Budgetslager
0424.897.513 · rovalta.com · 21/09/2026
ACTIVE
Budgetslager
Financial year 2025 · closed on 31/12/2025
Net result
-334,7 k €
+2.3% YoY
Revenue
12,6 M €
-8.3% YoY
Equity
536,5 k €
-38.4% YoY
Workforce
66,1 ETP
+7.3% YoY
Overview
What does Budgetslager do?
Budgetslager is a Public limited company incorporated in 1983. Its main activity is: Retail sale of meat and meat products in specialised stores. Its registered office is in Wommelgem. It employs on average 66,1 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0424.897.513
Incorporation
01/07/1983
Legal form
Public limited company
Registered office
Herentalsebaan 415
2160 Wommelgem · FlandreSee on map
2160 Wommelgem · FlandreSee on map
Contributed capital
1 000 000,00 €
Latest accounts
31/12/2025
Average workforce
66,1 ETP
Activities (NACE)
Joint committees (1)
- 202
Signals
Healthy social debtsHigh revenue
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 19 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2007 | 2006 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Revenue | 12,6 M € | -8.3% | 13,7 M € | -5.7% | 14,5 M € | +0.1% | 14,5 M € | -13.9% | 16,8 M € | -14.2% | 19,6 M € | -3.5% | 20,3 M € | -5.9% | 21,6 M € | -2.3% | 22,1 M € | -11.3% | 24,9 M € | -8.4% | 27,2 M € | -10.0% | 30,2 M € | -12.0% | 34,4 M € | -9.1% | 37,8 M € | -3.1% | 39 M € | -35.3% | 60,3 M € | -0.1% | 60,4 M € | +49.2% | 40,5 M € | +2.8% | 39,4 M € |
| EBITDA | -104,6 k € | +20.2% | -131 k € | -141% | 319,1 k € | +339% | -133,4 k € | -136% | 368 k € | -16.6% | 440,9 k € | +7.5% | 410,3 k € | -7.2% | 442,3 k € | -6.6% | 473,6 k € | -57.8% | 1,1 M € | -44.9% | 2 M € | +0.6% | 2 M € | +45.7% | 1,4 M € | +551% | -308 k € | -405% | 100,9 k € | -91.1% | 1,1 M € | -45.6% | 2,1 M € | -12.1% | 2,4 M € | +18.5% | 2 M € |
| Operating result | -269,8 k € | +13.9% | -313,5 k € | -431% | 94,6 k € | +123% | -417,2 k € | -594% | 84,5 k € | +0.7% | 84 k € | -13.6% | 97,2 k € | -11.5% | 109,8 k € | -29.3% | 155,3 k € | -80.6% | 801,6 k € | -46.4% | 1,5 M € | +11.1% | 1,3 M € | +111% | 639,2 k € | +161% | -1 M € | -19.6% | -876,4 k € | -97.5% | -443,7 k € | -318% | 203,6 k € | -86.9% | 1,6 M € | +46.6% | 1,1 M € |
| Net result | -334,7 k € | +2.3% | -342,6 k € | -4224% | 8,3 k € | +102% | -491,3 k € | -3595% | 14,1 k € | -1.8% | 14,3 k € | -20.5% | 18 k € | +29.3% | 13,9 k € | -61.7% | 36,3 k € | -90.2% | 371,3 k € | -69.5% | 1,2 M € | +13.0% | 1,1 M € | +152% | 427,3 k € | +132% | -1,3 M € | -32.0% | -1 M € | -189% | -346,3 k € | -397% | 116,6 k € | -84.8% | 766,4 k € | +49.9% | 511,1 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 536,5 k € | -38.4% | 871,2 k € | -28.2% | 1,2 M € | +0.7% | 1,2 M € | -29.0% | 1,7 M € | +0.8% | 1,7 M € | +0.9% | 1,7 M € | +1.1% | 1,7 M € | +0.9% | 1,6 M € | +2.3% | 1,6 M € | -5.6% | 1,7 M € | +254% | 478,2 k € | +180% | -598,9 k € | +41.6% | -1 M € | -446% | 296,3 k € | -77.2% | 1,3 M € | -21.1% | 1,6 M € | +0.9% | 1,6 M € | +3.1% | 1,6 M € |
| Total assets | 7,6 M € | -4.2% | 7,9 M € | +2.8% | 7,7 M € | +3.7% | 7,4 M € | -1.9% | 7,6 M € | +0.5% | 7,5 M € | -3.3% | 7,8 M € | +0.8% | 7,7 M € | -8.2% | 8,4 M € | -4.5% | 8,8 M € | -4.3% | 9,2 M € | +6.0% | 8,7 M € | +56.2% | 5,6 M € | +11.1% | 5 M € | -34.5% | 7,7 M € | -16.2% | 9,2 M € | +28.6% | 7,1 M € | -16.9% | 8,6 M € | -6.3% | 9,1 M € |
| Cash | 282,2 k € | -53.0% | 601 k € | +95.0% | 308,2 k € | +38.1% | 223,2 k € | -44.7% | 404 k € | -3.4% | 418,4 k € | -13.4% | 483,2 k € | -28.7% | 677,4 k € | -5.1% | 713,4 k € | -12.2% | 812,2 k € | -16.5% | 972,6 k € | -1.9% | 991 k € | +2.5% | 966,5 k € | +3.9% | 930,7 k € | -61.9% | 2,4 M € | +10.3% | 2,2 M € | +47.3% | 1,5 M € | +24.1% | 1,2 M € | +19.6% | 1 M € |
| Debts | 7,1 M € | -0.1% | 7,1 M € | +9.2% | 6,5 M € | +6.3% | 6,1 M € | +6.1% | 5,7 M € | -1.2% | 5,8 M € | -4.8% | 6,1 M € | +4.2% | 5,8 M € | -10.7% | 6,5 M € | -5.9% | 7 M € | -3.7% | 7,2 M € | +0.6% | 7,2 M € | +33.7% | 5,4 M € | +1.3% | 5,3 M € | -20.0% | 6,6 M € | -6.8% | 7,1 M € | +51.6% | 4,7 M € | -22.5% | 6,1 M € | -13.3% | 7 M € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | 66,1 ETP | +7.3% | 61,6 ETP | -20.8% | 77,8 ETP | -17.4% | 94,2 ETP | -16.4% | 112,7 ETP | -9.6% | 124,6 ETP | -7.1% | 134,1 ETP | -3.7% | 139,2 ETP | -11.0% | 156,4 ETP | -8.5% | 171,0 ETP | -10.3% | 190,7 ETP | -12.8% | 218,8 ETP | -17.9% | 266,4 ETP | -12.5% | 304,4 ETP | -1.9% | 310,3 ETP | -0.1% | 310,6 ETP | -2.2% | 317,5 ETP | +2.2% | 310,7 ETP | +2.8% | 302,1 ETP |
Estimate
Indicative valuation
As an indication, this company is worth
between 500 k€ and 1 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 20 ended
Active mandates
Active
Ended mandates
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
BRABANT MEAT● Bankrupt | 0441.346.040 |
Bronson International● Liquidation | 0422.706.796 |
Budgetslager Holding● Active | 0899.790.806 |
CARNA● Bankrupt | 0439.562.032 |
DE BEENHOUWERS - TRAITEUR● Active | 0863.359.188 |
JORIS WINMEAT● Active | 0643.651.616 |
KEMPEN MEAT● Active | 0811.361.052 |
OSTEND MEAT● Active | 0441.428.786 |
SOVER PARTICIPATIEMIJ● Active | 0536.870.155 |
VERSO FOOD GROUP● Active | 0419.117.402 |
VERSO RETAIL● Active | 0416.756.540 |
VERSO SERVICES● Active | 0462.412.658 |
VOORKEMPEN MEAT● Active | 0824.285.610 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Full model | Full model | Full model | Full model | Full model | Full 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 | 05/08/2026 | 26/08/2025 | 27/08/2024 | 27/07/2023 | 22/07/2022 | 22/07/2021 |
| General meeting | 26/06/2026 | 27/06/2025 | 28/06/2024 | 26/06/2023 | 27/06/2022 | 28/06/2021 |
| 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 daysFilings
Annual accounts filings
19 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Full model | 31/12/2025 | 26/06/2026 | 05/08/2026 | Dutch | |
| Full model | 31/12/2024 | 27/06/2025 | 26/08/2025 | Dutch | |
| Full model | 31/12/2023 | 28/06/2024 | 27/08/2024 | Dutch | |
| Full model | 31/12/2022 | 26/06/2023 | 27/07/2023 | Dutch | |
| Full model | 31/12/2021 | 27/06/2022 | 22/07/2022 | Dutch | |
| Full model | 31/12/2020 | 28/06/2021 | 22/07/2021 | Dutch | |
| Full model | 31/12/2019 | 29/06/2020 | 30/06/2020 | Dutch | |
| Full model | 31/12/2018 | 31/05/2019 | 21/06/2019 | Dutch | |
| Full model | 31/12/2017 | 31/05/2018 | 19/06/2018 | Dutch | |
| Full model | 31/12/2016 | 31/05/2017 | 14/06/2017 | Dutch | |
| Full model | 31/12/2015 | 31/05/2016 | 23/06/2016 | Dutch | |
| Full model | 31/12/2014 | 30/05/2015 | 17/06/2015 | Dutch | |
| Full model | 31/12/2013 | 31/05/2014 | 19/06/2014 | Dutch | |
| Full model | 31/12/2012 | 03/06/2013 | 25/06/2013 | Dutch | |
| Full model | 31/12/2011 | 03/04/2012 | 28/06/2012 | Dutch | |
| Full model | 31/12/2010 | 05/04/2011 | 28/06/2011 | Dutch | |
| Full model | 30/06/2009 | 06/10/2009 | 18/11/2009 | Dutch | |
| Full model | 31/12/2007 | 20/05/2008 | 18/06/2008 | Dutch | |
| Full model | 31/12/2006 | 21/05/2007 | 29/08/2007 | Dutch |
Valuation
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.
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 · 1 active · 20 ended
Active mandates
Active
Ended mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Registered office21/10/2021MAATSCHAPPELIJKE ZETEL
- Mandates08/06/2020ONTSLAGEN - BENOEMINGEN
- Mandates27/06/2018ONTSLAGEN - BENOEMINGEN
- Mandates04/12/2014ONTSLAGEN - BENOEMINGEN
- Mandates14/08/2013ONTSLAGEN - BENOEMINGEN
- Mandates26/06/2013MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
- Restructuring11/03/2013RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
- Mandates13/08/2012ONTSLAGEN - 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 2025-334,7 k €↑
- 2024Annual accounts 2024-342,6 k €↓
- 2023Annual accounts 20238,3 k €↑
- 2022Annual accounts 2022-491,3 k €↓
- 2021Annual accounts 202114,1 k €↓
- 2020Annual accounts 202014,3 k €↓
- 2019Annual accounts 201918 k €↑
- 2018Annual accounts 201813,9 k €↓
- 2017Annual accounts 201736,3 k €↓
- 2016Annual accounts 2016371,3 k €↓
- 2015Annual accounts 20151,2 M €↑
- 2014Annual accounts 20141,1 M €↑
- 2013Annual accounts 2013427,3 k €↑
- 2012Annual accounts 2012-1,3 M €↓
- 2011Annual accounts 2011-1 M €↓
- 2010Annual accounts 2010-346,3 k €↓
- 2009Annual accounts 2009116,6 k €↓
- 2007Annual accounts 2007766,4 k €↑
- 2006Annual accounts 2006511,1 k €
- 01/07/1983IncorporationPublic limited company