ACTIVE

ELCOMET

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

79,5 k €

+44.9% YoY

Gross margin

705,9 k €

+15.5% YoY

Equity

651,4 k €

+10.5% YoY

Workforce

7,7 ETP

+4.1% YoY

What does ELCOMET do?

ELCOMET is a Private limited company incorporated in 1992. Its main activity is: Manufacture of rubber products. Its registered office is in Meerhout. It employs on average 7,7 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0447.495.741

Incorporation

20/05/1992

Legal form

Private limited company

Registered office

Ambachtsstraat 10
2450 Meerhout · FlandreSee on map

Contributed capital

18 592,01 €

Latest accounts

31/12/2025

Average workforce

7,7 ETP

Activities (NACE)

22120Manufacture of rubber products· main 22190Manufacture of other rubber products 28410Manufacture of metal forming machinery 28410Manufacture of metal forming machinery 29420Manufacture of motor vehicles, trailers and semi-trailers

Joint committees (1)

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	705,9 k €	+15.5%	611,4 k €	+0.6%	607,6 k €	+27.4%	477,1 k €	+3.5%	461 k €	+3.7%	444,7 k €	-6.6%	476,3 k €	-20.3%	597,6 k €	+42.4%	419,7 k €	+1.1%	415,1 k €	-2.2%	424,7 k €	+1.9%	416,6 k €	+25.8%	331,1 k €	+10.0%	300,9 k €	+16.8%	257,7 k €	+18.6%	217,3 k €	-8.3%	236,9 k €	+3.6%	228,7 k €	-1.6%	232,5 k €	-5.7%	246,6 k €
EBITDA	246,7 k €	+39.2%	177,3 k €	-14.1%	206,4 k €	+184%	72,8 k €	-27.7%	100,6 k €	+21.2%	83 k €	-22.3%	106,9 k €	-52.4%	224,6 k €	+191%	77,2 k €	-14.7%	90,5 k €	-26.8%	123,7 k €	+17.2%	105,5 k €	+50.3%	70,2 k €	+85.0%	37,9 k €	+34.7%	28,2 k €	+147%	11,4 k €	-75.7%	46,9 k €	+45.7%	32,2 k €	-48.9%	63 k €	-21.9%	80,7 k €
Operating result	123,8 k €	+58.4%	78,2 k €	-30.1%	111,8 k €	+81.0%	61,8 k €	+106%	30 k €	+592%	4,3 k €	-80.0%	21,7 k €	-58.0%	51,7 k €	+354%	11,4 k €	-35.6%	17,7 k €	-64.2%	49,4 k €	+18.3%	41,8 k €	+12.4%	37,2 k €	+726%	4,5 k €	+168%	-6,6 k €	+77.0%	-28,6 k €	-579%	6 k €	-68.5%	19 k €	-32.8%	28,2 k €	-31.8%	41,4 k €
Net result	79,5 k €	+44.9%	54,9 k €	-33.0%	81,9 k €	+53.4%	53,4 k €	+195%	18,1 k €	+606%	2,6 k €	-85.5%	17,7 k €	-55.0%	39,4 k €	+660%	5,2 k €	-49.5%	10,3 k €	-74.0%	39,5 k €	+11.9%	35,3 k €	-18.7%	43,4 k €	+991%	4 k €	+1332%	278 €	+101%	-29,2 k €	-479%	7,7 k €	-67.5%	23,8 k €	-1.1%	24,1 k €	-26.2%	32,6 k €
Balance sheet
Equity	651,4 k €	+10.5%	589,6 k €	+4.5%	564,1 k €	+15.5%	488,4 k €	+9.7%	445,2 k €	+4.2%	427,1 k €	-7.1%	459,8 k €	+4.0%	442 k €	+7.1%	412,6 k €	+1.3%	407,5 k €	+2.6%	397,2 k €	+7.4%	369,7 k €	+10.6%	334,4 k €	+11.1%	301 k €	+1.3%	297 k €	+0.1%	296,7 k €	-9.0%	326 k €	+2.4%	318,2 k €	+8.1%	294,5 k €	+8.9%	270,4 k €
Total assets	1,2 M €	+1.1%	1,2 M €	+8.5%	1,1 M €	+7.8%	991,5 k €	+35.2%	733,1 k €	-9.6%	810,7 k €	-5.8%	861 k €	+12.1%	768,2 k €	+1.5%	756,6 k €	+8.1%	699,7 k €	-9.7%	774,8 k €	-10.6%	866,6 k €	+13.3%	765,1 k €	+59.7%	479 k €	-10.3%	533,9 k €	+13.2%	471,8 k €	-15.5%	558,5 k €	+36.8%	408,3 k €	-4.0%	425,4 k €	+7.1%	397,2 k €
Cash	346,5 k €	+49.3%	232,1 k €	+19.0%	195 k €	+6.8%	182,6 k €	+282%	47,8 k €	-75.8%	197,7 k €	-7.3%	213,2 k €	+20.5%	177 k €	+5.5%	167,8 k €	+3.8%	161,7 k €	-2.0%	165 k €	+37.3%	120,2 k €	+152%	47,7 k €	-46.7%	89,4 k €	+25.7%	71,1 k €	+127%	31,3 k €	-82.7%	180,4 k €	+134%	77,1 k €	-30.1%	110,3 k €	-10.8%	123,6 k €
Debts	510,2 k €	-9.8%	565,6 k €	+12.7%	501,9 k €	+0.1%	501,6 k €	+75.1%	286,4 k €	-25.1%	382,2 k €	-4.4%	399,8 k €	+23.1%	324,6 k €	-5.2%	342,5 k €	+17.8%	290,8 k €	-22.7%	376,1 k €	-24.1%	495,4 k €	+15.4%	429,2 k €	+143%	176,5 k €	-25.0%	235,3 k €	+35.6%	173,6 k €	-24.6%	230,2 k €	+167%	86,2 k €	-30.3%	123,7 k €	+0.3%	123,3 k €
Other
Workforce	7,7 ETP	+4.1%	7,4 ETP	+1.4%	7,3 ETP	+19.7%	6,1 ETP	-12.9%	7,0 ETP	-6.7%	7,5 ETP	-6.3%	8,0 ETP	-3.6%	8,3 ETP	+6.4%	7,8 ETP	+6.8%	7,3 ETP	+5.8%	6,9 ETP	+3.0%	6,7 ETP	+9.8%	6,1 ETP	-4.7%	6,4 ETP	+3.2%	6,2 ETP	+19.2%	5,2 ETP	-1.9%	5,3 ETP	+1.9%	5,2 ETP	+10.6%	4,7 ETP	+2.2%	4,6 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 5 ended

Active mandates

Hannes Op de Beeck

Director

Active

Luc Op de Beeck

Director

Active

Pieter-Jan Op De Beeck

Director

Active

Ended mandates

Hannes Op de Beeck

Director · since 01 février 2022

Ended

Pieter Jan Op De Beeck

Manager · since 01 juin 2016

Ended

Luc Op de Beeck

Manager

Ended

Pieter Jan Op de Beeck

Director

Ended

At this address

Other companies at this address

Company	CBE no.
ELCO EENHEID● Active	0896.478.651
ELCO-INVEST● Active	0895.212.604

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	01/01/2025	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020
Closing of the financial year	31/12/2025	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	27/07/2026	22/07/2025	24/07/2024	26/07/2023	25/07/2022	29/07/2021
General meeting	30/06/2026	24/06/2025	25/06/2024	27/06/2023	28/06/2022	29/06/2021
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	31/12/2025	30/06/2026	27/07/2026	Dutch	PDF
Abridged model	31/12/2024	24/06/2025	22/07/2025	Dutch	PDF
Abridged model	31/12/2023	25/06/2024	24/07/2024	Dutch	PDF
Abridged model	31/12/2022	27/06/2023	26/07/2023	Dutch	PDF
Abridged model	31/12/2021	28/06/2022	25/07/2022	Dutch	PDF
Abridged model	31/12/2020	29/06/2021	29/07/2021	Dutch	PDF
Abridged model	31/12/2019	30/06/2020	30/07/2020	Dutch	PDF
Abridged model	31/12/2018	25/06/2019	25/07/2019	Dutch	PDF
Abridged model	31/12/2017	26/06/2018	26/07/2018	Dutch	PDF
Abridged model	31/12/2016	27/06/2017	27/07/2017	Dutch	PDF
Abridged model	31/12/2015	28/06/2016	29/07/2016	Dutch	PDF
Abridged model	31/12/2014	30/06/2015	30/07/2015	Dutch	PDF
Abridged model	31/12/2013	24/06/2014	23/07/2014	Dutch	PDF
Abridged model	31/12/2012	25/06/2013	18/07/2013	Dutch	PDF
Abridged model	31/12/2011	26/06/2012	27/07/2012	Dutch	PDF
Abridged model	31/12/2010	28/06/2011	28/07/2011	Dutch	PDF
Abridged model	31/12/2009	29/06/2010	12/07/2010	Dutch	PDF
Abridged model	31/12/2008	30/06/2009	29/07/2009	Dutch	PDF
Abridged model	31/12/2007	24/06/2008	22/07/2008	Dutch	PDF
Abridged model	31/12/2006	26/06/2007	20/07/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 · 3 active · 5 ended

Active mandates

Hannes Op de Beeck

Director

Active

Luc Op de Beeck

Director

Active

Pieter-Jan Op De Beeck

Director

Active

Ended mandates

Hannes Op de Beeck

Director · since 01 février 2022

Ended

Pieter Jan Op De Beeck

Manager · since 01 juin 2016

Ended

Luc Op de Beeck

Manager

Ended

Pieter Jan Op de Beeck

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates19/12/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Mandates23/02/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates17/06/2016
ONTSLAGEN - BENOEMINGEN
PDF
Registered office24/08/2011
MAATSCHAPPELIJKE ZETEL - ADRESSEN ANDERS DAN MAATSCHAPPELIJKE ZETEL
PDF
Capital / shares16/04/2008
BENAMING - KAPITAAL - AANDELEN
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 202579,5 k €↑
2024
Annual accounts 202454,9 k €↓
2023
Annual accounts 202381,9 k €↑
2022
Annual accounts 202253,4 k €↑
2021
Annual accounts 202118,1 k €↑
2020
Annual accounts 20202,6 k €↓
2019
Annual accounts 201917,7 k €↓
2018
Annual accounts 201839,4 k €↑
2017
Annual accounts 20175,2 k €↓
2016
Annual accounts 201610,3 k €↓
2015
Annual accounts 201539,5 k €↑
2014
Annual accounts 201435,3 k €↓
2013
Annual accounts 201343,4 k €↑
2012
Annual accounts 20124 k €↑
2011
Annual accounts 2011278 €↑
2010
Annual accounts 2010-29,2 k €↓
2009
Annual accounts 20097,7 k €↓
2008
Annual accounts 200823,8 k €↓
2007
Annual accounts 200724,1 k €↓
2006
Annual accounts 200632,6 k €
20/05/1992
IncorporationPrivate 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

ELCOMET

Overview

What does ELCOMET do?

Trend over 20 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