ACTIVE

Wilmag

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

14,8 k €

+28.1% YoY

Gross margin

58 k €

+5.0% YoY

Equity

685,8 k €

+2.2% YoY

What does Wilmag do?

Wilmag is a Public limited company incorporated in 1987. Its registered office is in Aarschot.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0432.560.909

Incorporation

13/11/1987

Legal form

Public limited company

Registered office

Herseltsesteenweg 137
3200 Aarschot · FlandreSee on map

Contributed capital

257 500,00 €

Latest accounts

31/12/2025

Contacts

1 public detail availableLog in to view

Signals

ProfitableSolid equityPositive 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 18 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2015		2014		2013		2012		2011		2010		2008		2007		2006
Income statement
Gross margin	58 k €	+5.0%	55,2 k €	-9.3%	60,9 k €	-10.2%	67,9 k €	-12.4%	77,5 k €	+13.6%	68,2 k €	-2.5%	69,9 k €	-25.9%	94,4 k €	+3.9%	90,8 k €	-19.2%	112,5 k €	+9.7%	102,6 k €	-11.8%	116,3 k €	+4.0%	111,8 k €	+6.9%	104,6 k €	-16.0%	124,6 k €	-15.7%	147,8 k €	-11.7%	167,4 k €	-60.9%	427,9 k €
EBITDA	31 k €	+11.0%	27,9 k €	-21.8%	35,7 k €	-19.4%	44,3 k €	-18.6%	54,5 k €	+20.1%	45,3 k €	-6.4%	48,5 k €	-34.0%	73,4 k €	+4.1%	70,5 k €	-7.9%	76,5 k €	-5.8%	81,2 k €	-16.0%	96,7 k €	+4.8%	92,3 k €	+8.8%	84,8 k €	-19.0%	104,7 k €	-15.8%	124,3 k €	-17.3%	150,4 k €	-63.3%	409,6 k €
Operating result	20,4 k €	+27.8%	16 k €	-30.4%	23 k €	-28.9%	32,3 k €	-19.5%	40,1 k €	+34.7%	29,8 k €	+2.0%	29,2 k €	-45.9%	54 k €	+7.3%	50,3 k €	+0.1%	50,3 k €	-14.0%	58,5 k €	-8.2%	63,7 k €	+41.8%	44,9 k €	+155%	17,6 k €	-53.7%	38 k €	-33.5%	57,2 k €	-23.4%	74,7 k €	-76.3%	314,6 k €
Net result	14,8 k €	+28.1%	11,6 k €	-32.0%	17 k €	-35.1%	26,3 k €	-16.6%	31,5 k €	+35.1%	23,3 k €	-11.5%	26,4 k €	-28.3%	36,8 k €	+16.2%	31,7 k €	-6.0%	33,7 k €	-16.9%	40,6 k €	-6.9%	43,6 k €	+39.6%	31,2 k €	+537%	4,9 k €	-70.4%	16,6 k €	-29.2%	23,4 k €	-57.9%	55,6 k €	-78.6%	260,1 k €
Balance sheet
Equity	685,8 k €	+2.2%	670,9 k €	+1.8%	659,4 k €	+2.7%	642,3 k €	+4.3%	616 k €	+5.4%	584,5 k €	+4.2%	561,2 k €	+4.9%	534,8 k €	+7.4%	498 k €	+11.3%	447,3 k €	+8.1%	413,6 k €	+10.9%	373 k €	+13.2%	329,4 k €	+10.5%	298,2 k €	+1.7%	293,3 k €	-66.0%	862,8 k €	+2.8%	839,4 k €	+7.1%	783,9 k €
Total assets	806,4 k €	-0.6%	811,4 k €	-0.2%	813,5 k €	+2.4%	794,4 k €	-2.2%	812,5 k €	-1.8%	827,3 k €	-5.5%	875 k €	-7.6%	946,7 k €	-0.4%	950,7 k €	-2.6%	976,2 k €	+15.7%	843,8 k €	+0.8%	837,5 k €	+1.5%	825,4 k €	-3.0%	850,5 k €	-6.3%	907,8 k €	-44.2%	1,6 M €	+1.6%	1,6 M €	-5.1%	1,7 M €
Cash	27,6 k €	+2.0%	27,1 k €	+55.7%	17,4 k €	+2.5%	17 k €	-21.2%	21,6 k €	-13.7%	25 k €	-58.6%	60,4 k €	-39.7%	100,1 k €	-3.4%	103,6 k €	-24.3%	136,9 k €	+96.9%	69,5 k €	+25.8%	55,3 k €	+86.2%	29,7 k €	-14.8%	34,8 k €	+16.5%	29,9 k €	+9.2%	27,4 k €	+91.4%	14,3 k €	-84.0%	89,4 k €
Debts	118,6 k €	-14.0%	137,9 k €	-10.1%	153,4 k €	+1.7%	150,8 k €	-22.7%	195,2 k €	-19.2%	241,6 k €	-22.7%	312,6 k €	-23.7%	409,5 k €	-9.2%	450,9 k €	-14.7%	528,4 k €	+23.0%	429,7 k €	-7.5%	464,5 k €	-6.3%	495,8 k €	-10.2%	552,3 k €	-10.0%	613,8 k €	-19.6%	763,4 k €	+0.3%	761,4 k €	-15.7%	903 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 5 ended

Active mandates

Katja Coremans

Director · since 28 septembre 2020 · until 28 septembre 2026

Active

Ended mandates

Katja Coremans

Manager · since 01 janvier 2012

Ended

Magda Peeters

Manager · since 26 mars 2002 · until 31 décembre 2011

Ended

Magda Peeters

Manager · since 26 mars 2002

Ended

Willy Coremans

Manager · since 26 mars 2002 · until 31 décembre 2011

Ended

At this address

Other companies at this address

Company	CBE no.
FILINEL● Active	0800.505.267
TOPTOURS● Active	0433.543.973
WILMAG II● Active	0821.405.797

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	20/07/2026	16/07/2025	26/06/2024	15/06/2023	20/07/2022	20/07/2021
General meeting	22/06/2026	20/06/2025	01/06/2024	01/06/2023	22/06/2022	22/06/2021
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	22/06/2026	20/07/2026	Dutch	PDF
Abridged model	31/12/2024	20/06/2025	16/07/2025	Dutch	PDF
Abridged model	31/12/2023	01/06/2024	26/06/2024	Dutch	PDF
Abridged model	31/12/2022	01/06/2023	15/06/2023	Dutch	PDF
Abridged model	31/12/2021	22/06/2022	20/07/2022	Dutch	PDF
Abridged model	31/12/2020	22/06/2021	20/07/2021	Dutch	PDF
Abridged model	31/12/2019	02/06/2020	30/06/2020	Dutch	PDF
Abridged model	31/12/2018	01/06/2019	13/06/2019	Dutch	PDF
Abridged model	31/12/2017	01/06/2018	07/06/2018	Dutch	PDF
Abridged model	31/12/2016	01/06/2017	24/06/2017	Dutch	PDF
Abridged model	31/12/2015	01/06/2016	28/06/2016	Dutch	PDF
Abridged model	31/12/2014	01/06/2015	05/06/2015	Dutch	PDF
Abridged model	31/12/2013	02/06/2014	10/06/2014	Dutch	PDF
Abridged model	31/12/2012	01/06/2013	03/06/2013	Dutch	PDF
Abridged model	31/12/2011	01/06/2012	04/06/2012	Dutch	PDF
Abridged model	31/12/2010	25/05/2011	31/05/2011	Dutch	PDF
Abridged model	31/12/2009	25/05/2010	17/06/2010	Dutch	PDF
Abridged model	31/12/2008	25/05/2009	28/05/2009	Dutch	PDF
Abridged model	31/12/2007	26/05/2008	30/05/2008	Dutch	PDF
Abridged model	31/12/2006	25/05/2007	29/05/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 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.

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 · 1 active · 5 ended

Active mandates

Katja Coremans

Director · since 28 septembre 2020 · until 28 septembre 2026

Active

Ended mandates

Katja Coremans

Manager · since 01 janvier 2012

Ended

Magda Peeters

Manager · since 26 mars 2002 · until 31 décembre 2011

Ended

Magda Peeters

Manager · since 26 mars 2002

Ended

Willy Coremans

Manager · since 26 mars 2002 · until 31 décembre 2011

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates06/07/2026
ONTSLAGEN - BENOEMINGEN
PDF
Mandates05/10/2020
WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING
PDF
Registered office07/05/2015
MAATSCHAPPELIJKE ZETEL
PDF
Mandates15/05/2012
ONTSLAGEN - BENOEMINGEN
PDF
Other03/01/2012
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Registered office19/04/2010
MAATSCHAPPELIJKE ZETEL - ADRESSEN ANDERS DAN MAATSCHAPPELIJKE ZETEL
PDF
Restructuring23/12/2009
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Restructuring29/10/2009
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
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 202514,8 k €↑
2024
Annual accounts 202411,6 k €↓
2023
Annual accounts 202317 k €↓
2022
Annual accounts 202226,3 k €↓
2021
Annual accounts 202131,5 k €↑
2020
Annual accounts 202023,3 k €↓
2019
Annual accounts 201926,4 k €↓
2018
Annual accounts 201836,8 k €↑
2017
Annual accounts 201731,7 k €↓
2015
Annual accounts 201533,7 k €↓
2014
Annual accounts 201440,6 k €↓
2013
Annual accounts 201343,6 k €↑
2012
Annual accounts 201231,2 k €↑
2011
Annual accounts 20114,9 k €↓
2010
Annual accounts 201016,6 k €↓
2008
Annual accounts 200823,4 k €↓
2007
Annual accounts 200755,6 k €↓
2006
Annual accounts 2006260,1 k €
13/11/1987
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

Wilmag

Overview

What does Wilmag do?

Trend over 18 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