ACTIVE

COPROLOC

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

18,1 k €

-4.0% YoY

Gross margin

45,6 k €

-2.6% YoY

Equity

300,8 k €

+6.4% YoY

What does COPROLOC do?

COPROLOC is a Public limited company incorporated in 1989. Its main activity is: Architectural and engineering activities and related technical consultancy. Its registered office is in Pepinster.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0436.619.467

Incorporation

31/01/1989

Legal form

Public limited company

Registered office

Val du Fièrain 2
4860 Pepinster · WallonieSee on map

Contributed capital

62 000,00 €

Latest accounts

30/06/2025

Activities (NACE)

71100Architectural and engineering activities and related technical consultancy· main 77110Rental and leasing of cars and light motor vehicles 77110Rental and leasing of cars and light motor vehicles

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 17 financial years

	2025		2024		2023		2022		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	45,6 k €	-2.6%	46,9 k €	-2.1%	47,9 k €	+48.7%	32,2 k €	+7.3%	30 k €	+13.8%	26,4 k €	-36.6%	41,6 k €	+47.5%	28,2 k €	+1.3%	27,8 k €	-16.4%	33,3 k €	+6.8%	31,2 k €	+21.4%	25,7 k €	+21.8%	21,1 k €	-8.4%	23 k €	-5.5%	24,4 k €	-26.5%	33,1 k €	+117%	15,3 k €
EBITDA	43,7 k €	-2.7%	45 k €	-3.0%	46,4 k €	+56.2%	29,7 k €	+2.6%	28,9 k €	+9.1%	26,5 k €	-30.1%	37,9 k €	+40.0%	27,1 k €	+2.1%	26,5 k €	-16.2%	31,7 k €	+6.6%	29,7 k €	+27.4%	23,3 k €	+19.8%	19,5 k €	-9.5%	21,5 k €	-6.7%	23 k €	-24.7%	30,6 k €	+127%	13,5 k €
Operating result	26,2 k €	-4.4%	27,4 k €	-4.9%	28,8 k €	+134%	12,3 k €	-36.6%	19,4 k €	+69.9%	11,4 k €	-40.0%	19,1 k €	+91.7%	9,9 k €	+6.2%	9,4 k €	-35.1%	14,4 k €	+5.2%	13,7 k €	+24.7%	11 k €	+16.6%	9,4 k €	+3.3%	9,1 k €	-4.5%	9,6 k €	-35.8%	14,9 k €	+387%	-5,2 k €
Net result	18,1 k €	-4.0%	18,9 k €	-5.8%	20,1 k €	+128%	8,8 k €	-36.0%	13,7 k €	+80.2%	7,6 k €	-40.2%	12,7 k €	+75.6%	7,3 k €	+20.4%	6 k €	-43.5%	10,7 k €	-5.5%	11,3 k €	+5.5%	10,7 k €	+0.5%	10,6 k €	+7.0%	9,9 k €	+9.1%	9,1 k €	-27.0%	12,5 k €	+275%	-7,1 k €
Balance sheet
Equity	300,8 k €	+6.4%	282,7 k €	+7.2%	263,8 k €	+8.2%	243,7 k €	+11.0%	219,6 k €	+6.7%	205,9 k €	+3.8%	198,3 k €	+6.9%	185,5 k €	+4.1%	178,3 k €	+3.5%	172,3 k €	+6.6%	161,6 k €	+7.5%	150,3 k €	+7.6%	139,6 k €	+8.2%	129 k €	+8.3%	119,1 k €	+8.3%	110 k €	+12.8%	97,5 k €
Total assets	335,4 k €	+14.0%	294,2 k €	+10.0%	267,4 k €	+8.2%	247,1 k €	+10.8%	223 k €	+2.6%	217,3 k €	-0.1%	217,6 k €	+3.5%	210,1 k €	-4.5%	220 k €	-3.7%	228,6 k €	+13.8%	200,8 k €	+10.9%	181 k €	+13.5%	159,4 k €	+16.9%	136,4 k €	-17.1%	164,5 k €	+7.0%	153,8 k €	+12.0%	137,3 k €
Cash	227,8 k €	+47.3%	154,6 k €	+31.7%	117,4 k €	+68.0%	69,9 k €	-37.2%	111,2 k €	+13.4%	98,1 k €	+47.7%	66,4 k €	+280%	17,5 k €	-66.6%	52,3 k €	+1098%	4,4 k €	+15.7%	3,8 k €	-85.8%	26,7 k €	-27.6%	36,8 k €	+1156%	2,9 k €	-87.8%	24,1 k €	+618%	3,4 k €	-48.4%	6,5 k €
Debts	34,6 k €	+201%	11,5 k €	+219%	3,6 k €	+7.8%	3,3 k €	+95.4%	1,7 k €	-80.8%	8,9 k €	-36.0%	13,9 k €	-37.3%	22,2 k €	-42.6%	38,7 k €	-26.6%	52,7 k €	+42.2%	37,1 k €	+27.5%	29,1 k €	+62.4%	17,9 k €	+291%	4,6 k €	-88.9%	41,2 k €	+12.2%	36,7 k €	+5.9%	34,7 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 3 active · 18 ended

Active mandates

Caroline CONRATD

Managing director · since 08 mai 2025 · until 08 mai 2031

Active

Isabelle CONRATD

Managing director · since 08 mai 2025 · until 08 mai 2031

Active

OLIVIER CONRATD

Managing director · since 08 mai 2025 · until 08 mai 2031

Active

Ended mandates

DANIELE RENSON

Director · since 12 octobre 2023 · until 11 octobre 2029

Ended

JACQUES CONRATD

Managing director · since 12 octobre 2023 · until 11 octobre 2029

Ended

OLIVIER CONRATD

Managing director · since 12 octobre 2023 · until 11 octobre 2029

Ended

Danièle CONRATD-RENSON

Director · since 09 octobre 2018 · until 08 octobre 2024

Ended

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	30/01/2026	30/01/2025	22/12/2023	28/12/2022	20/12/2021	22/10/2020
General meeting	14/10/2025	08/10/2024	30/10/2023	03/11/2022	17/12/2021	13/10/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/06/2025	14/10/2025	30/01/2026	French	PDF
Micro model	30/06/2024	08/10/2024	30/01/2025	French	PDF
Micro model	30/06/2023	30/10/2023	22/12/2023	French	PDF
Micro model	30/06/2022	03/11/2022	28/12/2022	French	PDF
Micro model	30/06/2021	17/12/2021	20/12/2021	French	PDF
Micro model	30/06/2020	13/10/2020	22/10/2020	French	PDF
Micro model	30/06/2019	15/10/2019	30/10/2019	French	PDF
Micro model	30/06/2018	09/10/2018	23/10/2018	French	PDF
Micro model	30/06/2017	10/10/2017	28/10/2017	French	PDF
Abridged model	30/06/2016	11/10/2016	08/11/2016	French	PDF
Abridged model	30/06/2015	13/10/2015	28/10/2015	French	PDF
Abridged model	30/06/2014	14/10/2014	13/11/2014	French	PDF
Abridged model	30/06/2013	08/10/2013	21/10/2013	French	PDF
Abridged model	30/06/2012	09/10/2012	07/11/2012	French	PDF
Abridged model	30/06/2011	11/10/2011	25/10/2011	French	PDF
Abridged model	30/06/2010	12/10/2010	26/10/2010	French	PDF
Abridged model	30/06/2009	13/10/2009	20/10/2009	French	PDF
Abridged model	30/06/2008	14/10/2008	27/10/2008	French	PDF
Abridged model	30/06/2007	09/10/2007	29/10/2007	French	PDF

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.

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 · 3 active · 18 ended

Active mandates

Caroline CONRATD

Managing director · since 08 mai 2025 · until 08 mai 2031

Active

Isabelle CONRATD

Managing director · since 08 mai 2025 · until 08 mai 2031

Active

OLIVIER CONRATD

Managing director · since 08 mai 2025 · until 08 mai 2031

Active

Ended mandates

DANIELE RENSON

Director · since 12 octobre 2023 · until 11 octobre 2029

Ended

JACQUES CONRATD

Managing director · since 12 octobre 2023 · until 11 octobre 2029

Ended

OLIVIER CONRATD

Managing director · since 12 octobre 2023 · until 11 octobre 2029

Ended

Danièle CONRATD-RENSON

Director · since 09 octobre 2018 · until 08 octobre 2024

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates24/07/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates31/10/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DEMISSIONS, NOMINATIONS
PDF
Mandates30/10/2018
DEMISSIONS, NOMINATIONS
PDF
Mandates10/11/2016
DEMISSIONS, NOMINATIONS
PDF
Mandates22/11/2012
DEMISSIONS, NOMINATIONS
PDF
Mandates12/03/2012
DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates25/11/2010
DEMISSIONS, NOMINATIONS
PDF
Mandates14/11/2006
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 202518,1 k €↓
2024
Annual accounts 202418,9 k €↓
2023
Annual accounts 202320,1 k €↑
2022
Annual accounts 20228,8 k €↓
2020
Annual accounts 202013,7 k €↑
2019
Annual accounts 20197,6 k €↓
2018
Annual accounts 201812,7 k €↑
2017
Annual accounts 20177,3 k €↑
2016
Annual accounts 20166 k €↓
2015
Annual accounts 201510,7 k €↓
2014
Annual accounts 201411,3 k €↑
2013
Annual accounts 201310,7 k €↑
2012
Annual accounts 201210,6 k €↑
2011
Annual accounts 20119,9 k €↑
2010
Annual accounts 20109,1 k €↓
2009
Annual accounts 200912,5 k €↑
2008
Annual accounts 2008-7,1 k €
31/01/1989
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

COPROLOC

Overview

What does COPROLOC do?

Trend over 17 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