ACTIVE

BIO-SHANTI METAMORPHOSIS - EPICERIE NATURELLE

Export PDF

Financial year 2024 · Closed on 31/12/2024

Net result204 k €+37,0 %over 1 year

Gross margin745 k €+13,7 %over 1 year

Equity316,8 k €+20,6 %over 1 year

Workforce9,5 ETP-6,9 %over 1 year

Identity

Source · BCE/KBO

BIO-SHANTI METAMORPHOSIS - EPICERIE NATURELLE is a Private limited company incorporated in 1983. Its main activity is: Retail sale in non-specialised stores with food, beverages or tobacco predominating. Its registered office is in Ixelles. It employs on average 9,5 ETP workers (FTE).

Legal situation: Normal situation
BCE/KBO no. / VAT: BE 0423.802.601
Incorporation: 04/03/1983
Legal form: Private limited company
Registered office: Avenue Adolphe Buyl 70
1050 Ixelles · BruxellesSee on map
Contributed capital: 18 600,00 €
Latest accounts: 31/12/2024
Average workforce: 9,5 ETP

Activities (NACE)

47110Retail sale in non-specialised stores with food, beverages or tobacco predominating· main 47112Retail sale in non-specialised stores with food, beverages or tobacco predominating 52112Warehousing and storage

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

Financials

Source · NBB, 19 filings

Trend over 19 financial years

	2024		2023		2022		2021		2020
Income statement
Gross margin	745 k €	+13.7%	655,3 k €	+3.2%	635 k €	-14.5%	742,7 k €	-10.9%	833,6 k €
EBITDA	296,4 k €	+31.2%	225,9 k €	-4.0%	235,4 k €	-30.6%	339 k €	-18.3%	415,1 k €
Operating result	276,7 k €	+38.8%	199,3 k €	-0.3%	199,8 k €	-33.2%	299,3 k €	-20.7%	377,3 k €
Net result	204 k €	+37.0%	148,9 k €	-1.3%	150,8 k €	-32.1%	222,2 k €	-22.0%	285 k €
Balance sheet
Equity	316,8 k €	+20.6%	262,8 k €	-30.1%	375,9 k €	-39.9%	625,1 k €	+1.9%	613,7 k €
Total assets	791,2 k €	+18.1%	670,2 k €	-26.2%	907,7 k €	-6.9%	974,7 k €	-3.5%	1 M €
Cash	206,4 k €	+8.2%	190,8 k €	+4.3%	183 k €	+14.4%	159,9 k €	+30.0%	123 k €
Debts	474,4 k €	+16.4%	407,4 k €	-23.4%	531,8 k €	+52.1%	349,6 k €	-11.9%	396,6 k €
Other
Workforce	9,5 ETP	-6.9%	10,2 ETP	-1.0%	10,3 ETP	-1.0%	10,4 ETP	-10.3%	11,6 ETP

Valuation

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2024

2 active · 6 ended

Active mandates

Director	Function	Mandate	Other mandatescurrentendedstruck offbankruptcies
Francis PERRY	Director	since 29/01/2004	000
Nicolas LAMBEIN	Director	since 29/01/2004	000

Ended mandates

Director	Function	Mandate	Other mandatescurrentendedstruck offbankruptcies
Francis Ambrose PERRY	Manager	since 29/01/2004
Francis PERRY	Manager	since 29/01/2004	000
Nicolas Emile Raymond LAMBEIN	Manager	since 29/01/2004
Nicolas LAMBEIN	Manager	since 29/01/2004	000

Other companies at this address

Avenue Adolphe Buyl 70 1050 Ixelles

Company	CBE no.
TERRE BIO HOLDING● Active	0808.282.687

Full financial information

Source · NBB

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	29/08/2025	23/12/2024	31/08/2023	31/08/2022	19/11/2021	30/10/2020
General meeting	27/06/2025	28/06/2024	01/06/2023	01/06/2022	29/09/2021	08/09/2020
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 · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 19 filings

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	27/06/2025	29/08/2025	French	PDF
Abridged model	31/12/2023	28/06/2024	23/12/2024	French	PDF
Abridged model	31/12/2022	01/06/2023	31/08/2023	French	PDF
Abridged model	31/12/2021	01/06/2022	31/08/2022	French	PDF
Abridged model	31/12/2020	29/09/2021	19/11/2021	French	PDF
Abridged model	31/12/2019	08/09/2020	30/10/2020	French	PDF
Abridged model	31/12/2018	06/06/2019	31/07/2019	French	PDF
Abridged model	31/12/2017	06/06/2018	31/08/2018	French	PDF
Abridged model	31/12/2016	07/06/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	01/06/2016	30/08/2016	French	PDF
Abridged model	31/12/2014	03/06/2015	31/08/2015	French	PDF
Abridged model	31/12/2013	04/06/2014	19/08/2014	French	PDF
Abridged model	31/12/2012	05/06/2013	27/08/2013	French	PDF
Abridged model	31/12/2011	06/06/2012	31/08/2012	French	PDF
Abridged model	31/12/2010	01/06/2011	07/12/2011	French	PDF
Abridged model	31/12/2009	02/06/2010	15/10/2010	French	PDF
Abridged model	31/12/2008	18/06/2009	14/07/2009	French	PDF
Abridged model	31/12/2007	18/06/2008	11/07/2008	French	PDF
Abridged model	31/12/2006	18/06/2007	25/07/2007	French	PDF

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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.

Board of directors

Source · NBB, accounts to 31/12/2024

2 active · 6 ended

Active mandates

Director	Function	Mandate	Other mandatescurrentendedstruck offbankruptcies
Francis PERRY	Director	since 29/01/2004	000
Nicolas LAMBEIN	Director	since 29/01/2004	000

Ended mandates

Director	Function	Mandate	Other mandatescurrentendedstruck offbankruptcies
Francis Ambrose PERRY	Manager	since 29/01/2004
Francis PERRY	Manager	since 29/01/2004	000
Nicolas Emile Raymond LAMBEIN	Manager	since 29/01/2004
Nicolas LAMBEIN	Manager	since 29/01/2004	000

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

Mandates18/03/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates29/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Mandates17/03/2004
OBJET - DENOMINATION - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - SIEGE SOCIAL - CAPITAL, ACTIONS
PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

2024
Annual accounts 2024204 k €↑
2023
Annual accounts 2023148,9 k €↓
2022
Annual accounts 2022150,8 k €↓
2021
Annual accounts 2021222,2 k €↓
2020
Annual accounts 2020285 k €↑
2019
Annual accounts 2019144,3 k €↓
2018
Annual accounts 2018247,2 k €↓
2017
Annual accounts 2017254,3 k €↓
2016
Annual accounts 2016375,6 k €↓
2015
Annual accounts 2015395 k €↓
2014
Annual accounts 2014476,9 k €↑
2013
Annual accounts 2013462,2 k €↑
2012
Annual accounts 2012454,3 k €↑
2011
Annual accounts 2011428,4 k €↑
2010
Annual accounts 2010407,4 k €↑
2009
Annual accounts 2009375,4 k €↑
2008
Annual accounts 2008358,7 k €↑
2007
Annual accounts 2007287,3 k €↑
2006
Annual accounts 2006208,3 k €
04/03/1983
IncorporationPrivate limited company

BIO-SHANTI METAMORPHOSIS - EPICERIE NATURELLE

Overview

Identity

Financials

Valuation

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

Timeline