ACTIVE

Elaboration de Système

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
542,8 k €
+34.8% YoY
Gross margin
980,4 k €
+33.5% YoY
Equity
2,9 M €
+23.4% YoY

What does Elaboration de Système do?

Elaboration de Système is a Public limited company incorporated in 1990. Its main activity is: Engineering activities and related technical consultancy. Its registered office is in Sprimont.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0440.327.441
Incorporation
01/05/1990
Legal form
Public limited company
Registered office
Rue de Theux(LVG) 65
4141 Sprimont · WallonieSee on map
Contributed capital
62 000,00 €
Latest accounts
31/12/2025
Activities (NACE)
71121Engineering activities and related technical consultancy· main71121Engineering activities and related technical consultancy74203Photographic activities47400Retail sale of information and communication equipment in specialised stores47410Retail sale of computers, peripheral units and software in specialised stores47420Retail sale of telecommunications equipment in specialised stores+4
Signals
ProfitableSolid equityLow riskPositive cashflowPositive EBITDAHealthy social debts
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 20 financial years

20252024202320222021202020192018201720162015201420132012201120102009200820072006
Income statement
Gross margin980,4 k €734,2 k €901,6 k €454,9 k €386 k €225,9 k €121,8 k €103,1 k €153,7 k €169,7 k €169,7 k €101,7 k €111,7 k €123,6 k €220,7 k €107,2 k €129,9 k €160,5 k €247,9 k €153,3 k €
EBITDA930,9 k €685,8 k €808,8 k €407,3 k €355,8 k €203 k €108,2 k €89,8 k €125,8 k €157 k €152,8 k €90,4 k €100,6 k €113,3 k €210,1 k €102,1 k €118,8 k €148,8 k €236,4 k €147,5 k €
Operating result786,3 k €577,5 k €742,5 k €341,4 k €295,2 k €162,6 k €60,2 k €36,7 k €98,1 k €121,8 k €102,9 k €47,8 k €55,8 k €68,9 k €152,4 k €33,8 k €40,9 k €48 k €138,3 k €79,1 k €
Net result542,8 k €402,5 k €522,3 k €227,1 k €197,9 k €145,6 k €38,8 k €19,8 k €68,2 k €77,4 k €61,7 k €36,4 k €33,8 k €41,7 k €93,1 k €11,6 k €11,3 k €11,1 k €63,5 k €21,1 k €
Balance sheet
Equity2,9 M €2,3 M €1,9 M €1,2 M €1 M €804,9 k €659,3 k €620,4 k €600,6 k €532,4 k €455 k €393,3 k €357 k €323,1 k €281,5 k €188,4 k €176,8 k €165,6 k €154,5 k €90,9 k €
Total assets4,4 M €3 M €2,6 M €1,8 M €1,9 M €1,2 M €1,1 M €1,2 M €1,2 M €1,1 M €960,6 k €955,6 k €677,1 k €646,1 k €682,8 k €792,6 k €889,7 k €982,5 k €1,1 M €1 M €
Cash39,2 k €111,1 k €28,7 k €25,2 k €325,1 k €42,8 k €12,8 k €–14,3 k €1,7 k €19,9 k €4,6 k €11,1 k €15,9 k €18,8 k €26,3 k €13,8 k €9 k €25,4 k €21,4 k €
Debts1,5 M €656,3 k €683,3 k €601,6 k €885,8 k €413,9 k €395,3 k €602 k €625,1 k €524 k €505,6 k €562,1 k €320 k €322,9 k €401,1 k €604,1 k €712,8 k €816,9 k €900,2 k €910,4 k €
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 31/12/2025 · 1 active · 14 ended

Active mandates

Graziella CALAFATO

Director · since 28 mars 2024

Active

Ended mandates

Didier Pietteur

Managing director · since 25 mai 2020

Ended
IMMONGENA

Director · since 25 mai 2020 · 0452.619.222

Represented by Didier Pietteur

Ended
Graziella CALAFATO

Managing director · since 28 novembre 2013 · until 21 mai 2019

Ended
IMMONGENA

Director · since 21 mai 2013 · until 21 mai 2019 · 0452.619.222

Represented by Stéphane OP T'ROODT

Ended
At this address

Other companies at this address

CompanyCBE no.
LA FERME DU BANNEWAY● Active
0563.508.533
LE HARAS DU BANNEWAY● Active
0738.662.522
SOCIETE DE COMMERCIALISATION ET PRODUCTION BELGE● Active
0833.547.625
ZONE SUD● Active
0872.092.752
Annual accounts

Full financial information

202520242023202220212020
Type of accountAbridged modelAbridged modelAbridged modelMicro modelMicro modelMicro model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/01/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date31/07/202631/07/202530/08/202431/08/202328/07/202229/07/2021
General meeting30/06/202630/06/202505/06/202421/05/202315/05/202215/05/2021
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

20 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Abridged model31/12/202530/06/202631/07/2026FrenchPDF
Abridged model31/12/202430/06/202531/07/2025FrenchPDF
Abridged model31/12/202305/06/202430/08/2024FrenchPDF
Micro model31/12/202221/05/202331/08/2023FrenchPDF
Micro model31/12/202115/05/202228/07/2022FrenchPDF
Micro model31/12/202015/05/202129/07/2021FrenchPDF
Micro model31/12/201920/05/202030/07/2020FrenchPDF
Micro model31/12/201812/06/201929/08/2019FrenchPDF
Micro model31/12/201707/06/201823/08/2018FrenchPDF
Abridged model31/12/201618/05/201724/08/2017FrenchPDF
Abridged model31/12/201518/05/201631/08/2016FrenchPDF
Abridged model31/12/201418/05/201525/08/2015FrenchPDF
Abridged model31/12/201319/05/201427/08/2014FrenchPDF
Abridged model31/12/201221/05/201325/07/2013FrenchPDF
Abridged model31/12/201121/05/201222/08/2012FrenchPDF
Abridged model31/12/201016/05/201130/07/2011FrenchPDF
Abridged model31/12/200917/05/201029/08/2010FrenchPDF
Abridged model31/12/200818/05/200911/08/2009FrenchPDF
Abridged model31/12/200719/05/200826/08/2008FrenchPDF
Abridged model31/12/200621/05/200704/07/2007FrenchPDF
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 31/12/2025 · 1 active · 14 ended

Active mandates

Graziella CALAFATO

Director · since 28 mars 2024

Active

Ended mandates

Didier Pietteur

Managing director · since 25 mai 2020

Ended
IMMONGENA

Director · since 25 mai 2020 · 0452.619.222

Represented by Didier Pietteur

Ended
Graziella CALAFATO

Managing director · since 28 novembre 2013 · until 21 mai 2019

Ended
IMMONGENA

Director · since 21 mai 2013 · until 21 mai 2019 · 0452.619.222

Represented by Stéphane OP T'ROODT

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates18/04/2024
    DEMISSIONS, NOMINATIONS
    PDF
  • Registered office12/03/2024
    SIEGE SOCIAL
    PDF
  • Mandates17/12/2021
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates06/07/2020
    DEMISSIONS, NOMINATIONS
    PDF
  • Other24/04/2019
    OBJET
    PDF
  • Mandates31/12/2013
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates02/08/2013
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates30/03/2011
    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

Timeline

  1. 2025
    Annual accounts 2025542,8 k €↑
  2. 2024
    Annual accounts 2024402,5 k €↓
  3. 2023
    Annual accounts 2023522,3 k €↑
  4. 2022
    Annual accounts 2022227,1 k €↑
  5. 2021
    Annual accounts 2021197,9 k €↑
  6. 2020
    Annual accounts 2020145,6 k €↑
  7. 2019
    Annual accounts 201938,8 k €↑
  8. 2018
    Annual accounts 201819,8 k €↓
  9. 2017
    Annual accounts 201768,2 k €↓
  10. 2016
    Annual accounts 201677,4 k €↑
  11. 2015
    Annual accounts 201561,7 k €↑
  12. 2014
    Annual accounts 201436,4 k €↑
  13. 2013
    Annual accounts 201333,8 k €↓
  14. 2012
    Annual accounts 201241,7 k €↓
  15. 2011
    Annual accounts 201193,1 k €↑
  16. 2010
    Annual accounts 201011,6 k €↑
  17. 2009
    Annual accounts 200911,3 k €↑
  18. 2008
    Annual accounts 200811,1 k €↓
  19. 2007
    Annual accounts 200763,5 k €↑
  20. 2006
    Annual accounts 200621,1 k €
  21. 01/05/1990
    IncorporationPublic limited company