ACTIVE

DETRAMO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

623,8 k €

+28.3% YoY

Gross margin

2,4 M €

+29.4% YoY

Equity

2,4 M €

-13.5% YoY

Workforce

12,2 ETP

-9.6% YoY

What does DETRAMO do?

DETRAMO is a Public limited company incorporated in 1987. Its main activity is: Manufacture of metal structures and parts of structures. Its registered office is in Flémalle. It employs on average 12,2 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0431.063.941

Incorporation

13/05/1987

Legal form

Public limited company

Registered office

Rue de la Horre 46
4400 Flémalle · WallonieSee on map

Contributed capital

154 933,45 €

Latest accounts

31/12/2025

Average workforce

12,2 ETP

Activities (NACE)

25110Manufacture of metal structures and parts of structures· main 25110Manufacture of metal structures and parts of structures 28110Manufacture of engines and turbines, except aircraft, vehicle and cycle engines 43110Demolition 43110Demolition 37000Sewerage+11

Joint committees (3)

10209
111
209

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	2,4 M €	+29.4%	1,8 M €	-43.2%	3,2 M €	+290%	828,2 k €	-3.4%	857,7 k €	-54.6%	1,9 M €	-11.3%	2,1 M €	+138%	892,8 k €	-25.1%	1,2 M €	-3.6%	1,2 M €	+69.1%	730,7 k €	-40.9%	1,2 M €	-2.0%	1,3 M €	-17.9%	1,5 M €	-13.7%	1,8 M €	+19.8%	1,5 M €	+59.1%	935 k €	-51.6%	1,9 M €	+2.0%	1,9 M €	+80.4%	1 M €
EBITDA	1,2 M €	+22.5%	990,7 k €	-49.3%	2 M €	+1044%	170,8 k €	-15.8%	202,8 k €	-61.7%	529 k €	-48.9%	1 M €	+1198%	79,8 k €	-66.3%	237,2 k €	-27.6%	327,7 k €	+254%	-212,4 k €	-370%	78,6 k €	-49.5%	155,4 k €	-47.9%	298,1 k €	-45.0%	542,4 k €	+12.3%	483 k €	+225%	148,8 k €	-82.7%	860,7 k €	+12.5%	765,3 k €	+1298%	54,7 k €
Operating result	828,1 k €	+26.9%	652,5 k €	-60.3%	1,6 M €	+16837%	9,7 k €	+22.5%	7,9 k €	-98.7%	624,3 k €	-28.2%	870 k €	+1032%	-93,3 k €	-184%	111,2 k €	-37.9%	179,1 k €	+152%	-342,2 k €	-316%	-82,2 k €	+0.2%	-82,4 k €	-302%	40,9 k €	-84.1%	256,4 k €	+14.0%	224,9 k €	+44.7%	155,5 k €	+17.9%	131,9 k €	-74.5%	517,3 k €	+594%	-104,7 k €
Net result	623,8 k €	+28.3%	486,2 k €	-58.8%	1,2 M €	+45791%	2,6 k €	+161%	-4,2 k €	-101%	493,6 k €	-18.0%	602 k €	+695%	-101,2 k €	-201%	100,2 k €	-37.6%	160,5 k €	+155%	-292,5 k €	-439%	-54,3 k €	-17905%	304,9 €	-98.4%	18,9 k €	-87.5%	151 k €	+12.6%	134,1 k €	+35.7%	98,8 k €	+19.0%	83 k €	-76.5%	353,2 k €	+2426%	14 k €
Balance sheet
Equity	2,4 M €	-13.5%	2,8 M €	+9.6%	2,5 M €	+55.8%	1,6 M €	+0.1%	1,6 M €	-0.3%	1,6 M €	+37.4%	1,2 M €	+91.0%	622,8 k €	-14.0%	723,9 k €	+14.2%	633,8 k €	+29.5%	489,3 k €	-37.4%	781,8 k €	-6.5%	836 k €	+0.0%	835,7 k €	+2.3%	816,8 k €	+22.7%	665,8 k €	+25.2%	531,7 k €	+22.8%	432,9 k €	+23.7%	349,9 k €	+10.5%	316,6 k €
Total assets	5 M €	+26.0%	4 M €	-7.9%	4,3 M €	+93.8%	2,2 M €	-9.9%	2,5 M €	-23.8%	3,3 M €	+61.2%	2 M €	+75.2%	1,2 M €	-6.5%	1,2 M €	-0.5%	1,2 M €	+4.0%	1,2 M €	-24.2%	1,6 M €	-7.4%	1,7 M €	-6.1%	1,8 M €	-10.5%	2 M €	+12.6%	1,8 M €	+7.9%	1,7 M €	+2.8%	1,6 M €	-8.9%	1,8 M €	+49.5%	1,2 M €
Cash	599,7 k €	+6.1%	565,3 k €	-67.1%	1,7 M €	+222%	532,5 k €	-42.6%	927,8 k €	-33.2%	1,4 M €	+49.9%	926,2 k €	+1039%	81,3 k €	-80.5%	417,4 k €	+9.9%	379,7 k €	+14.7%	331,1 k €	-54.3%	725,4 k €	-12.0%	824,1 k €	-5.7%	874,2 k €	-11.0%	981,8 k €	+57.1%	625,1 k €	-0.3%	626,9 k €	+7.3%	584,2 k €	+144%	239,8 k €	-40.3%	401,6 k €
Debts	2,5 M €	+139%	1 M €	-36.1%	1,6 M €	+227%	491,2 k €	-32.1%	723,3 k €	-51.1%	1,5 M €	+151%	590,1 k €	+11.3%	530,3 k €	+4.8%	506,2 k €	-16.3%	604,5 k €	-14.4%	705,8 k €	-11.1%	793,9 k €	-8.3%	866,1 k €	-11.4%	977,5 k €	-19.2%	1,2 M €	+6.6%	1,1 M €	-0.3%	1,1 M €	-4.5%	1,2 M €	-16.9%	1,4 M €	+63.6%	875,1 k €
Other
Workforce	12,2 ETP	-9.6%	13,5 ETP	-2.9%	13,9 ETP	+5.3%	13,2 ETP	-1.5%	13,4 ETP	-8.2%	14,6 ETP	+0.7%	14,5 ETP	-1.4%	14,7 ETP	-7.0%	15,8 ETP	+1.3%	15,6 ETP	-3.1%	16,1 ETP	-4.2%	16,8 ETP	-2.3%	17,2 ETP	-10.4%	19,2 ETP	-13.5%	22,2 ETP	+8.8%	20,4 ETP	+12.1%	18,2 ETP	-5.7%	19,3 ETP	-4.9%	20,3 ETP	+7.4%	18,9 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 20 ended

Active mandates

Claude Maximilien PIRSON

Director · since 17 juillet 2014 · until 17 mai 2031

Active

Laurent PIRSON

Director · since 17 juillet 2014 · until 17 mai 2031

Active

Gaël HANON

Director · since 14 juillet 2014 · until 17 mai 2031

Active

Ended mandates

Claude Maximilien PIRSON

Director · since 17 juillet 2014 · until 08 juin 2019

Ended

Claude Maximilien PIRSON

Director · since 17 juillet 2014 · until 30 juin 2025

Ended

Gaël HANON

Director · since 17 juillet 2014 · until 08 juin 2019

Ended

Laurent PIRSON

Director · since 17 juillet 2014 · until 08 juin 2019

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	31/08/2026	16/09/2025	21/08/2024	31/08/2023	10/10/2022	30/08/2021
General meeting	16/05/2026	17/05/2025	18/05/2024	20/05/2023	21/05/2022	15/05/2021
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

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	16/05/2026	31/08/2026	French	PDF
Abridged modelCorrection	31/12/2024	17/05/2025	16/09/2025	French	PDF
Abridged model	31/12/2024	17/05/2025	28/08/2025	French	PDF
Abridged model	31/12/2023	18/05/2024	21/08/2024	French	PDF
Abridged model	31/12/2022	20/05/2023	31/08/2023	French	PDF
Abridged model	31/12/2021	21/05/2022	10/10/2022	French	PDF
Abridged model	31/12/2020	15/05/2021	30/08/2021	French	PDF
Abridged model	31/12/2019	16/05/2020	28/08/2020	French	PDF
Abridged model	31/12/2018	30/06/2019	29/08/2019	French	PDF
Abridged model	31/12/2017	19/05/2018	30/08/2018	French	PDF
Abridged model	31/12/2016	20/05/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	21/05/2016	29/09/2016	French	PDF
Abridged model	31/12/2014	16/05/2015	19/08/2015	French	PDF
Abridged model	31/12/2013	17/05/2014	30/07/2014	French	PDF
Abridged model	31/12/2012	18/05/2013	24/06/2013	French	PDF
Abridged model	31/12/2011	19/05/2012	23/05/2012	French	PDF
Abridged model	31/12/2010	21/05/2011	26/05/2011	French	PDF
Abridged model	31/12/2009	15/05/2010	18/05/2010	French	PDF
Abridged model	31/12/2008	16/05/2009	19/05/2009	French	PDF
Abridged model	31/12/2007	11/06/2008	23/06/2008	French	PDF
Abridged model	31/12/2006	09/06/2007	16/08/2007	French	PDF

Estimate

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.

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 20 ended

Active mandates

Claude Maximilien PIRSON

Director · since 17 juillet 2014 · until 17 mai 2031

Active

Laurent PIRSON

Director · since 17 juillet 2014 · until 17 mai 2031

Active

Gaël HANON

Director · since 14 juillet 2014 · until 17 mai 2031

Active

Ended mandates

Claude Maximilien PIRSON

Director · since 17 juillet 2014 · until 08 juin 2019

Ended

Claude Maximilien PIRSON

Director · since 17 juillet 2014 · until 30 juin 2025

Ended

Gaël HANON

Director · since 17 juillet 2014 · until 08 juin 2019

Ended

Laurent PIRSON

Director · since 17 juillet 2014 · until 08 juin 2019

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates04/12/2025
DEMISSIONS, NOMINATIONS
PDF
Registered office16/10/2019
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - SIEGE SOCIAL
PDF
Mandates17/06/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates18/03/2016
DEMISSIONS, NOMINATIONS
PDF
Mandates17/07/2015
DEMISSIONS, NOMINATIONS
PDF
Mandates09/01/2012
DEMISSIONS, NOMINATIONS
PDF
Mandates17/06/2010
DEMISSIONS, NOMINATIONS
PDF
Mandates25/07/2007
SIEGE SOCIAL - 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 2025623,8 k €↑
2024
Annual accounts 2024486,2 k €↓
2023
Annual accounts 20231,2 M €↑
2022
Annual accounts 20222,6 k €↑
2021
Annual accounts 2021-4,2 k €↓
2020
Annual accounts 2020493,6 k €↓
2019
Annual accounts 2019602 k €↑
2018
Annual accounts 2018-101,2 k €↓
2017
Annual accounts 2017100,2 k €↓
2016
Annual accounts 2016160,5 k €↑
2015
Annual accounts 2015-292,5 k €↓
2014
Annual accounts 2014-54,3 k €↓
2013
Annual accounts 2013304,9 €↓
2012
Annual accounts 201218,9 k €↓
2011
Annual accounts 2011151 k €↑
2010
Annual accounts 2010134,1 k €↑
2009
Annual accounts 200998,8 k €↑
2008
Annual accounts 200883 k €↓
2007
Annual accounts 2007353,2 k €↑
2006
Annual accounts 200614 k €
13/05/1987
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

DETRAMO

Overview

What does DETRAMO 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