ACTIVE

REGIMA

Export PDF

Financial year 2025 · closed on 31/03/2025

Net result

39,2 k €

-90.3% YoY

Gross margin

476,2 k €

-44.2% YoY

Equity

1,4 M €

+2.4% YoY

Workforce

0,5 ETP

-54.5% YoY

What does REGIMA do?

REGIMA is a Private limited company incorporated in 1983. Its main activity is: Growing of cereals (except rice), leguminous crops and oil seeds. Its registered office is in Braine-l'Alleud. It employs on average 0,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0425.050.535

Incorporation

15/12/1983

Legal form

Private limited company

Registered office

Ch Champ la Clôture 3
1420 Braine-l'Alleud · WallonieSee on map

Contributed capital

233 676,27 €

Latest accounts

31/03/2025

Average workforce

0,5 ETP

Activities (NACE)

01110Growing of cereals (except rice), leguminous crops and oil seeds· main 01110Growing of cereals (except rice), leguminous crops and oil seeds 01130Growing of vegetables and melons, roots and tubers 01130Growing of vegetables and melons, roots and tubers 01410Raising of dairy cattle 81300Landscape service activities+1

Joint committees (1)

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	476,2 k €	-44.2%	852,8 k €	+74.0%	490,2 k €	+13.3%	432,5 k €	+68.5%	256,6 k €	-0.5%	257,8 k €	-38.2%	417 k €	+43.7%	290,2 k €	+58.2%	183,4 k €	-26.1%	248,3 k €	+6.6%	232,9 k €	-20.8%	293,9 k €	+84.7%	159,1 k €	+13.3%	140,5 k €	+16.7%	120,4 k €	+47.2%	81,7 k €	+178%	29,4 k €	-0.3%	29,5 k €	-27.0%	40,3 k €
EBITDA	451,7 k €	-43.9%	805,4 k €	+81.2%	444,5 k €	+8.9%	408,1 k €	+67.6%	243,5 k €	-2.9%	250,7 k €	-39.1%	411,8 k €	+43.7%	286,5 k €	+60.2%	178,9 k €	-26.5%	243,3 k €	+13.8%	213,9 k €	-24.6%	283,8 k €	+80.2%	157,4 k €	+13.3%	139 k €	+15.9%	119,9 k €	+47.5%	81,3 k €	+181%	28,9 k €	+0.0%	28,9 k €	-27.5%	39,9 k €
Operating result	86 k €	-80.7%	446,3 k €	+561%	67,5 k €	-40.7%	113,8 k €	+536%	17,9 k €	-33.6%	27 k €	-85.1%	181,1 k €	+72.9%	104,8 k €	+252%	29,7 k €	+5.8%	28,1 k €	+38.9%	20,2 k €	-67.7%	62,6 k €	+85.9%	33,7 k €	-47.6%	64,2 k €	-38.2%	103,8 k €	+127%	45,8 k €	+293%	-23,7 k €	-462%	-4,2 k €	+34.6%	-6,4 k €
Net result	39,2 k €	-90.3%	405,2 k €	+507%	66,7 k €	+22.9%	54,3 k €	+294%	13,8 k €	-32.5%	20,4 k €	-84.0%	128 k €	+28.2%	99,9 k €	+308%	24,5 k €	+3.4%	23,7 k €	+74.3%	13,6 k €	-67.7%	42 k €	+91.1%	22 k €	-56.3%	50,3 k €	-50.8%	102,2 k €	+155%	40 k €	+296%	-20,5 k €	+2.4%	-21 k €	-2972%	-682,4 €
Balance sheet
Equity	1,4 M €	+2.4%	1,3 M €	+45.2%	924,5 k €	+6.2%	871 k €	+12.7%	772,9 k €	+11.6%	692,3 k €	+4.2%	664,3 k €	+30.4%	509,4 k €	+29.1%	394,5 k €	+4.4%	377,7 k €	+8.1%	349,4 k €	+2.7%	340,3 k €	+10.6%	307,7 k €	+7.7%	285,7 k €	+21.4%	235,4 k €	+76.7%	133,2 k €	+43.0%	93,2 k €	-14.0%	108,4 k €	-13.6%	125,5 k €
Total assets	3,8 M €	-7.6%	4,1 M €	+24.5%	3,3 M €	+60.9%	2 M €	+11.8%	1,8 M €	+6.4%	1,7 M €	-12.7%	2 M €	+17.0%	1,7 M €	+37.0%	1,2 M €	+36.0%	898,5 k €	+30.2%	690 k €	-0.9%	696,2 k €	-17.5%	843,7 k €	+32.5%	636,6 k €	+88.5%	337,7 k €	+4.8%	322,3 k €	-16.7%	387 k €	+42.2%	272,1 k €	-25.4%	364,8 k €
Cash	301,3 k €	-12.4%	343,8 k €	+94.4%	176,9 k €	+19.5%	148 k €	-50.1%	296,6 k €	-12.3%	338,2 k €	+7.7%	313,9 k €	-38.6%	510,9 k €	+83.2%	279 k €	-12.0%	317 k €	+123%	142,5 k €	-3.4%	147,6 k €	-33.8%	222,8 k €	+25.4%	177,6 k €	+38.5%	128,2 k €	-13.4%	148 k €	+105%	72,3 k €	+171%	26,7 k €	-21.2%	33,9 k €
Debts	2,4 M €	-12.6%	2,7 M €	+16.8%	2,3 M €	+107%	1,1 M €	+10.1%	1 M €	+0.8%	1 M €	-21.4%	1,3 M €	+10.0%	1,2 M €	+40.7%	827,3 k €	+58.9%	520,8 k €	+52.9%	340,6 k €	-4.3%	355,9 k €	-33.3%	533,7 k €	+52.9%	349,1 k €	+247%	100,6 k €	-46.1%	186,7 k €	-35.7%	290,4 k €	+79.1%	162,2 k €	-32.2%	239,3 k €
Other
Workforce	0,5 ETP	-54.5%	1,1 ETP	+10.0%	1,0 ETP	+233%	0,3 ETP		–		–		–		–		0,1 ETP	0.0%	0,1 ETP	-83.3%	0,6 ETP	+200%	0,2 ETP		–		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/03/2025 · 3 active · 2 ended

Active mandates

Frédéric MEURS

Director

Active

Patrick SIMEONI

Director

Active

Sabine GILOT

Director

Active

Ended mandates

Daniel GILOT

Manager

Ended

Frédéric MEURS

Manager

Ended

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	01/04/2024	01/04/2023	01/04/2022	01/04/2021	01/04/2020	01/04/2019
Closing of the financial year	31/03/2025	31/03/2024	31/03/2023	31/03/2022	31/03/2021	31/03/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	10/11/2025	26/09/2024	24/11/2023	26/10/2022	29/10/2021	27/11/2020
General meeting	01/09/2025	02/09/2024	04/09/2023	05/09/2022	06/09/2021	07/09/2020
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

Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days

Filings

Annual accounts filings

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/03/2025	01/09/2025	10/11/2025	French	PDF
Abridged model	31/03/2024	02/09/2024	26/09/2024	French	PDF
Abridged model	31/03/2023	04/09/2023	24/11/2023	French	PDF
Abridged model	31/03/2022	05/09/2022	26/10/2022	French	PDF
Abridged model	31/03/2021	06/09/2021	29/10/2021	French	PDF
Abridged model	31/03/2020	07/09/2020	27/11/2020	French	PDF
Abridged model	31/03/2019	02/09/2019	30/10/2019	French	PDF
Abridged model	31/03/2018	03/09/2018	26/10/2018	French	PDF
Abridged model	31/03/2017	04/09/2017	27/10/2017	French	PDF
Abridged model	31/03/2016	05/09/2016	12/09/2016	French	PDF
Abridged model	31/03/2015	07/09/2015	05/10/2015	French	PDF
Abridged model	31/03/2014	01/09/2014	07/10/2014	French	PDF
Abridged model	31/12/2012	27/05/2013	29/07/2013	French	PDF
Abridged model	31/12/2011	28/05/2012	27/07/2012	French	PDF
Abridged model	31/12/2010	23/05/2011	27/07/2011	French	PDF
Abridged model	31/12/2009	26/05/2010	28/07/2010	French	PDF
Abridged model	31/12/2008	25/05/2009	30/07/2009	French	PDF
Abridged model	31/12/2007	26/05/2008	19/08/2008	French	PDF
Abridged model	31/12/2006	25/06/2007	25/07/2007	French	PDF

Estimate

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.

Governance

Board of directors

Seen on filing of 31/03/2025 · 3 active · 2 ended

Active mandates

Frédéric MEURS

Director

Active

Patrick SIMEONI

Director

Active

Sabine GILOT

Director

Active

Ended mandates

Daniel GILOT

Manager

Ended

Frédéric MEURS

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates12/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DIVERS - DEMISSIONS, NOMINATIONS
PDF
Mandates29/01/2021
DEMISSIONS, NOMINATIONS
PDF
Capital / shares27/01/2014
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates11/01/2007
DEMISSIONS, NOMINATIONS
PDF
Capital / shares16/12/2004
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 202539,2 k €↓
2024
Annual accounts 2024405,2 k €↑
2023
Annual accounts 202366,7 k €↑
2022
Annual accounts 202254,3 k €↑
2021
Annual accounts 202113,8 k €↓
2020
Annual accounts 202020,4 k €↓
2019
Annual accounts 2019128 k €↑
2018
Annual accounts 201899,9 k €↑
2017
Annual accounts 201724,5 k €↑
2016
Annual accounts 201623,7 k €↑
2015
Annual accounts 201513,6 k €↓
2014
Annual accounts 201442 k €↑
2012
Annual accounts 201222 k €↓
2011
Annual accounts 201150,3 k €↓
2010
Annual accounts 2010102,2 k €↑
2009
Annual accounts 200940 k €↑
2008
Annual accounts 2008-20,5 k €↑
2007
Annual accounts 2007-21 k €↓
2006
Annual accounts 2006-682,4 €
15/12/1983
IncorporationPrivate 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

REGIMA

Overview

What does REGIMA do?

Trend over 19 financial years

Indicative valuation

Board of directors

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