ACTIVE

HERMITCO

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

242,4 k €

+16.1% YoY

Revenue

0 €

Equity

3,3 M €

+7.9% YoY

What does HERMITCO do?

HERMITCO is a Public limited company incorporated in 1988. Its main activity is: Management consultancy activities. Its registered office is in Braine-l'Alleud.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0434.541.291

Incorporation

08/06/1988

Legal form

Public limited company

Registered office

Av.de la Gr.Boucle 11
1420 Braine-l'Alleud · WallonieSee on map

Contributed capital

123 946,76 €

Latest accounts

30/06/2025

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities 74142Specialised design activities

Joint committees (2)

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
Revenue	0 €		0 €		0 €		–		–		–		–		–		233 k €		–		237,1 k €		–		–		–		–		–		–		–		–
EBITDA	76,6 k €	-42.2%	132,5 k €	+302%	-65,7 k €	-138%	174,5 k €	+60.4%	108,8 k €	+29.5%	84 k €	-40.4%	140,8 k €	+23.6%	113,9 k €	-23.1%	148,1 k €	-21.9%	189,5 k €	+30.0%	145,7 k €	+26.2%	115,5 k €	-11.1%	129,9 k €	+203%	42,9 k €	+751%	-6,6 k €	-117%	38 k €	+151%	-75 k €	+21.6%	-95,7 k €	-382%	33,9 k €
Operating result	76,6 k €	-42.2%	132,4 k €	+81.0%	73,2 k €	-58.0%	174,2 k €	+60.4%	108,6 k €	+29.4%	84 k €	-40.4%	140,8 k €	+24.1%	113,4 k €	-23.1%	147,6 k €	-21.9%	189 k €	+29.8%	145,6 k €	+26.2%	115,3 k €	-11.1%	129,7 k €	+203%	42,9 k €	+751%	-6,6 k €	-118%	37,5 k €	+144%	-85,7 k €	+30.9%	-124,1 k €	-2345%	5,5 k €
Net result	242,4 k €	+16.1%	208,7 k €	-36.4%	328,3 k €	-0.8%	331,1 k €	+32.0%	250,8 k €	+122%	-1,2 M €	-464%	317,9 k €	-21.4%	404,5 k €	+37.5%	294,2 k €	-18.1%	359,2 k €	-53.3%	769,4 k €	+107%	372,6 k €	+37.9%	270,3 k €	+77.9%	152 k €	+129%	-516,8 k €	-347%	209 k €	+110%	-2,1 M €	+34.9%	-3,3 M €	-686%	559,1 k €
Balance sheet
Equity	3,3 M €	+7.9%	3,1 M €	+7.3%	2,9 M €	+12.9%	2,5 M €	+14.9%	2,2 M €	+12.8%	2 M €	-37.1%	3,1 M €	+11.3%	2,8 M €	+16.9%	2,4 M €	+14.0%	2,1 M €	+20.6%	1,7 M €	+78.8%	976,7 k €	+61.7%	604,1 k €	+81.0%	333,9 k €	+83.5%	181,9 k €	-74.0%	698,7 k €	+42.7%	489,7 k €	-81.3%	2,6 M €	-55.5%	5,9 M €
Total assets	7,2 M €	+0.0%	7,2 M €	-0.6%	7,3 M €	-5.4%	7,7 M €	+1.3%	7,6 M €	-0.4%	7,6 M €	-20.7%	9,6 M €	+2.7%	9,4 M €	-4.5%	9,8 M €	+11.8%	8,8 M €	+0.1%	8,8 M €	-13.3%	10,1 M €	+1.5%	9,9 M €	-0.3%	10 M €	+2.4%	9,7 M €	-4.4%	10,2 M €	-13.5%	11,8 M €	-18.6%	14,5 M €	+85.4%	7,8 M €
Cash	14,1 k €	-58.3%	33,9 k €	-55.4%	76 k €	+5.0%	72,3 k €	+25.7%	57,6 k €	-57.8%	136,3 k €	+4.2%	130,9 k €	+20.2%	108,9 k €	+55.5%	70,1 k €	-7.8%	76 k €	+111%	35,9 k €	-81.7%	196 k €	+49.1%	131,5 k €	+64.0%	80,1 k €	-55.9%	181,7 k €	-64.8%	515,9 k €	+69.3%	304,8 k €	+326%	71,6 k €	-95.8%	1,7 M €
Debts	3,9 M €	-5.8%	4,1 M €	-5.7%	4,4 M €	-12.1%	5 M €	-4.5%	5,2 M €	-5.1%	5,5 M €	-13.1%	6,3 M €	-1.0%	6,4 M €	-11.7%	7,3 M €	+11.4%	6,5 M €	-5.1%	6,9 M €	-23.5%	9 M €	-2.4%	9,2 M €	-3.2%	9,5 M €	+0.8%	9,4 M €	+0.7%	9,4 M €	-16.2%	11,2 M €	-4.2%	11,7 M €	+552%	1,8 M €
Other
Workforce	–		–		–		–		0,3 ETP	0.0%	0,3 ETP	0.0%	0,3 ETP	-70.0%	1,0 ETP		–		1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	+66.7%	0,6 ETP		–		0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 2 active · 6 ended

Active mandates

NOE COLONVAL

Director

Active

Philippe COLONVAL

Managing director

Active

Ended mandates

Noé COLONVAL

Director · since 05 novembre 2017

Ended

Eliane Maquet

Director

Ended

Eliane MAQUET

Mandate

Ended

Noé COLONVAL

Mandate

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	01/07/2024	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	23/12/2025	17/12/2024	15/12/2023	09/12/2022	28/12/2021	11/12/2020
General meeting	12/12/2025	21/11/2024	16/11/2023	17/11/2022	18/11/2021	19/11/2020
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	30/06/2025	12/12/2025	23/12/2025	French	PDF
Abridged model	30/06/2024	21/11/2024	17/12/2024	French	PDF
Abridged model	30/06/2023	16/11/2023	15/12/2023	French	PDF
Abridged model	30/06/2022	17/11/2022	09/12/2022	French	PDF
Abridged model	30/06/2021	18/11/2021	28/12/2021	French	PDF
Abridged model	30/06/2020	19/11/2020	11/12/2020	French	PDF
Abridged model	30/06/2019	21/11/2019	19/12/2019	French	PDF
Abridged model	30/06/2018	15/11/2018	26/12/2018	French	PDF
Abridged modelCorrection	30/06/2017	16/11/2017	20/12/2017	French	PDF
Abridged model	30/06/2017	16/11/2017	07/12/2017	French	PDF
Abridged model	30/06/2016	17/11/2016	18/11/2016	French	PDF
Abridged model	30/06/2015	19/11/2015	03/12/2015	French	PDF
Abridged model	30/06/2014	20/11/2014	09/12/2014	French	PDF
Abridged model	30/06/2013	15/11/2013	09/12/2013	French	PDF
Abridged model	30/06/2012	15/11/2012	21/11/2012	French	PDF
Abridged model	30/06/2011	17/11/2011	28/12/2011	French	PDF
Abridged model	30/06/2010	18/11/2010	20/12/2010	French	PDF
Abridged model	30/06/2009	19/11/2009	24/12/2009	French	PDF
Abridged model	30/06/2008	12/12/2008	22/12/2008	French	PDF
Abridged model	30/06/2007	15/11/2007	10/12/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 5 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 · 6 ended

Active mandates

NOE COLONVAL

Director

Active

Philippe COLONVAL

Managing director

Active

Ended mandates

Noé COLONVAL

Director · since 05 novembre 2017

Ended

Eliane Maquet

Director

Ended

Eliane MAQUET

Mandate

Ended

Noé COLONVAL

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates09/11/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates17/01/2020
DEMISSIONS, NOMINATIONS
PDF
Mandates04/12/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates28/10/2014
DEMISSIONS, NOMINATIONS
PDF
Registered office02/07/2008
| ‘Modification. siège social
PDF
Mandates16/06/2006
DEMISSIONS, NOMINATIONS
PDF
Registered office22/01/2004
TRANSFERT DU SIEGE SOCIAL
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 2025242,4 k €↑
2024
Annual accounts 2024208,7 k €↓
2023
Annual accounts 2023328,3 k €↓
2022
Annual accounts 2022331,1 k €↑
2021
Annual accounts 2021250,8 k €↑
2020
Annual accounts 2020-1,2 M €↓
2019
Annual accounts 2019317,9 k €↓
2018
Annual accounts 2018404,5 k €↑
2017
Annual accounts 2017294,2 k €↓
2016
Annual accounts 2016359,2 k €↓
2015
Annual accounts 2015769,4 k €↑
2014
Annual accounts 2014372,6 k €↑
2013
Annual accounts 2013270,3 k €↑
2012
Annual accounts 2012152 k €↑
2011
Annual accounts 2011-516,8 k €↓
2010
Annual accounts 2010209 k €↑
2009
Annual accounts 2009-2,1 M €↑
2008
Annual accounts 2008-3,3 M €↓
2007
Annual accounts 2007559,1 k €
08/06/1988
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

HERMITCO

Overview

What does HERMITCO do?

Trend over 19 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