ACTIVE

EDISON

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

90,6 k €

-54.9% YoY

Gross margin

799,4 k €

+12.2% YoY

Equity

429,3 k €

+19.7% YoY

Workforce

14,4 ETP

+105.7% YoY

What does EDISON do?

EDISON is a Private limited company incorporated in 1992. Its registered office is in Burdinne. It employs on average 14,4 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0447.980.345

Incorporation

04/08/1992

Legal form

Private limited company

Registered office

Rue du Vivier(HAN) 27
4210 Burdinne · WallonieSee on map

Contributed capital

20 452,01 €

Latest accounts

31/12/2025

Average workforce

14,4 ETP

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	799,4 k €	+12.2%	712,8 k €	+82.6%	390,4 k €	-1.5%	396,5 k €	+19.0%	333,1 k €	+65.9%	200,8 k €	-17.3%	242,9 k €	+24.8%	194,7 k €	+8.1%	180 k €	+36.3%	132,1 k €	-16.1%	157,5 k €	+42.5%	110,5 k €	+457%	19,9 k €	-28.3%	27,7 k €	-68.9%	89,1 k €	+140%	37 k €	-65.0%	105,8 k €	-29.6%	150,3 k €	-23.6%	196,8 k €	+92.2%	102,4 k €
EBITDA	206 k €	-32.4%	305 k €	+1557%	-20,9 k €	-121%	99 k €	-5.0%	104,2 k €	+400%	20,8 k €	-76.1%	87,3 k €	+38.3%	63,1 k €	-1.0%	63,7 k €	-11.6%	72,1 k €	-27.7%	99,7 k €	+75.3%	56,9 k €	+953%	5,4 k €	-77.0%	23,5 k €	-1.7%	23,9 k €	+50.1%	16 k €	+108%	7,7 k €	-78.1%	35,1 k €	-37.2%	55,8 k €	+97.9%	28,2 k €
Operating result	142,5 k €	-42.5%	247,7 k €	+380%	-88,5 k €	-234%	66,1 k €	-2.8%	68 k €	+774%	-10,1 k €	-120%	49,4 k €	+62.8%	30,4 k €	+26.5%	24 k €	-29.1%	33,9 k €	-50.3%	68,1 k €	+87.9%	36,3 k €	+745%	-5,6 k €	-181%	6,9 k €	-2.9%	7,1 k €	+79.5%	4 k €	+136%	-11 k €	-217%	9,4 k €	-68.0%	29,5 k €	+1173%	2,3 k €
Net result	90,6 k €	-54.9%	201,1 k €	+307%	-97 k €	-263%	59,6 k €	+8.1%	55,2 k €	+616%	-10,7 k €	-124%	43,8 k €	+99.2%	22 k €	+35.9%	16,2 k €	-36.5%	25,5 k €	-33.8%	38,5 k €	+28.2%	30 k €	+722%	-4,8 k €	-288%	2,6 k €	+69.7%	1,5 k €	+170%	-2,2 k €	+84.7%	-14,1 k €	-838%	1,9 k €	-88.2%	16,3 k €	+1144%	-1,6 k €
Balance sheet
Equity	429,3 k €	+19.7%	358,7 k €	+128%	157,6 k €	-38.1%	254,6 k €	+30.6%	195 k €	+39.5%	139,8 k €	-7.1%	150,5 k €	+29.0%	116,7 k €	+13.6%	102,7 k €	+9.8%	93,5 k €	+12.6%	83 k €	+19.4%	69,5 k €	+76.0%	39,5 k €	-10.9%	44,3 k €	+6.1%	41,8 k €	+3.7%	40,3 k €	-5.1%	42,4 k €	-25.0%	56,5 k €	+3.5%	54,6 k €	+42.4%	38,4 k €
Total assets	1,4 M €	+31.9%	1 M €	+12.5%	915 k €	-5.8%	971,8 k €	+163%	369,7 k €	+32.7%	278,7 k €	+13.0%	246,6 k €	+0.2%	246,2 k €	+23.9%	198,7 k €	-8.5%	217,2 k €	-19.8%	270,8 k €	+47.6%	183,4 k €	+10.1%	166,6 k €	+20.6%	138,2 k €	-10.6%	154,5 k €	-1.1%	156,1 k €	-21.9%	200 k €	-10.3%	223 k €	-13.1%	256,8 k €	+36.3%	188,3 k €
Cash	75 k €	-52.8%	158,9 k €	+1489%	10 k €	-63.3%	27,2 k €	+101%	13,5 k €	-79.7%	66,6 k €	+675%	8,6 k €	+88.3%	4,6 k €	-72.0%	16,3 k €	+17.1%	13,9 k €	-75.6%	56,9 k €	+424%	10,9 k €	+1675%	612 €	+1.0%	605,9 €	-90.7%	6,5 k €	+989%	600,1 €	0.0%	600,1 €	+224%	185,4 €	-99.6%	52,7 k €	+265%	14,5 k €
Debts	927,9 k €	+38.4%	670,5 k €	-11.5%	757,4 k €	+5.6%	717,3 k €	+310%	174,8 k €	+25.8%	138,9 k €	+44.5%	96,1 k €	-25.8%	129,5 k €	+34.8%	96,1 k €	-22.3%	123,7 k €	-34.1%	187,8 k €	+64.9%	113,9 k €	-10.1%	126,7 k €	+35.1%	93,8 k €	-16.7%	112,7 k €	-2.7%	115,9 k €	-26.5%	157,5 k €	-5.4%	166,5 k €	-17.6%	202,1 k €	+34.8%	150 k €
Other
Workforce	14,4 ETP	+106%	7,0 ETP	-12.5%	8,0 ETP	+40.4%	5,7 ETP	+32.6%	4,3 ETP		–		–		–		2,0 ETP	+100%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	+233%	0,3 ETP		–		1,7 ETP	+143%	0,7 ETP	-63.2%	1,9 ETP	-24.0%	2,5 ETP	-24.2%	3,3 ETP	+65.0%	2,0 ETP

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 31/12/2025 · 1 active · 1 ended

Active mandates

Jean Elias

Director

Active

Ended mandates

Jean-Marc ELIAS

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Micro 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	17/08/2026	18/07/2025	14/10/2024	31/08/2023	31/08/2022	27/10/2021
General meeting	27/05/2026	28/05/2025	16/09/2024	24/08/2023	30/06/2022	26/10/2021
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	27/05/2026	17/08/2026	French	PDF
Abridged model	31/12/2024	28/05/2025	18/07/2025	French	PDF
Abridged model	31/12/2023	16/09/2024	14/10/2024	French	PDF
Abridged model	31/12/2022	24/08/2023	31/08/2023	French	PDF
Abridged model	31/12/2021	30/06/2022	31/08/2022	French	PDF
Micro model	31/12/2020	26/10/2021	27/10/2021	French	PDF
Micro model	31/12/2019	04/09/2020	29/10/2020	French	PDF
Micro model	31/12/2018	30/08/2019	17/09/2019	French	PDF
Abridged model	31/12/2017	30/05/2018	31/08/2018	French	PDF
Abridged model	31/12/2016	25/09/2017	26/09/2017	French	PDF
Abridged model	31/12/2015	25/05/2016	26/08/2016	French	PDF
Abridged model	31/12/2014	27/05/2015	13/08/2015	French	PDF
Abridged model	31/12/2013	28/05/2014	12/08/2014	French	PDF
Abridged model	31/12/2012	29/05/2013	07/08/2013	French	PDF
Abridged model	31/12/2011	30/05/2012	21/08/2012	French	PDF
Abridged model	31/12/2010	25/05/2011	11/08/2011	French	PDF
Abridged model	31/12/2009	26/05/2010	13/08/2010	French	PDF
Abridged model	31/12/2008	27/05/2009	05/08/2009	French	PDF
Abridged model	31/12/2007	28/05/2008	25/08/2008	French	PDF
Abridged model	31/12/2006	30/05/2007	01/08/2007	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 31/12/2025 · 1 active · 1 ended

Active mandates

Jean Elias

Director

Active

Ended mandates

Jean-Marc ELIAS

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates03/07/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates01/02/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DIVERS - DEMISSIONS, NOMINATIONS
PDF
Mandates31/05/2011
DEMISSIONS, NOMINATIONS
PDF
Mandates23/12/2010
DEMISSIONS, NOMINATIONS
PDF
Registered office06/01/2010
SIEGE SOCIAL
PDF
Registered office19/07/2004
SIEGE SOCIAL - OBJET - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - CAPITAL, ACTIONS - ASSEMBLEE GENERALE
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 202590,6 k €↓
2024
Annual accounts 2024201,1 k €↑
2023
Annual accounts 2023-97 k €↓
2022
Annual accounts 202259,6 k €↑
2021
Annual accounts 202155,2 k €↑
2020
Annual accounts 2020-10,7 k €↓
2019
Annual accounts 201943,8 k €↑
2018
Annual accounts 201822 k €↑
2017
Annual accounts 201716,2 k €↓
2016
Annual accounts 201625,5 k €↓
2015
Annual accounts 201538,5 k €↑
2014
Annual accounts 201430 k €↑
2013
Annual accounts 2013-4,8 k €↓
2012
Annual accounts 20122,6 k €↑
2011
Annual accounts 20111,5 k €↑
2010
Annual accounts 2010-2,2 k €↑
2009
Annual accounts 2009-14,1 k €↓
2008
Annual accounts 20081,9 k €↓
2007
Annual accounts 200716,3 k €↑
2006
Annual accounts 2006-1,6 k €
04/08/1992
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

EDISON

Overview

What does EDISON do?

Trend over 20 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