ACTIVE

EPIMMO

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

-117,8 k €

-262.8% YoY

Gross margin

-56,6 k €

-125.9% YoY

Equity

382,2 k €

-23.6% YoY

Workforce

0,8 ETP

-50.0% YoY

What does EPIMMO do?

EPIMMO is a Public limited company incorporated in 1992. Its main activity is: Buying and selling of own real estate. Its registered office is in Woluwe-Saint-Lambert. It employs on average 0,8 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0448.628.661

Incorporation

09/11/1992

Legal form

Public limited company

Registered office

Bd. Brand Whitlock 114
1200 Woluwe-Saint-Lambert · BruxellesSee on map

Contributed capital

100 000,00 €

Latest accounts

31/12/2024

Average workforce

0,8 ETP

Activities (NACE)

68100Buying and selling of own real estate· main 68110Buying and selling of own real estate 70120Activities of head offices 46321Wholesale of meat and meat products 46321Wholesale of meat and meat products 47221Retail sale of meat and meat products in specialised stores+3

Joint committees (1)

10201

Signals

Solid equityLow riskGood liquidity

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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	-56,6 k €	-126%	218,8 k €	+28.3%	170,5 k €	-38.0%	274,9 k €	-24.0%	361,9 k €	+307%	89 k €	-48.5%	172,7 k €	+69.0%	102,1 k €	+467%	18 k €	-84.0%	112,7 k €	-24.2%	148,8 k €	+8.7%	136,8 k €	+15.9%	118,1 k €	-2.2%	120,7 k €	-13.8%	140 k €	+11.5%	125,6 k €	+3.0%	121,9 k €	-5.5%	129,1 k €	+32.2%	97,6 k €
EBITDA	-81,3 k €	-160%	136,1 k €	+31.0%	103,9 k €	-47.8%	198,9 k €	-36.8%	314,8 k €	+423%	60,2 k €	-55.2%	134,4 k €	+74.8%	76,9 k €	+36.9%	56,2 k €	-12.8%	64,5 k €	-36.1%	100,9 k €	+8.4%	93,1 k €	+22.1%	76,2 k €	-29.7%	108,5 k €	+55.9%	69,6 k €	-43.1%	122,3 k €	+3.0%	118,7 k €	-5.8%	126 k €	+37.3%	91,8 k €
Operating result	-120,2 k €	-218%	101,6 k €	+16.4%	87,3 k €	-53.8%	188,8 k €	-39.5%	312,2 k €	+435%	58,4 k €	-39.9%	97,2 k €	+157%	37,8 k €	+85.5%	20,4 k €	-44.4%	36,6 k €	-30.2%	52,5 k €	-11.4%	59,3 k €	+44.5%	41 k €	-45.9%	75,9 k €	+75.1%	43,3 k €	-43.0%	76 k €	-7.2%	82 k €	-8.5%	89,6 k €	+48.8%	60,2 k €
Net result	-117,8 k €	-263%	72,4 k €	+15.9%	62,4 k €	-56.5%	143,5 k €	-37.7%	230,4 k €	+550%	35,5 k €	-44.5%	63,9 k €	+252%	18,2 k €	+1833%	939,1 €	-95.0%	18,7 k €	-46.5%	35 k €	-11.3%	39,4 k €	+64.0%	24 k €	-49.8%	47,9 k €	+85.1%	25,9 k €	-42.4%	44,9 k €	-10.2%	50 k €	-16.6%	60 k €	+86.8%	32,1 k €
Balance sheet
Equity	382,2 k €	-23.6%	500,1 k €	+16.9%	427,7 k €	+17.1%	365,3 k €	-15.4%	431,7 k €	+104%	211,3 k €	+12.7%	187,5 k €	+38.7%	135,2 k €	-29.7%	192,3 k €	+0.5%	191,4 k €	+2.0%	187,7 k €	+1.5%	184,9 k €	-0.0%	184,9 k €	+1.0%	183,1 k €	+9.4%	167,3 k €	+2.3%	163,6 k €	+16.1%	140,9 k €	+24.6%	113,1 k €	+66.0%	68,1 k €
Total assets	1 M €	-18.9%	1,2 M €	+7.7%	1,1 M €	+11.4%	1 M €	-21.5%	1,3 M €	+55.5%	844,4 k €	+13.3%	745,2 k €	-6.7%	798,8 k €	-3.5%	828,1 k €	+15.9%	714,8 k €	-18.0%	872 k €	+12.1%	778 k €	+15.9%	671,5 k €	+24.7%	538,5 k €	+5.3%	511,3 k €	+5.9%	482,9 k €	+11.8%	432,1 k €	-5.2%	455,9 k €	+10.6%	412 k €
Cash	111,6 k €	+121%	50,5 k €	-43.0%	88,6 k €	+89.4%	46,8 k €	-71.7%	165,5 k €	-32.1%	243,6 k €	+2445%	9,6 k €	-63.8%	26,5 k €	+17.1%	22,6 k €	+45506%	49,5 €	-99.9%	44 k €	+1.1%	43,6 k €	+6405%	669,8 €		–		1,3 k €	+119%	576,5 €		–		1,9 k €	+15.2%	1,7 k €
Debts	616,4 k €	-5.5%	652,1 k €	+1.4%	643 k €	+8.5%	592,6 k €	-26.8%	809,6 k €	+27.9%	633,1 k €	+13.7%	556,8 k €	-16.0%	663 k €	+4.4%	635,1 k €	+41.5%	448,7 k €	-26.4%	609,5 k €	+17.6%	518,2 k €	+25.8%	411,8 k €	+46.5%	281,2 k €	+1.7%	276,5 k €	-13.4%	319,2 k €	+10.4%	289,2 k €	-14.6%	338,9 k €	+0.2%	338 k €
Other
Workforce	0,8 ETP	-50.0%	1,6 ETP	+14.3%	1,4 ETP	-6.7%	1,5 ETP	+25.0%	1,2 ETP	+140%	0,5 ETP	0.0%	0,5 ETP	-54.5%	1,1 ETP	+10.0%	1,0 ETP	-23.1%	1,3 ETP	+8.3%	1,2 ETP	0.0%	1,2 ETP	+9.1%	1,1 ETP		–		–		–		–		–		–

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 31/12/2024 · 2 active · 5 ended

Active mandates

GUDRUN FRICKEL

Chairman of the board of directors

Active

PHILIPPE ELAWAUT

Managing director

Active

Ended mandates

CHARLOTTE ELEWAUT

Director · since 01 juin 2012

Ended

GUDRUN FRICKEL

Director

Ended

PHILIPPE ELEWAUT

Managing director

Ended

RAYMOND FRICKEL

Director · until 01 janvier 2012

Ended

At this address

Other companies at this address

Company	CBE no.
Ambassade de la République coopérative du Guyana● Active	0837.201.654
Ambassade de la République de Guinée-Bissau● Active	0850.728.897
APPLIA - Home Appliance Europe● Active	0460.033.584
ASSOCIATION DES OPERATEURS POSTAUX PUBLICS EUROPEENS● Active	0450.024.174
A. VAN INGELGEM ET FILS● Active	0419.138.285
BDVY HOLDING● Active	0700.217.066
BUSTER● Liquidation	0443.266.046
CAPIMMO● Liquidation	0439.593.805
DPHYSIO● Active	0797.358.014
ERVICO● Active	0478.928.293
Fortemps – Molitor - Belleflamme● Active	0478.645.213
HVAC● Active	0826.988.940
L'appareil à Comptabiliser SAS● Liquidation	0402.703.715
PLASMA PROTEIN THERAPEUTICS ASSOCIATION EUROPE● Active	0453.837.462
PV CYCLE● Active	0893.027.827
PV CYCLE BELGIUM● Active	0657.802.629
Unité TVA GROUPE ERVICO● Active	0651.647.582
VICBAG BE● Active	0662.995.790

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/09/2025	30/09/2024	30/09/2023	30/09/2022	30/09/2021	30/10/2020
General meeting	27/06/2025	28/06/2024	30/06/2023	28/06/2022	22/06/2021	26/06/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	27/06/2025	30/09/2025	Dutch	PDF
Abridged model	31/12/2023	28/06/2024	30/09/2024	Dutch	PDF
Abridged model	31/12/2022	30/06/2023	30/09/2023	Dutch	PDF
Abridged model	31/12/2021	28/06/2022	30/09/2022	Dutch	PDF
Abridged model	31/12/2020	22/06/2021	30/09/2021	Dutch	PDF
Abridged model	31/12/2019	26/06/2020	30/10/2020	Dutch	PDF
Abridged model	31/12/2018	28/06/2019	31/08/2019	Dutch	PDF
Abridged model	31/12/2017	22/06/2018	31/07/2018	Dutch	PDF
Abridged model	31/12/2016	23/06/2017	24/08/2017	Dutch	PDF
Abridged model	31/12/2015	24/06/2016	31/07/2016	Dutch	PDF
Abridged model	31/12/2014	26/06/2015	24/07/2015	Dutch	PDF
Abridged model	31/12/2013	27/06/2014	25/07/2014	Dutch	PDF
Abridged model	31/12/2012	28/06/2013	31/07/2013	Dutch	PDF
Abridged model	31/12/2011	22/06/2012	31/07/2012	Dutch	PDF
Abridged model	31/12/2010	29/06/2011	29/07/2011	Dutch	PDF
Abridged model	31/12/2009	04/06/2010	02/07/2010	Dutch	PDF
Abridged model	31/12/2008	05/06/2009	03/07/2009	Dutch	PDF
Abridged model	31/12/2007	27/06/2008	24/07/2008	Dutch	PDF
Abridged model	31/12/2006	01/06/2007	28/06/2007	Dutch	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 31/12/2024 · 2 active · 5 ended

Active mandates

GUDRUN FRICKEL

Chairman of the board of directors

Active

PHILIPPE ELAWAUT

Managing director

Active

Ended mandates

CHARLOTTE ELEWAUT

Director · since 01 juin 2012

Ended

GUDRUN FRICKEL

Director

Ended

PHILIPPE ELEWAUT

Managing director

Ended

RAYMOND FRICKEL

Director · until 01 janvier 2012

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other02/01/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - DIVERSEN - DOEL
PDF
Mandates13/12/2022
ONTSLAGEN - BENOEMINGEN
PDF
Registered office16/03/2020
MAATSCHAPPELIJKE ZETEL
PDF
Capital / shares17/01/2018
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates21/10/2016
ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares04/03/2014
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates27/02/2013
ONTSLAGEN - BENOEMINGEN
PDF
Other30/01/2013
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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

2024
Annual accounts 2024-117,8 k €↓
2023
Annual accounts 202372,4 k €↑
2022
Annual accounts 202262,4 k €↓
2021
Annual accounts 2021143,5 k €↓
2020
Annual accounts 2020230,4 k €↑
2019
Annual accounts 201935,5 k €↓
2018
Annual accounts 201863,9 k €↑
2017
Annual accounts 201718,2 k €↑
2016
Annual accounts 2016939,1 €↓
2015
Annual accounts 201518,7 k €↓
2014
Annual accounts 201435 k €↓
2013
Annual accounts 201339,4 k €↑
2012
Annual accounts 201224 k €↓
2011
Annual accounts 201147,9 k €↑
2010
Annual accounts 201025,9 k €↓
2009
Annual accounts 200944,9 k €↓
2008
Annual accounts 200850 k €↓
2007
Annual accounts 200760 k €↑
2006
Annual accounts 200632,1 k €
09/11/1992
IncorporationPublic 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

EPIMMO

Overview

What does EPIMMO do?

Trend over 19 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