ACTIVE

REMAC

Export PDF

Financial year 2020 · closed on 30/09/2020

Net result

-9,4 k €

-7.0% YoY

Gross margin

2,7 k €

-78.1% YoY

Equity

451 k €

-2.0% YoY

What does REMAC do?

REMAC is a Limited partnership incorporated in 1991. Its main activity is: Real estate agencies. Its registered office is in Manhay.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0446.242.164

Incorporation

23/12/1991

Legal form

Limited partnership

Registered office

Chemin du Biéli, Freyneux 3
6960 Manhay · WallonieSee on map

Contributed capital

62 018,00 €

Latest accounts

30/09/2020

Activities (NACE)

68310Real estate agencies· main 68311Real estate agencies 70311Activities of head offices; management consultancy activities 70200Management consultancy activities 70220Business and other management consultancy activities 74142Specialised design activities

Signals

Solid 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 15 financial years

	2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	2,7 k €	-78.1%	12,5 k €	-69.1%	40,5 k €	-30.2%	58,1 k €	+3.8%	55,9 k €	-3.5%	58 k €	+6.4%	54,5 k €	+48.1%	36,8 k €	+15.9%	31,8 k €	-19.2%	39,3 k €	+19.2%	33 k €	+13.9%	29 k €	-88.9%	261,5 k €	+546%	40,5 k €	-9.4%	44,7 k €
EBITDA	1 k €	-90.4%	10,9 k €	-71.9%	38,8 k €	-31.3%	56,5 k €	+4.4%	54,1 k €	+7.5%	50,3 k €	-4.0%	52,4 k €	+53.7%	34,1 k €	+13.6%	30 k €	-18.7%	36,9 k €	+15.1%	32 k €	+14.1%	28,1 k €	-89.2%	260,1 k €	+607%	36,8 k €	-10.2%	41 k €
Operating result	-12,3 k €	-11.5%	-11,1 k €	-166%	16,8 k €	-50.4%	33,8 k €	+8.8%	31,1 k €	+13.6%	27,3 k €	-7.2%	29,5 k €	+353%	6,5 k €	+22.9%	5,3 k €	-68.1%	16,6 k €	-16.7%	19,9 k €	-4.9%	21 k €	-91.6%	250,4 k €	+1022%	22,3 k €	-24.5%	29,6 k €
Net result	-9,4 k €	-7.0%	-8,7 k €	-189%	9,9 k €	-50.4%	19,9 k €	-8.9%	21,8 k €	+17.8%	18,5 k €	-72.0%	66,3 k €	+810%	7,3 k €	+158%	2,8 k €	-87.1%	21,9 k €	-9.8%	24,2 k €	+47.1%	16,5 k €	+18.8%	13,9 k €	+48.7%	9,3 k €	-41.9%	16 k €
Balance sheet
Equity	451 k €	-2.0%	460,3 k €	-1.9%	469,1 k €	+2.2%	459,2 k €	+2.2%	449,3 k €	+5.1%	427,5 k €	+2.0%	418,9 k €	+15.5%	362,6 k €	-0.7%	365,4 k €	-1.9%	372,5 k €	-0.6%	374,7 k €	+3.2%	363 k €	+1.8%	356,5 k €	+91.7%	186 k €	+5.3%	176,7 k €
Total assets	500,8 k €	-2.1%	511,7 k €	-1.2%	517,9 k €	-2.6%	531,9 k €	+0.2%	530,6 k €	+4.9%	505,7 k €	-3.3%	523 k €	-14.0%	608,4 k €	-5.5%	643,8 k €	-2.5%	660,5 k €	+38.9%	475,6 k €	+0.5%	473,2 k €	+2.8%	460,2 k €	+30.1%	353,6 k €	-2.9%	364,1 k €
Cash	157,2 k €	+17.0%	134,4 k €	+267%	36,6 k €	-29.8%	52,1 k €	+88.1%	27,7 k €	-43.0%	48,6 k €	-5.6%	51,5 k €	+77.5%	29 k €	-53.1%	61,8 k €	-19.0%	76,3 k €	-60.1%	191,1 k €	+3.8%	184,1 k €	+14.5%	160,8 k €	+1078%	13,6 k €	+117%	6,3 k €
Debts	6,8 k €	+22.1%	5,6 k €	+2156%	247 €	-98.8%	21,2 k €	-21.4%	27 k €	+27.2%	21,2 k €	-52.0%	44,2 k €	-75.7%	181,9 k €	-12.7%	208,4 k €	-3.1%	215 k €	+739%	25,6 k €	-25.0%	34,2 k €	+25.2%	27,3 k €	-83.7%	167,3 k €	-10.2%	186,3 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 30/09/2020 · 1 active · 7 ended

Active mandates

EMMANUEL COOREMAN

Mandate

Active

Ended mandates

EMMANUEL COOREMAN

Manager · since 05 août 2010

Ended

Emmanuel COOREMAN

Managing director · until 05 août 2010

Ended

Emmanuel COOREMAN

Managing director

Ended

J. TUNIN MANAGEMENT

Director · until 05 août 2010 · 0474.443.925

Ended

At this address

Other companies at this address

Company	CBE no.
BRESCO● Active	0426.808.809
C L T H - INVEST● Active	0432.372.055
J. TUNIN MANAGEMENT● Active	0474.443.925
KLEI IMMO● Active	0454.917.231
NORTHWEST FLAX● Active	0464.909.419

Annual accounts

Full financial information

	2020	2019	2018	2017	2016	2015
Type of account	Micro model	Micro model	Micro model	Micro model	Abridged model	Abridged model
Start of the financial year	01/10/2019	01/10/2018	01/10/2017	01/10/2016	01/10/2015	01/10/2014
Closing of the financial year	30/09/2020	30/09/2019	30/09/2018	30/09/2017	30/09/2016	30/09/2015
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/03/2021	23/03/2020	24/03/2019	26/03/2018	29/03/2017	29/03/2016
General meeting	26/03/2021	20/03/2020	22/03/2019	23/03/2018	23/03/2017	25/03/2016
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

15 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/09/2020	26/03/2021	30/03/2021	French	PDF
Micro model	30/09/2019	20/03/2020	23/03/2020	French	PDF
Micro model	30/09/2018	22/03/2019	24/03/2019	French	PDF
Micro model	30/09/2017	23/03/2018	26/03/2018	French	PDF
Abridged model	30/09/2016	23/03/2017	29/03/2017	French	PDF
Abridged model	30/09/2015	25/03/2016	29/03/2016	French	PDF
Abridged model	30/09/2014	27/03/2015	27/03/2015	French	PDF
Abridged model	30/09/2013	28/03/2014	22/04/2014	French	PDF
Abridged model	30/09/2012	22/03/2013	24/04/2013	French	PDF
Abridged model	30/09/2011	21/12/2011	07/03/2012	French	PDF
Abridged model	30/09/2010	25/03/2011	28/03/2011	French	PDF
Abridged model	30/09/2009	26/03/2010	27/04/2010	French	PDF
Abridged model	30/09/2008	27/03/2009	22/04/2009	French	PDF
Abridged model	30/09/2007	28/03/2008	31/03/2008	French	PDF
Abridged model	30/09/2006	30/03/2007	07/05/2007	French	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 30/09/2020 · 1 active · 7 ended

Active mandates

EMMANUEL COOREMAN

Mandate

Active

Ended mandates

EMMANUEL COOREMAN

Manager · since 05 août 2010

Ended

Emmanuel COOREMAN

Managing director · until 05 août 2010

Ended

Emmanuel COOREMAN

Managing director

Ended

J. TUNIN MANAGEMENT

Director · until 05 août 2010 · 0474.443.925

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates16/07/2021
OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE
PDF
Registered office06/07/2012
SIEGE SOCIAL
PDF
Mandates19/08/2010
OBJET - DEMISSIONS, NOMINATIONS - ANNEE COMPTABLE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE
PDF
Mandates23/04/2007
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

2020
Annual accounts 2020-9,4 k €↓
2019
Annual accounts 2019-8,7 k €↓
2018
Annual accounts 20189,9 k €↓
2017
Annual accounts 201719,9 k €↓
2016
Annual accounts 201621,8 k €↑
2015
Annual accounts 201518,5 k €↓
2014
Annual accounts 201466,3 k €↑
2013
Annual accounts 20137,3 k €↑
2012
Annual accounts 20122,8 k €↓
2011
Annual accounts 201121,9 k €↓
2010
Annual accounts 201024,2 k €↑
2009
Annual accounts 200916,5 k €↑
2008
Annual accounts 200813,9 k €↑
2007
Annual accounts 20079,3 k €↓
2006
Annual accounts 200616 k €
23/12/1991
IncorporationLimited partnership

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

REMAC

Overview

What does REMAC do?

Trend over 15 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