ACTIVE

JEMISOL

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

308,4 k €

-16.2% YoY

Gross margin

3,6 M €

+0.8% YoY

Equity

2,5 M €

+10.2% YoY

Workforce

42,3 ETP

-4.1% YoY

What does JEMISOL do?

JEMISOL is a Public limited company incorporated in 1986. Its main activity is: Electrical, plumbing and other construction installation activities. Its registered office is in Nivelles. It employs on average 42,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0429.587.066

Incorporation

30/09/1986

Legal form

Public limited company

Registered office

Rue de l'Artisanat 4
1400 Nivelles · WallonieSee on map

Contributed capital

344 368,06 €

Latest accounts

31/12/2025

Average workforce

42,3 ETP

Activities (NACE)

43230Electrical, plumbing and other construction installation activities· main 43291Other construction installation 45320Retail trade of motor vehicle parts and accessories

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 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	3,6 M €	+0.8%	3,6 M €	+9.7%	3,3 M €	+24.7%	2,6 M €	+16.8%	2,3 M €	+26.3%	1,8 M €	-4.7%	1,9 M €	+27.3%	1,5 M €	+13.7%	1,3 M €	-15.5%	1,5 M €	+21.6%	1,3 M €	+9.1%	1,2 M €	+16.1%	997,6 k €	-17.6%	1,2 M €	-15.8%	1,4 M €	-1.5%	1,5 M €	-5.1%	1,5 M €	+3.5%	1,5 M €	+22.9%	1,2 M €	+5.6%	1,1 M €
EBITDA	551,4 k €	-5.7%	584,5 k €	-5.5%	618,7 k €	+54.6%	400,2 k €	-7.3%	431,8 k €	+66.5%	259,2 k €	-29.7%	368,6 k €	-8.9%	404,7 k €	+33.4%	303,5 k €	-17.0%	365,6 k €	+66.3%	219,9 k €	+46.7%	149,9 k €	+402%	-49,7 k €	-148%	104,1 k €	-41.8%	179 k €	-8.1%	194,7 k €	-28.2%	271,3 k €	+21.6%	223 k €	+49.9%	148,8 k €	-21.6%	189,7 k €
Operating result	424,9 k €	-13.9%	493,5 k €	-11.3%	556,2 k €	+64.9%	337,2 k €	-1.9%	343,8 k €	+79.1%	192 k €	-36.9%	304,4 k €	-16.1%	362,6 k €	+46.5%	247,6 k €	-19.1%	305,9 k €	+68.2%	181,9 k €	+119%	83 k €	+160%	-137,4 k €	-300%	-34,3 k €	-196%	35,6 k €	-14.4%	41,6 k €	-53.5%	89,5 k €	+32.5%	67,5 k €	+132%	29,2 k €	-60.1%	73,1 k €
Net result	308,4 k €	-16.2%	368,1 k €	-9.2%	405,3 k €	+58.5%	255,7 k €	+3.5%	247,1 k €	+103%	121,6 k €	-45.1%	221,3 k €	-12.2%	252 k €	+58.3%	159,3 k €	-18.7%	195,8 k €	+31.4%	149 k €	+95.5%	76,2 k €	+153%	-144 k €	-219%	-45,1 k €	-215%	39 k €	+15.2%	33,9 k €	-45.6%	62,2 k €	+43.5%	43,4 k €	+19.7%	36,2 k €	-39.0%	59,4 k €
Balance sheet
Equity	2,5 M €	+10.2%	2,3 M €	+14.8%	2 M €	+19.9%	1,7 M €	+12.3%	1,5 M €	+13.2%	1,3 M €	+3.8%	1,3 M €	+7.8%	1,2 M €	+6.6%	1,1 M €	-4.9%	1,2 M €	+20.5%	956,8 k €	+18.4%	807,8 k €	+75.0%	461,6 k €	-49.0%	905,6 k €	-4.7%	950,7 k €	+2.9%	924 k €	+2.4%	902,4 k €	+7.4%	840,2 k €	+5.4%	796,8 k €	+4.8%	760,6 k €
Total assets	3,9 M €	+8.6%	3,6 M €	+12.0%	3,2 M €	+25.0%	2,6 M €	+4.9%	2,5 M €	-4.1%	2,6 M €	+20.3%	2,1 M €	+12.7%	1,9 M €	+35.2%	1,4 M €	-8.6%	1,5 M €	+15.9%	1,3 M €	+21.9%	1,1 M €	+14.6%	949,3 k €	-15.8%	1,1 M €	-9.1%	1,2 M €	-14.5%	1,5 M €	-4.8%	1,5 M €	+5.4%	1,4 M €	+25.4%	1,2 M €	+1.2%	1,1 M €
Cash	356,9 k €	-60.5%	904,6 k €	-10.6%	1 M €	-5.4%	1,1 M €	+38.2%	773,9 k €	+166%	290,4 k €	-32.4%	429,4 k €	-33.7%	647,6 k €	+25.0%	518,2 k €	+98.0%	261,7 k €	+32.2%	198 k €	+98.8%	99,6 k €	+46.6%	68 k €	-54.3%	148,9 k €	-36.5%	234,5 k €	-0.9%	236,7 k €	-4.4%	247,5 k €	+56.3%	158,3 k €	-0.6%	159,3 k €	+1.7%	156,5 k €
Debts	1,4 M €	+5.7%	1,3 M €	+8.0%	1,2 M €	+36.3%	911,1 k €	-5.1%	959,9 k €	-24.3%	1,3 M €	+44.1%	880,2 k €	+28.8%	683,2 k €	+124%	305,5 k €	-7.2%	329,2 k €	-10.5%	367,7 k €	+31.7%	279,2 k €	-42.6%	486,1 k €	+121%	219,9 k €	-23.5%	287,5 k €	-45.3%	525,7 k €	-15.2%	620 k €	+2.5%	604,9 k €	+73.8%	348 k €	-8.0%	378,3 k €
Other
Workforce	42,3 ETP	-4.1%	44,1 ETP	+13.7%	38,8 ETP	+15.1%	33,7 ETP	+15.4%	29,2 ETP	+2.5%	28,5 ETP	+5.6%	27,0 ETP	+31.1%	20,6 ETP	+15.7%	17,8 ETP	-14.0%	20,7 ETP	+8.4%	19,1 ETP	-0.5%	19,2 ETP	-1.5%	19,5 ETP	-9.3%	21,5 ETP	-13.3%	24,8 ETP	-2.0%	25,3 ETP	-5.2%	26,7 ETP	-2.9%	27,5 ETP	+16.5%	23,6 ETP	+5.8%	22,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 11 ended

Active mandates

Eddy WARGE

Director

Active

Raphael SPINA

Managing director

Active

Thierry BROGNIER

Director

Active

Ended mandates

EDDY WARGE

Director · since 21 mars 2018

Ended

RAFAEL SPINA

Managing director · since 21 mars 2018

Ended

THIERRY BROGNIEZ

Director · since 21 mars 2018

Ended

Eddy WARGE

Director · since 12 mars 2018

Ended

At this address

Other companies at this address

Company	CBE no.
New BRB & Co● Active	0632.685.072

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	31/07/2026	31/07/2025	26/07/2024	31/07/2023	30/08/2022	30/08/2021
General meeting	26/06/2026	27/06/2025	28/06/2024	27/06/2023	24/06/2022	18/06/2021
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	26/06/2026	31/07/2026	French	PDF
Abridged model	31/12/2024	27/06/2025	31/07/2025	French	PDF
Abridged model	31/12/2023	28/06/2024	26/07/2024	French	PDF
Abridged model	31/12/2022	27/06/2023	31/07/2023	French	PDF
Abridged model	31/12/2021	24/06/2022	30/08/2022	French	PDF
Abridged model	31/12/2020	18/06/2021	30/08/2021	French	PDF
Abridged model	31/12/2019	19/06/2020	30/09/2020	French	PDF
Abridged model	31/12/2018	21/06/2019	31/07/2019	French	PDF
Abridged model	31/12/2017	22/06/2018	31/08/2018	French	PDF
Abridged model	31/12/2016	23/06/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	24/06/2016	30/08/2016	French	PDF
Abridged model	31/12/2014	19/06/2015	31/08/2015	French	PDF
Abridged model	31/12/2013	20/06/2014	30/09/2014	French	PDF
Abridged model	31/12/2012	21/06/2013	29/08/2013	French	PDF
Abridged model	31/12/2011	22/06/2012	31/08/2012	French	PDF
Abridged model	31/12/2010	17/06/2011	30/08/2011	French	PDF
Abridged model	31/12/2009	18/06/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	26/06/2009	31/08/2009	French	PDF
Abridged model	31/12/2007	20/06/2008	27/08/2008	French	PDF
Abridged model	31/12/2006	22/06/2007	21/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 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 31/12/2025 · 3 active · 11 ended

Active mandates

Eddy WARGE

Director

Active

Raphael SPINA

Managing director

Active

Thierry BROGNIER

Director

Active

Ended mandates

EDDY WARGE

Director · since 21 mars 2018

Ended

RAFAEL SPINA

Managing director · since 21 mars 2018

Ended

THIERRY BROGNIEZ

Director · since 21 mars 2018

Ended

Eddy WARGE

Director · since 12 mars 2018

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates13/04/2018
DEMISSIONS, NOMINATIONS
PDF
Mandates10/04/2014
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Capital / shares31/10/2005
CAPITAL, ACTIONS - ASSEMBLEE GENERALE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates30/06/2005
DEMISSIONS, NOMINATIONS
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 2025308,4 k €↓
2024
Annual accounts 2024368,1 k €↓
2023
Annual accounts 2023405,3 k €↑
2022
Annual accounts 2022255,7 k €↑
2021
Annual accounts 2021247,1 k €↑
2020
Annual accounts 2020121,6 k €↓
2019
Annual accounts 2019221,3 k €↓
2018
Annual accounts 2018252 k €↑
2017
Annual accounts 2017159,3 k €↓
2016
Annual accounts 2016195,8 k €↑
2015
Annual accounts 2015149 k €↑
2014
Annual accounts 201476,2 k €↑
2013
Annual accounts 2013-144 k €↓
2012
Annual accounts 2012-45,1 k €↓
2011
Annual accounts 201139 k €↑
2010
Annual accounts 201033,9 k €↓
2009
Annual accounts 200962,2 k €↑
2008
Annual accounts 200843,4 k €↑
2007
Annual accounts 200736,2 k €↓
2006
Annual accounts 200659,4 k €
30/09/1986
IncorporationPublic 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

JEMISOL

Overview

What does JEMISOL do?

Trend over 20 financial years

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