GEMACO
0431.996.527 · rovalta.com · 22/09/2026
ACTIVE
GEMACO
Financial year 2025 · closed on 31/12/2025
Net result
15,2 k €
+585.5% YoY
Gross margin
165,8 k €
+22.1% YoY
Equity
102,7 k €
+17.4% YoY
Overview
What does GEMACO do?
GEMACO is a Private limited company incorporated in 1987. Its main activity is: Retail sale in non-specialised stores with food, beverages or tobacco predominating. Its registered office is in Genk.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0431.996.527
Incorporation
11/09/1987
Legal form
Private limited company
Registered office
Sledderlo 35
3600 Genk · FlandreSee on map
3600 Genk · FlandreSee on map
Contributed capital
61 973,38 €
Latest accounts
31/12/2025
Activities (NACE)
47110Retail sale in non-specialised stores with food, beverages or tobacco predominating· main47112Retail sale in non-specialised stores with food, beverages or tobacco predominating52112Warehousing and storage47221Retail sale of meat and meat products in specialised stores47221Retail sale of meat and meat products in specialised stores47552Retail sale of other household equipment in specialised stores+3
Joint committees (1)
- 201
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
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 | 165,8 k € | +22.1% | 135,8 k € | +46.3% | 92,8 k € | +21.0% | 76,7 k € | -32.5% | 113,6 k € | -12.3% | 129,5 k € | +494% | 21,8 k € | -50.2% | 43,7 k € | +16.5% | 37,6 k € | +11.9% | 33,6 k € | +9.7% | 30,6 k € | -7.7% | 33,1 k € | -15.3% | 39,1 k € | +9.6% | 35,7 k € | -4.5% | 37,4 k € | -18.5% | 45,9 k € | +78.7% | 25,7 k € | -41.1% | 43,6 k € | -7.1% | 47 k € | +84.5% | 25,5 k € |
| EBITDA | 47,7 k € | +66.6% | 28,6 k € | +67.3% | 17,1 k € | +124% | 7,6 k € | -89.2% | 71,1 k € | -34.0% | 107,8 k € | +6398% | 1,7 k € | -93.3% | 24,8 k € | +16.6% | 21,2 k € | +73.3% | 12,3 k € | +84.2% | 6,7 k € | -46.0% | 12,3 k € | +33.0% | 9,3 k € | -34.6% | 14,2 k € | -46.7% | 26,6 k € | -22.3% | 34,2 k € | +631% | 4,7 k € | -73.9% | 17,9 k € | +60.8% | 11,1 k € | +279% | -6,2 k € |
| Operating result | 24 k € | +103% | 11,8 k € | +45.4% | 8,1 k € | +179% | -10,3 k € | -119% | 55,3 k € | -40.9% | 93,5 k € | +750% | -14,4 k € | -247% | 9,8 k € | -37.3% | 15,7 k € | +266% | 4,3 k € | +204% | -4,1 k € | -319% | 1,9 k € | +1408% | -143,2 € | -103% | 4,9 k € | -70.2% | 16,5 k € | -36.6% | 26 k € | +265% | -15,8 k € | -540% | -2,5 k € | +76.1% | -10,3 k € | +55.7% | -23,2 k € |
| Net result | 15,2 k € | +586% | 2,2 k € | -39.1% | 3,7 k € | +131% | -11,7 k € | -127% | 43,2 k € | -51.5% | 89,2 k € | +695% | -15 k € | -412% | 4,8 k € | -72.8% | 17,7 k € | +1374% | 1,2 k € | +120% | -6,1 k € | -454% | -1,1 k € | +42.5% | -1,9 k € | -662% | 341,6 € | -97.3% | 12,7 k € | -43.0% | 22,3 k € | +240% | -16 k € | -139% | -6,7 k € | +65.0% | -19,1 k € | +34.9% | -29,3 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 102,7 k € | +17.4% | 87,5 k € | +2.6% | 85,2 k € | +4.5% | 81,6 k € | -12.6% | 93,3 k € | +86.4% | 50,1 k € | +228% | -39,1 k € | -62.1% | -24,1 k € | +16.6% | -28,9 k € | +37.9% | -46,6 k € | +2.5% | -47,8 k € | -14.7% | -41,7 k € | -2.7% | -40,6 k € | -5.0% | -38,7 k € | +0.9% | -39 k € | +24.6% | -51,7 k € | +32.3% | -76,4 k € | -26.5% | -60,4 k € | -12.4% | -53,7 k € | -55.1% | -34,6 k € |
| Total assets | 214,4 k € | -0.4% | 215,1 k € | -9.3% | 237,1 k € | -5.2% | 250 k € | -5.3% | 264 k € | +21.0% | 218,2 k € | +9.8% | 198,8 k € | +12.6% | 176,6 k € | +44.8% | 122 k € | +0.7% | 121,1 k € | -15.2% | 142,9 k € | +6.7% | 133,9 k € | +7.4% | 124,7 k € | -12.2% | 142,1 k € | -1.2% | 143,9 k € | -7.2% | 155 k € | +8.9% | 142,4 k € | -7.2% | 153,4 k € | -14.0% | 178,5 k € | -1.3% | 180,8 k € |
| Cash | 88,7 k € | +46.1% | 60,7 k € | -41.9% | 104,4 k € | +3.9% | 100,5 k € | +5.2% | 95,5 k € | +35.9% | 70,3 k € | +89.9% | 37 k € | +14.2% | 32,4 k € | +86.9% | 17,3 k € | +24.0% | 14 k € | -8.6% | 15,3 k € | -8.5% | 16,7 k € | +37.3% | 12,2 k € | +0.4% | 12,1 k € | -28.8% | 17 k € | +178% | 6,1 k € | -63.0% | 16,6 k € | +196% | 5,6 k € | -14.8% | 6,6 k € | -63.9% | 18,2 k € |
| Debts | 111,7 k € | -12.6% | 127,7 k € | -15.9% | 151,9 k € | -9.8% | 168,4 k € | -1.3% | 170,7 k € | +1.5% | 168,1 k € | -7.7% | 182,2 k € | -9.2% | 200,7 k € | +40.8% | 142,6 k € | -8.0% | 155 k € | -11.9% | 175,9 k € | +6.8% | 164,7 k € | +1.6% | 162,1 k € | -5.0% | 170,6 k € | -0.8% | 171,9 k € | -10.1% | 191,3 k € | -7.3% | 206,4 k € | -0.4% | 207,3 k € | -6.8% | 222,4 k € | +9.4% | 203,2 k € |
| Other | |||||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | 0,8 ETP | -20.0% | 1,0 ETP | -33.3% | 1,5 ETP | 0.0% | 1,5 ETP | +36.4% | 1,1 ETP | -21.4% | 1,4 ETP | +55.6% | 0,9 ETP | -43.8% | 1,6 ETP | -33.3% | 2,4 ETP | +140% | 1,0 ETP | ||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 250 k€ and 500 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 2 active · 7 ended
Active mandates
Ellisah Beerten
ActiveWard Geraerts
ActiveEnded mandates
Ellisah Beerten
EndedWard Geraerts
EndedWard Geraerts
EndedJos Geraerts
EndedFinancials
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 | 01/01/2025 | 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 | 23/07/2026 | 15/07/2025 | 08/07/2024 | 26/09/2023 | 19/07/2022 | 26/07/2021 |
| General meeting | 01/06/2026 | 31/05/2025 | 31/05/2024 | 31/05/2023 | 24/06/2022 | 25/06/2021 |
| 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 daysFilings
Annual accounts filings
22 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 01/06/2026 | 23/07/2026 | Dutch | |
| Micro model | 31/12/2024 | 31/05/2025 | 15/07/2025 | Dutch | |
| Micro model | 31/12/2023 | 31/05/2024 | 08/07/2024 | Dutch | |
| Micro model | 31/12/2022 | 31/05/2023 | 26/09/2023 | Dutch | |
| Micro model | 31/12/2021 | 24/06/2022 | 19/07/2022 | Dutch | |
| Micro model | 31/12/2020 | 25/06/2021 | 26/07/2021 | Dutch | |
| Micro model | 31/12/2019 | 26/06/2020 | 09/10/2020 | Dutch | |
| Micro model | 31/12/2018 | 28/06/2019 | 28/08/2019 | Dutch | |
| Micro model | 31/12/2017 | 29/06/2018 | 17/09/2018 | Dutch | |
| Micro model | 31/12/2016 | 30/06/2017 | 29/08/2017 | Dutch | |
| Abridged model | 31/12/2015 | 24/06/2016 | 26/08/2016 | Dutch | |
| Abridged model | 31/12/2014 | 31/05/2015 | 26/08/2015 | Dutch | |
| Abridged model | 31/12/2013 | 31/05/2014 | 26/08/2014 | Dutch | |
| Abridged model | 31/12/2012 | 31/05/2013 | 26/08/2013 | Dutch | |
| Abridged model | 31/12/2011 | 31/05/2012 | 31/08/2012 | Dutch | |
| Abridged model | 31/12/2010 | 29/05/2011 | 16/08/2011 | Dutch | |
| Abridged model | 31/12/2009 | 30/05/2010 | 26/08/2010 | Dutch | |
| Abridged model | 31/12/2008 | 31/05/2009 | 26/08/2009 | Dutch | |
| Abridged model | 31/12/2007 | 26/05/2008 | 28/07/2008 | Dutch | |
| Abridged model | 31/12/2006 | 31/05/2007 | 29/08/2007 | Dutch | |
| Abridged modelCorrection | 31/12/2005 | 31/05/2006 | 28/03/2007 | Dutch | |
| Abridged modelCorrection | 31/12/2004 | 31/05/2005 | 28/03/2007 | Dutch |
Valuation
Estimate
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 2 active · 7 ended
Active mandates
Ellisah Beerten
ActiveWard Geraerts
ActiveEnded mandates
Ellisah Beerten
EndedWard Geraerts
EndedWard Geraerts
EndedJos Geraerts
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates01/07/2022STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DIVERSEN - ONTSLAGEN - BENOEMINGEN
- Mandates05/03/2009ONTSLAGEN - BENOEMINGEN
- Mandates27/02/2004ALGEMENE VERGADERING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - ONTSLAGEN - BENOEMINGEN
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 202515,2 k €↑
- 2024Annual accounts 20242,2 k €↓
- 2023Annual accounts 20233,7 k €↑
- 2022Annual accounts 2022-11,7 k €↓
- 2021Annual accounts 202143,2 k €↓
- 2020Annual accounts 202089,2 k €↑
- 2019Annual accounts 2019-15 k €↓
- 2018Annual accounts 20184,8 k €↓
- 2017Annual accounts 201717,7 k €↑
- 2016Annual accounts 20161,2 k €↑
- 2015Annual accounts 2015-6,1 k €↓
- 2014Annual accounts 2014-1,1 k €↑
- 2013Annual accounts 2013-1,9 k €↓
- 2012Annual accounts 2012341,6 €↓
- 2011Annual accounts 201112,7 k €↓
- 2010Annual accounts 201022,3 k €↑
- 2009Annual accounts 2009-16 k €↓
- 2008Annual accounts 2008-6,7 k €↑
- 2007Annual accounts 2007-19,1 k €↑
- 2006Annual accounts 2006-29,3 k €
- 11/09/1987IncorporationPrivate limited company