ACTIVE

GRIMMOPLAN

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

43 k €

-14.3% YoY

Gross margin

116,3 k €

-8.3% YoY

Equity

513,3 k €

+9.1% YoY

What does GRIMMOPLAN do?

GRIMMOPLAN is a Public limited company incorporated in 1987. Its registered office is in Grimbergen.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0431.255.367

Incorporation

25/05/1987

Legal form

Public limited company

Registered office

Helman de Grimberghelaan 4
1850 Grimbergen · FlandreSee on map

Contributed capital

185 920,14 €

Latest accounts

30/06/2025

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	116,3 k €	-8.3%	126,9 k €	-6.8%	136,2 k €	+6.8%	127,4 k €	-0.4%	127,9 k €	+4.4%	122,4 k €	-5.6%	129,8 k €	-6.0%	138,1 k €	+12.2%	123,1 k €	+1.6%	121,2 k €	+4.9%	115,5 k €	+1.5%	113,7 k €	+11.4%	102,1 k €	-3.8%	106,1 k €	-36.6%	167,3 k €	+71.4%	97,6 k €	+1.3%	96,3 k €	-18.1%	117,6 k €	+1.2%	116,2 k €
EBITDA	102,9 k €	-10.1%	114,5 k €	-7.0%	123,1 k €	+6.0%	116,1 k €	-0.5%	116,7 k €	+8.0%	108,1 k €	-10.2%	120,3 k €	-6.2%	128,4 k €	+13.0%	113,6 k €	-5.6%	120,3 k €	+13.6%	105,9 k €	+1.6%	104,2 k €	+11.4%	93,6 k €	-4.2%	97,7 k €	-38.6%	159 k €	+93.0%	82,4 k €	-11.7%	93,4 k €	-16.4%	111,7 k €	+2.7%	108,8 k €
Operating result	64,3 k €	-14.3%	75 k €	-5.2%	79,1 k €	+10.2%	71,8 k €	-10.1%	79,8 k €	+2.5%	77,9 k €	-7.0%	83,8 k €	-8.7%	91,8 k €	+19.2%	77 k €	-15.8%	91,4 k €	+17.1%	78,1 k €	+2.4%	76,2 k €	+16.1%	65,7 k €	-6.4%	70,2 k €	-43.1%	123,5 k €	+164%	46,7 k €	-19.0%	57,7 k €	-3.4%	59,7 k €	+5.2%	56,8 k €
Net result	43 k €	-14.3%	50,2 k €	-4.7%	52,7 k €	+14.7%	45,9 k €	-17.2%	55,5 k €	-9.3%	61,2 k €	+15.2%	53,1 k €	-8.2%	57,9 k €	+7.2%	54 k €	-22.2%	69,4 k €	-16.5%	83,2 k €	+30.5%	63,7 k €	+0.3%	63,5 k €	+30.7%	48,6 k €	-40.6%	81,7 k €	+143%	33,7 k €	-17.3%	40,7 k €	-2.6%	41,8 k €	+17.0%	35,7 k €
Balance sheet
Equity	513,3 k €	+9.1%	470,3 k €	+11.9%	420,1 k €	+14.3%	367,4 k €	+14.3%	321,5 k €	+20.9%	266 k €	-59.4%	654,7 k €	+8.8%	601,6 k €	+10.6%	543,7 k €	-38.9%	889,7 k €	+8.5%	820,3 k €	+11.3%	737,1 k €	+9.5%	673,4 k €	+10.4%	609,8 k €	+8.7%	561,2 k €	+17.0%	479,5 k €	+7.6%	445,8 k €	+10.1%	405,1 k €	+11.5%	363,2 k €
Total assets	540,2 k €	+7.1%	504,6 k €	+10.4%	456,9 k €	+8.2%	422,2 k €	+15.7%	365 k €	+16.9%	312,2 k €	-54.9%	692,2 k €	+7.6%	643,1 k €	+9.9%	584,9 k €	-36.1%	914,8 k €	+6.7%	857,6 k €	-2.6%	880,5 k €	+6.1%	830,2 k €	+5.2%	789,1 k €	+3.6%	761,6 k €	+8.9%	699,4 k €	+1.0%	692,7 k €	+1.4%	682,9 k €	+3.2%	661,9 k €
Cash	126,1 k €	-9.7%	139,6 k €	-10.2%	155,4 k €	+46.5%	106 k €	+38.9%	76,3 k €	+32.9%	57,4 k €	-71.0%	198,2 k €	+82.5%	108,6 k €	+373%	23 k €	-94.2%	394,6 k €	+23.4%	319,8 k €	+53.2%	208,7 k €	-10.4%	233 k €	+19.9%	194,3 k €	+30.6%	148,8 k €	+161%	57 k €	-73.2%	212,8 k €	+27.5%	166,8 k €	+74.5%	95,6 k €
Debts	18,4 k €	-28.8%	25,9 k €	-12.4%	29,6 k €	-44.2%	53 k €	+23.3%	43 k €	+4.5%	41,1 k €	+9.7%	37,5 k €	-9.7%	41,5 k €	+2.4%	40,6 k €	+71.8%	23,6 k €	-19.7%	29,4 k €	-79.5%	143,4 k €	-8.6%	156,8 k €	-11.3%	176,7 k €	-11.8%	200,4 k €	-8.6%	219,3 k €	-9.7%	243 k €	-12.6%	277,9 k €	-6.8%	298,1 k €

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 30/06/2025 · 2 active · 3 ended

Active mandates

Estelle BULENS

Managing director · since 08 janvier 2018

Active

Gilbert KNOP

Managing director · since 08 janvier 2018

Active

Ended mandates

Estelle BULENS

Director

Ended

Estelle BULENS

Managing director

Ended

Gilbert KNOP

Managing director

Ended

At this address

Other companies at this address

Company	CBE no.
Maatschap STILANKO● Active	0740.994.183

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	06/01/2026	31/01/2025	31/01/2024	30/01/2023	31/01/2022	01/02/2021
General meeting	19/12/2025	23/01/2025	29/01/2024	29/01/2023	31/01/2022	01/02/2021
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
Micro model	30/06/2025	19/12/2025	06/01/2026	Dutch	PDF
Micro model	30/06/2024	23/01/2025	31/01/2025	Dutch	PDF
Micro model	30/06/2023	29/01/2024	31/01/2024	Dutch	PDF
Micro model	30/06/2022	29/01/2023	30/01/2023	Dutch	PDF
Micro model	30/06/2021	31/01/2022	31/01/2022	Dutch	PDF
Micro model	30/06/2020	01/02/2021	01/02/2021	Dutch	PDF
Micro model	30/06/2019	28/12/2019	08/01/2020	Dutch	PDF
Micro model	30/06/2018	29/12/2018	28/01/2019	Dutch	PDF
Micro model	30/06/2017	30/12/2017	01/02/2018	Dutch	PDF
Abridged model	30/06/2016	31/12/2016	14/02/2017	Dutch	PDF
Abridged model	30/06/2015	26/12/2015	28/01/2016	Dutch	PDF
Abridged model	30/06/2014	27/12/2014	02/02/2015	Dutch	PDF
Abridged model	30/06/2013	28/12/2013	19/02/2014	Dutch	PDF
Abridged model	30/06/2012	29/12/2012	20/02/2013	Dutch	PDF
Abridged model	30/06/2011	31/12/2011	07/02/2012	Dutch	PDF
Abridged model	30/06/2010	27/12/2010	27/01/2011	Dutch	PDF
Abridged model	30/06/2009	26/12/2009	25/01/2010	Dutch	PDF
Abridged model	30/06/2008	27/12/2008	22/01/2009	Dutch	PDF
Abridged model	30/06/2007	29/12/2007	21/02/2008	Dutch	PDF
Abridged model	30/06/2006	29/12/2006	29/01/2007	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 30/06/2025 · 2 active · 3 ended

Active mandates

Estelle BULENS

Managing director · since 08 janvier 2018

Active

Gilbert KNOP

Managing director · since 08 janvier 2018

Active

Ended mandates

Estelle BULENS

Director

Ended

Estelle BULENS

Managing director

Ended

Gilbert KNOP

Managing director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other22/01/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates02/03/2018
ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares17/05/2011
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates27/04/2005
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates28/02/2005
ONTSLAGEN - BENOEMINGEN
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 202543 k €↓
2024
Annual accounts 202450,2 k €↓
2023
Annual accounts 202352,7 k €↑
2022
Annual accounts 202245,9 k €↓
2021
Annual accounts 202155,5 k €↓
2020
Annual accounts 202061,2 k €↑
2019
Annual accounts 201953,1 k €↓
2018
Annual accounts 201857,9 k €↑
2017
Annual accounts 201754 k €↓
2016
Annual accounts 201669,4 k €↓
2015
Annual accounts 201583,2 k €↑
2014
Annual accounts 201463,7 k €↑
2013
Annual accounts 201363,5 k €↑
2012
Annual accounts 201248,6 k €↓
2011
Annual accounts 201181,7 k €↑
2010
Annual accounts 201033,7 k €↓
2009
Annual accounts 200940,7 k €↓
2008
Annual accounts 200841,8 k €↑
2007
Annual accounts 200735,7 k €
25/05/1987
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

GRIMMOPLAN

Overview

What does GRIMMOPLAN do?

Trend over 19 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