ACTIVE

Inter-Assistance - Service

Export PDF

Financial year 2022 · closed on 31/12/2022

Net result

56,4 k €

+2128.0% YoY

Revenue

304,1 k €

+21.8% YoY

Equity

423,9 k €

+15.3% YoY

Workforce

38,9 ETP

0.0% YoY

What does Inter-Assistance - Service do?

Inter-Assistance - Service is a Non-profit organization incorporated in 1990. Its main activity is: Technical and vocational secondary education. Its registered office is in Péruwelz. It employs on average 38,9 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0443.321.474

Incorporation

20/07/1990

Legal form

Non-profit organization

Registered office

Rue Vent des noirs moineaux 2 box 6
7600 Péruwelz · WallonieSee on map

Latest accounts

31/12/2022

Average workforce

38,9 ETP

Activities (NACE)

85323Technical and vocational secondary education· main 88101Social work activities without accommodation for the elderly and disabled 88101Social work activities without accommodation for the elderly and disabled

Joint committees (2)

318
31801

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 16 financial years

	2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Revenue	304,1 k €	+21.8%	249,7 k €	+23.2%	202,7 k €	-27.4%	279,1 k €	+0.5%	277,8 k €	+4.1%	266,9 k €	-2.9%	274,9 k €	+2.0%	269,7 k €	+1.1%	266,7 k €	+4.2%	256,1 k €	+8.9%	235,1 k €	-2.7%	241,7 k €	-69.5%	792,3 k €	-0.8%	798,4 k €	+1.4%	787,2 k €	+3.3%	761,8 k €
EBITDA	57,2 k €	+1634%	3,3 k €	+146%	-7,1 k €	-132%	22,5 k €	+3328%	656,2 €	-96.1%	16,9 k €	-28.9%	23,7 k €	-32.5%	35,2 k €	-53.3%	75,3 k €	+327%	-33,2 k €	-4.8%	-31,7 k €	-208%	-10,3 k €	-1194%	940,1 €	-95.1%	19,3 k €	+35.3%	14,3 k €	-20.3%	17,9 k €
Operating result	57,2 k €	+1634%	3,3 k €	+146%	-7,1 k €	-132%	22,5 k €	+3328%	656,2 €	-96.1%	16,9 k €	-28.9%	23,7 k €	-32.5%	35,2 k €	-53.3%	75,3 k €	+327%	-33,2 k €	-4.8%	-31,7 k €	-208%	-10,3 k €	-1194%	940,1 €	-95.1%	19,3 k €	+35.3%	14,3 k €	-18.4%	17,5 k €
Net result	56,4 k €	+2128%	2,5 k €	+132%	-7,9 k €	-136%	22,2 k €	+51566%	-43,2 €	-100%	15,7 k €	-31.9%	23 k €	-32.8%	34,3 k €	-54.7%	75,8 k €	+334%	-32,3 k €	-11.1%	-29,1 k €	-262%	-8 k €	-784%	1,2 k €	-94.8%	22,5 k €	+10.4%	20,4 k €	-8.2%	22,2 k €
Balance sheet
Equity	423,9 k €	+15.3%	367,5 k €	+0.7%	365 k €	-2.1%	372,9 k €	+6.3%	350,6 k €	-0.0%	350,7 k €	+4.7%	335 k €	+7.4%	312 k €	+12.4%	277,7 k €	+37.5%	201,9 k €	-13.8%	234,2 k €	-11.1%	263,3 k €	-3.0%	271,4 k €	+0.4%	270,2 k €	+9.1%	247,7 k €	+9.0%	227,4 k €
Total assets	517,1 k €	+18.4%	436,6 k €	+0.9%	432,6 k €	-6.6%	463 k €	+5.5%	438,9 k €	-7.2%	473 k €	+11.3%	425 k €	+6.5%	398,9 k €	+9.5%	364,2 k €	+24.0%	293,6 k €	-19.2%	363,4 k €	-6.3%	387,9 k €	+8.4%	357,7 k €	-8.6%	391,3 k €	+5.5%	370,8 k €	+24.3%	298,3 k €
Cash	464,1 k €	+7.5%	431,6 k €	+9.3%	394,9 k €	-6.9%	424,1 k €	+5.1%	403,6 k €	-7.7%	437,2 k €	+12.7%	387,8 k €	+7.3%	361,5 k €	+11.1%	325,5 k €	+24.9%	260,6 k €	-12.6%	298,1 k €	-6.6%	319,1 k €	+11.0%	287,6 k €	-13.6%	332,9 k €	-1.9%	339,3 k €	+25.2%	271 k €
Debts	92,8 k €	+35.0%	68,7 k €	+2.1%	67,3 k €	-24.7%	89,4 k €	+1.9%	87,8 k €	-28.2%	122,3 k €	+36.0%	90 k €	+3.5%	86,9 k €	+0.5%	86,5 k €	-5.7%	91,8 k €	-29.0%	129,1 k €	+3.7%	124,5 k €	+44.3%	86,3 k €	-28.8%	121,2 k €	-1.5%	123,1 k €	+73.6%	70,9 k €
Other
Workforce	38,9 ETP	0.0%	38,9 ETP	+4.3%	37,3 ETP	-0.3%	37,4 ETP	-1.3%	37,9 ETP	+3.3%	36,7 ETP	-0.5%	36,9 ETP	-1.3%	37,4 ETP	+0.8%	37,1 ETP	+3.9%	35,7 ETP	+0.6%	35,5 ETP	+5.0%	33,8 ETP	+0.6%	33,6 ETP	+2.1%	32,9 ETP	0.0%	32,9 ETP	+1.9%	32,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2022 · 2 active · 6 ended

Active mandates

Christelle VERBEURE

Director · since 21 juin 2019

Active

François HOCHEDEZ

Director · since 21 juin 2019

Active

Ended mandates

François MALICE

Director · since 15 décembre 2011 · until 21 juin 2019

Ended

François MALICE

Director · since 15 décembre 2011

Ended

Marc DESCAMPS

Director · since 21 juin 2006 · until 15 décembre 2011

Ended

Marc DESCAMPS

Director · since 21 juin 2006

Ended

At this address

Other companies at this address

Company	CBE no.
GEAT● Active	0430.893.202
PHOENIX A.I.● Active	0685.971.528

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	07/07/2023	20/07/2022	01/07/2021	17/07/2020	02/07/2019	03/07/2018
General meeting	31/05/2023	30/06/2022	30/06/2021	30/06/2020	30/06/2019	30/06/2018
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2022	31/05/2023	07/07/2023	French	PDF
Abridged model	31/12/2021	30/06/2022	20/07/2022	French	PDF
Abridged model	31/12/2020	30/06/2021	01/07/2021	French	PDF
Abridged model	31/12/2019	30/06/2020	17/07/2020	French	PDF
Abridged model	31/12/2018	30/06/2019	02/07/2019	French	PDF
Abridged model	31/12/2017	30/06/2018	03/07/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	25/07/2017	French	PDF
Abridged model	31/12/2015	30/06/2016	01/07/2016	French	PDF
Abridged model	31/12/2014	30/06/2015	27/07/2015	French	PDF
Abridged model	31/12/2013	30/06/2014	07/08/2014	French	PDF
Abridged model	31/12/2012	29/06/2013	31/07/2013	French	PDF
Abridged model	31/12/2011	30/06/2012	05/07/2012	French	PDF
Abridged model	31/12/2010	30/06/2011	20/07/2011	French	PDF
Abridged model	31/12/2009	30/06/2010	07/07/2010	French	PDF
Abridged model	31/12/2008	30/06/2009	28/09/2009	French	PDF
Abridged model	31/12/2007	30/06/2008	03/07/2008	French	PDF
Abridged model	31/12/2006	30/06/2007	06/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/12/2022 · 2 active · 6 ended

Active mandates

Christelle VERBEURE

Director · since 21 juin 2019

Active

François HOCHEDEZ

Director · since 21 juin 2019

Active

Ended mandates

François MALICE

Director · since 15 décembre 2011 · until 21 juin 2019

Ended

François MALICE

Director · since 15 décembre 2011

Ended

Marc DESCAMPS

Director · since 21 juin 2006 · until 15 décembre 2011

Ended

Marc DESCAMPS

Director · since 21 juin 2006

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates05/06/2026
Modification AG et CA : Admissions et Démissions
PDF
Mandates23/07/2025
DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates06/12/2023
DEMISSION ET MODIFICATION DES STATUTS
PDF
Registered office30/05/2022
SIEGE SOCIAL
PDF
Mandates03/09/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates08/07/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates27/01/2012
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Other18/04/2008
MODIFICATION STATUTS ET RENOUVELLEMENT MANDATS
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

2022
Annual accounts 202256,4 k €↑
2021
Annual accounts 20212,5 k €↑
2020
Annual accounts 2020-7,9 k €↓
2019
Annual accounts 201922,2 k €↑
2018
Annual accounts 2018-43,2 €↓
2017
Annual accounts 201715,7 k €↓
2016
Annual accounts 201623 k €↓
2015
Annual accounts 201534,3 k €↓
2014
Annual accounts 201475,8 k €↑
2013
Annual accounts 2013-32,3 k €↓
2012
Annual accounts 2012-29,1 k €↓
2011
Annual accounts 2011-8 k €↓
2010
Annual accounts 20101,2 k €↓
2009
Annual accounts 200922,5 k €↑
2008
Annual accounts 200820,4 k €↓
2007
Annual accounts 200722,2 k €
20/07/1990
IncorporationNon-profit organization

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

Inter-Assistance - Service

Overview

What does Inter-Assistance - Service do?

Trend over 16 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