ACTIVE

S.A. DETHIER - MECANIQUE - PRECISION - INDUSTRIELLE

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result918,1 k €+47,9 %over 1 year
Gross margin2,2 M €+39,1 %over 1 year
Equity3,5 M €+7,4 %over 1 year
Workforce15,0 ETP+27,1 %over 1 year

Identity

Source · BCE/KBO

S.A. DETHIER - MECANIQUE - PRECISION - INDUSTRIELLE is a Public limited company incorporated in 1986. Its registered office is in Waimes. It employs on average 15,0 ETP workers (FTE).

Legal situation
Normal situation
BCE/KBO no. / VAT
BE 0429.631.509
Incorporation
01/07/1986
Legal form
Public limited company
Registered office
Rue du Milan 3
4950 Waimes · WallonieSee on map
Contributed capital
208 000,00 €
Latest accounts
31/12/2025
Average workforce
15,0 ETP
Joint committees (2)
  • 111
  • 209
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

Financials

Source · NBB, 20 filings

Trend over 20 financial years

20252024202320222021
Income statement
Gross margin2,2 M €1,6 M €1,4 M €1,6 M €1,4 M €
EBITDA1,3 M €837,9 k €740,6 k €976,6 k €885,4 k €
Operating result1,1 M €711,1 k €610,2 k €787,3 k €686,7 k €
Net result918,1 k €620,7 k €510,5 k €570,3 k €476,6 k €
Balance sheet
Equity3,5 M €3,3 M €2,9 M €2,8 M €2,6 M €
Total assets4,3 M €3,7 M €3,6 M €3,7 M €3,2 M €
Cash1,5 M €467,6 k €780,8 k €1,2 M €1,1 M €
Debts753 k €413,3 k €655 k €863,6 k €577 k €
Other
Workforce15,0 ETP11,8 ETP12,1 ETP11,2 ETP11,1 ETP

Valuation

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€
See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

1 active · 24 ended

Active mandates

XSES

Managing director · since 30 novembre 2024 · 0897.171.806

Represented by Xavier DETHIER

Active

Ended mandates

XSES

Managing director · since 11 juin 2022 · until 20 mai 2028 · 0897.171.806

Represented by Xavier DETHIER

Ended
Anne-Marie BLAISE, épouse DETHIER

Director · since 21 mai 2022 · until 20 mai 2028

Ended
MIPICA

Managing director · since 21 mai 2022 · until 20 mai 2028 · 0897.093.018

Represented by Philippe WARLAND

Ended
Séverine, Denise, Jeanne DETHIER

Director · since 21 mai 2022 · until 20 mai 2028

Ended

Full financial information

Source · NBB
202520242023202220212020
Type of accountAbridged modelAbridged modelAbridged modelAbridged modelAbridged modelAbridged 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 date20/07/202623/07/202531/07/202409/08/202329/06/202213/08/2021
General meeting16/05/202617/05/202518/05/202411/06/202321/05/202205/06/2021
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 free

Annual accounts filings

Source · NBB, 20 filings
ModelClosingGeneral meetingFiledLanguageDocument
Abridged model31/12/202516/05/202620/07/2026FrenchPDF
Abridged model31/12/202417/05/202523/07/2025FrenchPDF
Abridged model31/12/202318/05/202431/07/2024FrenchPDF
Abridged model31/12/202211/06/202309/08/2023FrenchPDF
Abridged model31/12/202121/05/202229/06/2022FrenchPDF
Abridged model31/12/202005/06/202113/08/2021FrenchPDF
Abridged model31/12/201909/07/202021/08/2020FrenchPDF
Abridged model31/12/201818/05/201923/08/2019FrenchPDF
Abridged model31/12/201719/05/201818/07/2018FrenchPDF
Abridged model31/12/201620/05/201731/07/2017FrenchPDF
Abridged model31/12/201521/05/201616/08/2016FrenchPDF
Abridged model31/12/201416/05/201517/07/2015FrenchPDF
Abridged model31/12/201317/05/201428/08/2014FrenchPDF
Abridged model31/12/201218/05/201325/06/2013FrenchPDF
Abridged model31/12/201119/05/201223/08/2012FrenchPDF
Abridged model31/12/201021/05/201112/08/2011FrenchPDF
Abridged model31/12/200915/05/201001/07/2010FrenchPDF
Abridged model31/12/200816/05/200912/08/2009FrenchPDF
Abridged model31/12/200717/05/200818/07/2008FrenchPDF
Abridged model31/12/200619/05/200713/06/2007FrenchPDF

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 5 M€ and 10 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.

Board of directors

Source · NBB, accounts to 31/12/2025

1 active · 24 ended

Active mandates

XSES

Managing director · since 30 novembre 2024 · 0897.171.806

Represented by Xavier DETHIER

Active

Ended mandates

XSES

Managing director · since 11 juin 2022 · until 20 mai 2028 · 0897.171.806

Represented by Xavier DETHIER

Ended
Anne-Marie BLAISE, épouse DETHIER

Director · since 21 mai 2022 · until 20 mai 2028

Ended
MIPICA

Managing director · since 21 mai 2022 · until 20 mai 2028 · 0897.093.018

Represented by Philippe WARLAND

Ended
Séverine, Denise, Jeanne DETHIER

Director · since 21 mai 2022 · until 20 mai 2028

Ended

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette
  • Mandates08/04/2025
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates22/08/2024
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates29/09/2022
    DEMISSIONS, NOMINATIONS
    PDF
  • Capital / shares30/01/2018
    CAPITAL, ACTIONS
    PDF
  • Mandates27/09/2016
    DEMISSIONS, NOMINATIONS
    PDF
  • Registered office18/12/2014
    SIEGE SOCIAL
    PDF
  • Capital / shares07/02/2014
    CAPITAL, ACTIONS
    PDF
  • Registered office29/04/2011
    SIEGE SOCIAL
    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 2025918,1 k €↑
  2. 2024
    Annual accounts 2024620,7 k €↑
  3. 2023
    Annual accounts 2023510,5 k €↓
  4. 2022
    Annual accounts 2022570,3 k €↑
  5. 2021
    Annual accounts 2021476,6 k €↓
  6. 2021
    Name changeSA DETHIER - MECANIQUE - PRECISION INDUSTRIELLE, en abrégé SA D.M.P.I.
  7. 2020
    Annual accounts 2020504,1 k €↑
  8. 2019
    Annual accounts 2019326,4 k €↓
  9. 2018
    Annual accounts 2018681,1 k €↑
  10. 2017
    Annual accounts 2017438,9 k €↓
  11. 2016
    Annual accounts 2016514,3 k €↑
  12. 2015
    Annual accounts 2015184,4 k €↓
  13. 2014
    Annual accounts 2014265,6 k €↓
  14. 2013
    Annual accounts 2013364,7 k €↑
  15. 2012
    Annual accounts 2012283,4 k €↓
  16. 2011
    Annual accounts 2011324,5 k €↓
  17. 2010
    Annual accounts 2010327,7 k €↓
  18. 2009
    Annual accounts 2009508,1 k €↓
  19. 2008
    Annual accounts 2008566,8 k €↑
  20. 2007
    Annual accounts 2007289,7 k €↑
  21. 2006
    Annual accounts 2006134,2 k €
  22. 2006
    Name changeS.A. DETHIER - MECANIQUE - PRECISION - INDUSTRIELLE
  23. 01/07/1986
    IncorporationPublic limited company