ACTIVE

XAMAGRI

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result
4 k €
+128,8 %over 1 year
Gross margin
68 k €
+26,4 %over 1 year
Equity
2 M €
+0,2 %over 1 year

Identity

Source · BCE/KBO

XAMAGRI is a Public limited company incorporated in 1986. Its main activity is: Raising of dairy cattle. Its registered office is in Nivelles.

Legal situation
Normal situation
BCE/KBO no. / VAT
BE 0429.346.942
Incorporation
14/07/1986
Legal form
Public limited company
Registered office
Chemin Crinquaille 2
1400 Nivelles · WallonieSee on map
Contributed capital
2 000 219,00 €
Latest accounts
31/12/2025
Joint committees (1)
  • 144
Signals
ProfitableSolid equityPositive cashflowPositive EBITDA

Financials

Source · NBB, 20 filings

Trend over 20 financial years

20252024202320222021
Income statement
Gross margin68 k €53,8 k €118,2 k €192,7 k €149,2 k €
EBITDA60,9 k €46,5 k €111,9 k €187,6 k €140,1 k €
Operating result4,1 k €-14 k €37,9 k €102,7 k €31,2 k €
Net result4 k €-14 k €37,8 k €101,3 k €27,4 k €
Balance sheet
Equity2 M €2 M €2 M €338,6 k €237,3 k €
Total assets2,8 M €2,7 M €2,8 M €1,4 M €1,6 M €
Cash125 k €21,5 k €76,8 k €114,9 k €163,2 k €
Debts812,9 k €715,5 k €771 k €1,1 M €1,4 M €

Valuation

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€
See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

2 active · 15 ended

Active mandates

BENEDICTE COPPENS

Director · until 15 mai 2029

Active
MICHEL LETROYE

Director · until 15 mai 2029

Active

Ended mandates

Bénédicte COPPENS

Director · since 10 mai 2022 · until 10 mai 2028

Ended
Michel LETROYE

Managing director · since 10 mai 2022 · until 10 mai 2028

Ended
Bénédicte COPPENS

Director · since 11 mai 2016 · until 10 mai 2022

Ended
Michel LETROYE

Managing director · since 10 mai 2016 · until 10 mai 2022

Ended

Full financial information

Source · NBB
202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/01/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date26/06/202625/06/202519/07/202424/07/202330/06/202204/08/2021
General meeting19/05/202620/05/202521/05/202416/05/202317/05/202218/05/2021
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls

Financial ratios

Source · NBB

Looking for more information about this company?

Try for 7 days

Annual accounts filings

Source · NBB, 20 filings
ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202519/05/202626/06/2026FrenchPDF
Micro model31/12/202420/05/202525/06/2025FrenchPDF
Micro model31/12/202321/05/202419/07/2024FrenchPDF
Micro model31/12/202216/05/202324/07/2023FrenchPDF
Micro model31/12/202117/05/202230/06/2022FrenchPDF
Micro model31/12/202018/05/202104/08/2021FrenchPDF
Micro model31/12/201919/05/202022/07/2020FrenchPDF
Micro model31/12/201821/05/201923/07/2019FrenchPDF
Micro model31/12/201715/05/201813/06/2018FrenchPDF
Micro model31/12/201616/05/201722/06/2017FrenchPDF
Abridged model31/12/201517/05/201615/06/2016FrenchPDF
Abridged model31/12/201412/05/201530/06/2015FrenchPDF
Abridged model31/12/201313/05/201429/07/2014FrenchPDF
Abridged model31/12/201214/05/201301/08/2013FrenchPDF
Abridged model31/12/201108/05/201229/07/2012FrenchPDF
Abridged model31/12/201010/05/201123/08/2011FrenchPDF
Abridged model31/12/200911/05/201023/08/2010FrenchPDF
Abridged model31/12/200812/05/200919/08/2009FrenchPDF
Abridged model31/12/200713/05/200823/06/2008FrenchPDF
Abridged model31/12/200608/05/200721/08/2007FrenchPDF

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 k€

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 31/12/2025

2 active · 15 ended

Active mandates

BENEDICTE COPPENS

Director · until 15 mai 2029

Active
MICHEL LETROYE

Director · until 15 mai 2029

Active

Ended mandates

Bénédicte COPPENS

Director · since 10 mai 2022 · until 10 mai 2028

Ended
Michel LETROYE

Managing director · since 10 mai 2022 · until 10 mai 2028

Ended
Bénédicte COPPENS

Director · since 11 mai 2016 · until 10 mai 2022

Ended
Michel LETROYE

Managing director · since 10 mai 2016 · until 10 mai 2022

Ended

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette publications

Source · Belgian Official Gazette
  • Mandates02/06/2023
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates31/10/2022
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates28/04/2021
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates26/05/2016
    DEMISSIONS, NOMINATIONS
    PDF
  • Capital / shares22/11/2013
    CAPITAL, ACTIONS
    PDF
  • Capital / shares16/01/2012
    CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …)
    PDF
  • Mandates24/09/2010
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates05/01/2005
    CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - DIVERS
    PDF

Similar companies

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

See the Business plan

Timeline

  1. 2025
    Annual accounts 20254 k €↑
  2. 2024
    Annual accounts 2024-14 k €↓
  3. 2023
    Annual accounts 202337,8 k €↓
  4. 2022
    Annual accounts 2022101,3 k €↑
  5. 2021
    Annual accounts 202127,4 k €↑
  6. 2020
    Annual accounts 2020-1,2 k €↑
  7. 2019
    Annual accounts 2019-23,3 k €↑
  8. 2018
    Annual accounts 2018-57 k €↓
  9. 2017
    Annual accounts 2017-19,8 k €↑
  10. 2016
    Annual accounts 2016-45,6 k €↓
  11. 2015
    Annual accounts 2015-3,6 k €↑
  12. 2014
    Annual accounts 2014-20,9 k €↓
  13. 2013
    Annual accounts 2013-19,8 k €↓
  14. 2012
    Annual accounts 201223,6 k €↓
  15. 2011
    Annual accounts 201130,9 k €↓
  16. 2010
    Annual accounts 201036,2 k €↑
  17. 2009
    Annual accounts 2009-16,2 k €↑
  18. 2008
    Annual accounts 2008-50,4 k €↓
  19. 2007
    Annual accounts 20075,7 k €↓
  20. 2006
    Annual accounts 200626,4 k €
  21. 14/07/1986
    IncorporationPublic limited company