,5 k €	-1.4%	761,5 k €	-3.9%	792,1 k €	+8.1%	732,9 k €	+11.8%	655,7 k €	+11.3%	589,2 k €	+11.0%	530,9 k €	+10.3%	481,4 k €	+6.5%	452 k €	+7.1%	422,1 k €	+9.8%	384,2 k €	+2.7%	374,3 k €	+7.8%	347,2 k €	+11.3%	312 k €	+11.9%	278,7 k €	+18.4%	235,4 k €	+9.2%	215,5 k €
Total assets	945,2 k €	+13.7%	831,3 k €	+0.7%	825,4 k €	-0.7%	831,2 k €	-4.9%	873,9 k €	+1.2%	864 k €	+2.4%	843,7 k €	+6.9%	789,3 k €	-0.4%	792,3 k €	-0.3%	794,5 k €	-2.7%	816,3 k €	-6.1%	869,3 k €	-2.7%	893 k €	-2.6%	916,6 k €	+93.4%	473,9 k €	+4.1%	455,3 k €	-2.1%	465,2 k €	+5.3%	441,9 k €	+2.3%	432 k €	-9.4%	477,1 k €
Cash	61,3 k €	+439%	11,4 k €	-77.6%	50,9 k €	-34.7%	77,9 k €	-12.0%	88,5 k €	+33.9%	66,1 k €	+41.1%	46,9 k €	+110%	22,3 k €	-15.8%	26,5 k €	+15.8%	22,9 k €	-26.1%	31 k €	-52.8%	65,7 k €	-8.3%	71,6 k €	-12.7%	82 k €	-34.9%	126 k €	+49.3%	84,4 k €	-0.9%	85,2 k €	+75.5%	48,6 k €	+25.4%	38,7 k €	+10.5%	35 k €
Debts	265,4 k €	+659%	35 k €	-30.0%	50 k €	-38.0%	80,7 k €	-28.2%	112,5 k €	+56.6%	71,8 k €	-35.2%	110,8 k €	-17.1%	133,6 k €	-34.2%	203 k €	-23.0%	263,6 k €	-21.3%	334,9 k €	-19.7%	417,3 k €	-11.4%	470,9 k €	-11.5%	532,4 k €	+434%	99,7 k €	-7.8%	108,1 k €	-28.8%	151,7 k €	-5.5%	160,5 k €	-18.3%	196,6 k €	-24.9%	261,6 k €
Other
Workforce	0,0 ETP		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 7 ended

Active mandates

Claude Yvan Liens

Managing director · since 12 novembre 2024

Active

FABIO MAZZONI

Director · since 12 novembre 2024

Active

Ended mandates

CLAUDE LIENS

Managing director · since 12 novembre 2024

Ended

PAUL DE TROYER

Director · since 27 août 2008

Ended

PIERRE DE TROYER

Director · since 27 août 2008

Ended

PAUL DE TROYER

Manager · since 17 janvier 2003

Ended

At this address

Other companies at this address

Company	CBE no.
Association partielle de la copropriété "Résidence Les Marronniers - immeuble B" à 1410 Waterloo, chaussée de Tervuren, 99● Active	0659.702.641
DHOMOT● Active	0478.292.647
PATRIMONIALE ASSET● Active	0802.304.816
PATRIMONIALE GROUP● Active	0464.156.480
PATRIMONIALE WATERLOO● Active	1015.510.717
UNIT PATRIMONIALE GROUP● Active	1039.045.093

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged 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	31/07/2026	31/07/2025	04/07/2024	12/08/2023	07/07/2022	02/07/2021
General meeting	30/06/2026	30/05/2025	30/06/2024	11/08/2023	05/07/2022	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	31/07/2026	French	PDF
Micro model	31/12/2024	30/05/2025	31/07/2025	French	PDF
Micro model	31/12/2023	30/06/2024	04/07/2024	French	PDF
Micro model	31/12/2022	11/08/2023	12/08/2023	French	PDF
Micro model	31/12/2021	05/07/2022	07/07/2022	French	PDF
Micro model	31/12/2020	30/06/2021	02/07/2021	French	PDF
Micro model	31/12/2019	29/07/2020	29/09/2020	French	PDF
Micro model	31/12/2018	09/07/2019	12/08/2019	French	PDF
Micro model	31/12/2017	26/06/2018	20/08/2018	French	PDF
Micro model	31/12/2016	27/06/2017	25/07/2017	French	PDF
Abridged model	31/12/2015	28/06/2016	18/08/2016	French	PDF
Abridged model	31/12/2014	05/06/2015	19/08/2015	French	PDF
Abridged model	31/12/2013	15/06/2014	05/08/2014	French	PDF
Abridged model	31/12/2012	22/02/2013	29/06/2013	French	PDF
Abridged model	31/12/2011	16/07/2012	20/07/2012	French	PDF
Abridged model	31/12/2010	16/06/2011	20/07/2011	French	PDF
Abridged model	31/12/2009	22/06/2010	29/09/2010	French	PDF
Abridged model	31/12/2008	20/06/2009	30/06/2009	French	PDF
Abridged model	31/12/2007	27/08/2008	29/08/2008	French	PDF
Abridged model	31/12/2006	30/06/2007	29/08/2007	French	PDF

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.

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 · 7 ended

Active mandates

Claude Yvan Liens

Managing director · since 12 novembre 2024

Active

FABIO MAZZONI

Director · since 12 novembre 2024

Active

Ended mandates

CLAUDE LIENS

Managing director · since 12 novembre 2024

Ended

PAUL DE TROYER

Director · since 27 août 2008

Ended

PIERRE DE TROYER

Director · since 27 août 2008

Ended

PAUL DE TROYER

Manager · since 17 janvier 2003

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates19/12/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates19/12/2024
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Other25/10/2023
OBJET
PDF
Mandates25/11/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates30/10/2012
DEMISSIONS, NOMINATIONS
PDF
Restructuring27/01/2003
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Mandates27/01/2003
DENOMINATION - OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE
PDF
Restructuring10/10/2002
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...) - DIVERS
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 20251,1 M €↑
2024
Annual accounts 202416 k €↓
2023
Annual accounts 202323,6 k €↓
2022
Annual accounts 202249 k €↓
2021
Annual accounts 202149,3 k €↓
2020
Annual accounts 202059,2 k €↓
2019
Annual accounts 201977,2 k €↑
2018
Annual accounts 201866,5 k €↑
2017
Annual accounts 201758,3 k €↑
2016
Annual accounts 201649,5 k €↑
2015
Annual accounts 201529,4 k €↓
2014
Annual accounts 201449,9 k €↓
2013
Annual accounts 201377,8 k €↑
2012
Annual accounts 201218 k €↓
2011
Annual accounts 201135,1 k €↓
2010
Annual accounts 201043,2 k €↑
2009
Annual accounts 200941,3 k €↓
2008
Annual accounts 200851,3 k €↑
2007
Annual accounts 200719,9 k €↓
2006
Annual accounts 200623,6 k €
11/09/1981
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

IMEXPLAN

Overview

What does IMEXPLAN 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