ACTIVE

LARISAN

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

37,1 k €

+216.5% YoY

Gross margin

845,8 k €

+13.7% YoY

Equity

135,2 k €

+37.8% YoY

Workforce

16,1 ETP

+8.1% YoY

What does LARISAN do?

LARISAN is a Private limited company incorporated in 1984. Its registered office is in Merksplas. It employs on average 16,1 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0426.400.419

Incorporation

30/10/1984

Legal form

Private limited company

Registered office

Leopoldstraat 3
2330 Merksplas · FlandreSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Average workforce

16,1 ETP

Joint committees (2)

Signals

ProfitablePositive 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 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	845,8 k €	+13.7%	744,1 k €	-15.7%	882,8 k €	+19.2%	740,6 k €	+143%	305,4 k €	+0.7%	303,2 k €	-2.2%	310 k €	+36.1%	227,7 k €	+26.2%	180,5 k €	+28.9%	140,1 k €	-1.1%	141,6 k €	+5.7%	134 k €	+32.3%	101,3 k €	+206%	33,1 k €	-40.5%	55,7 k €	+22.7%	45,4 k €	-8.8%	49,8 k €	-15.2%	58,7 k €	-3.1%	60,6 k €	+2.2%	59,3 k €
EBITDA	221 k €	+66.3%	132,9 k €	-44.3%	238,6 k €	+39.3%	171,3 k €	+42.1%	120,5 k €	-26.5%	163,9 k €	-22.2%	210,6 k €	+50.2%	140,2 k €	-5.4%	148,3 k €	+19.8%	123,8 k €	+0.4%	123,3 k €	+7.5%	114,6 k €	+25.7%	91,2 k €	+245%	26,4 k €	-43.0%	46,3 k €	+43.9%	32,2 k €	-20.8%	40,6 k €	-26.9%	55,6 k €	-4.3%	58 k €	+1.9%	57 k €
Operating result	116,2 k €	+275%	31 k €	-77.3%	137 k €	+66.5%	82,3 k €	+28.8%	63,9 k €	-40.0%	106,5 k €	-30.3%	152,9 k €	+81.9%	84,1 k €	-14.6%	98,4 k €	+4.9%	93,8 k €	+1.7%	92,3 k €	+11.6%	82,7 k €	+53.1%	54 k €	+665%	-9,6 k €	-126%	37,3 k €	+81.6%	20,6 k €	-29.9%	29,3 k €	-33.7%	44,2 k €	-5.7%	46,9 k €	+16.9%	40,1 k €
Net result	37,1 k €	+217%	-31,8 k €	-154%	59,3 k €	+48.2%	40 k €	+22.8%	32,6 k €	-49.7%	64,8 k €	-24.4%	85,7 k €	+103%	42,3 k €	-14.5%	49,5 k €	+0.4%	49,3 k €	-0.4%	49,5 k €	+16.4%	42,5 k €	+39.9%	30,4 k €	+226%	-24 k €	-248%	16,2 k €	+5.8%	15,3 k €	-5.9%	16,3 k €	-42.1%	28,2 k €	-4.6%	29,5 k €	+38.0%	21,4 k €
Balance sheet
Equity	135,2 k €	+37.8%	98,1 k €	-24.5%	130 k €	-77.1%	566,6 k €	+7.6%	526,6 k €	+6.6%	494 k €	+15.1%	429,1 k €	+25.0%	343,4 k €	+14.0%	301,1 k €	+19.7%	251,6 k €	+24.4%	202,3 k €	+32.4%	152,9 k €	+38.5%	110,4 k €	+38.0%	80 k €	-23.1%	104 k €	-24.5%	137,8 k €	+12.5%	122,5 k €	+15.3%	106,2 k €	+25.6%	84,5 k €	+32.0%	64 k €
Total assets	1,1 M €	+2.4%	1,1 M €	-17.9%	1,3 M €	-27.9%	1,8 M €	+18.5%	1,5 M €	+32.3%	1,2 M €	+36.0%	847,7 k €	+18.5%	715,1 k €	+5.7%	676,3 k €	+51.7%	445,9 k €	+0.8%	442,1 k €	+22.5%	360,9 k €	-8.2%	393,1 k €	+10.5%	355,7 k €	+139%	149,1 k €	-17.9%	181,6 k €	+26.2%	143,9 k €	+4.8%	137,3 k €	-13.1%	158,1 k €	-1.8%	161 k €
Cash	325,5 k €	+40.8%	231,2 k €	-27.8%	320,2 k €	+11.9%	286,2 k €	+173%	104,6 k €	-80.4%	533 k €	+94.7%	273,8 k €	+85.6%	147,5 k €	+3.0%	143,2 k €	+36.7%	104,7 k €	+0.9%	103,8 k €	+15.8%	89,6 k €	-5.4%	94,7 k €	+138%	39,9 k €	+29.6%	30,7 k €	+10.0%	28 k €	+71.1%	16,3 k €	+12.5%	14,5 k €	-22.8%	18,8 k €	-33.3%	28,2 k €
Debts	959,9 k €	-0.9%	968,8 k €	-17.0%	1,2 M €	-5.7%	1,2 M €	+27.3%	972,7 k €	+47.8%	658 k €	+59.1%	413,5 k €	+11.4%	371,1 k €	-1.0%	374,9 k €	+93.3%	194 k €	-18.9%	239,2 k €	+15.3%	207,4 k €	-26.6%	282,7 k €	+2.6%	275,7 k €	+512%	45,1 k €	+4.1%	43,3 k €	+102%	21,4 k €	-31.2%	31,2 k €	-56.8%	72,2 k €	-24.1%	95,1 k €
Other
Workforce	16,1 ETP	+8.1%	14,9 ETP	-11.3%	16,8 ETP	+7.0%	15,7 ETP	+175%	5,7 ETP	+26.7%	4,5 ETP	-21.1%	5,7 ETP	+11.8%	5,1 ETP	+155%	2,0 ETP	+300%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	-16.7%	0,6 ETP	-40.0%	1,0 ETP	+233%	0,3 ETP	-40.0%	0,5 ETP	+66.7%	0,3 ETP		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 17 ended

Active mandates

Bjarne Maria Willemsens

Director

Active

Larissa Nieke Willemsens

Andere functie

Active

Ended mandates

Bjarne Willemsens

Director

Ended

Bjarne Willemsens

Manager

Ended

Gianni Daems

Director

Ended

Gianni Daems

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	01/01/2025	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	30/06/2026	01/07/2025	26/07/2024	27/07/2023	07/07/2022	29/06/2021
General meeting	27/06/2026	28/06/2025	29/06/2024	24/06/2023	25/06/2022	26/06/2021
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	27/06/2026	30/06/2026	Dutch	PDF
Abridged model	31/12/2024	28/06/2025	01/07/2025	Dutch	PDF
Abridged model	31/12/2023	29/06/2024	26/07/2024	Dutch	PDF
Abridged model	31/12/2022	24/06/2023	27/07/2023	Dutch	PDF
Abridged model	31/12/2021	25/06/2022	07/07/2022	Dutch	PDF
Abridged model	31/12/2020	26/06/2021	29/06/2021	Dutch	PDF
Abridged model	31/12/2019	27/06/2020	30/06/2020	Dutch	PDF
Abridged model	31/12/2018	29/06/2019	04/07/2019	Dutch	PDF
Abridged model	31/12/2017	30/06/2018	03/07/2018	Dutch	PDF
Abridged model	31/12/2016	24/06/2017	27/06/2017	Dutch	PDF
Abridged model	31/12/2015	25/06/2016	29/06/2016	Dutch	PDF
Abridged model	31/12/2014	27/06/2015	30/06/2015	Dutch	PDF
Abridged model	31/12/2013	28/06/2014	30/06/2014	Dutch	PDF
Abridged model	31/12/2012	29/06/2013	23/08/2013	Dutch	PDF
Abridged model	31/12/2011	30/06/2012	04/03/2013	Dutch	PDF
Abridged model	31/12/2010	25/06/2011	12/07/2011	Dutch	PDF
Abridged model	31/12/2009	26/06/2010	07/07/2010	Dutch	PDF
Abridged model	31/12/2008	27/06/2009	14/07/2009	Dutch	PDF
Abridged model	31/12/2007	28/06/2008	11/07/2008	Dutch	PDF
Abridged model	31/12/2006	30/06/2007	20/07/2007	Dutch	PDF

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.

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 · 17 ended

Active mandates

Bjarne Maria Willemsens

Director

Active

Larissa Nieke Willemsens

Andere functie

Active

Ended mandates

Bjarne Willemsens

Director

Ended

Bjarne Willemsens

Manager

Ended

Gianni Daems

Director

Ended

Gianni Daems

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates31/03/2026
ONTSLAGEN - BENOEMINGEN
PDF
Mandates22/08/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Mandates09/03/2023
ONTSLAGEN - BENOEMINGEN
PDF
Mandates18/03/2021
ONTSLAGEN - BENOEMINGEN
PDF
Mandates11/10/2017
ONTSLAGEN - BENOEMINGEN
PDF
Mandates23/08/2017
ONTSLAGEN - BENOEMINGEN
PDF
Mandates26/09/2016
ONTSLAGEN - BENOEMINGEN
PDF
Mandates14/10/2011
BENAMING - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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 202537,1 k €↑
2024
Annual accounts 2024-31,8 k €↓
2023
Annual accounts 202359,3 k €↑
2022
Annual accounts 202240 k €↑
2021
Annual accounts 202132,6 k €↓
2021
Name changelar
2020
Annual accounts 202064,8 k €↓
2019
Annual accounts 201985,7 k €↑
2018
Annual accounts 201842,3 k €↓
2017
Annual accounts 201749,5 k €↑
2016
Annual accounts 201649,3 k €↓
2015
Annual accounts 201549,5 k €↑
2014
Annual accounts 201442,5 k €↑
2013
Annual accounts 201330,4 k €↑
2012
Annual accounts 2012-24 k €↓
2011
Annual accounts 201116,2 k €↑
2011
Name changeLarisan
2010
Annual accounts 201015,3 k €↓
2009
Annual accounts 200916,3 k €↓
2008
Annual accounts 200828,2 k €↓
2007
Annual accounts 200729,5 k €↑
2006
Annual accounts 200621,4 k €
2006
Name changeVAN ACCOM-GIJSBRECHTS
30/10/1984
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

LARISAN

Overview

What does LARISAN do?

Trend over 20 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