ACTIVE

BRIMI

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

7,7 k €

+135.4% YoY

Gross margin

48 k €

+561.9% YoY

Equity

368,9 k €

+2.1% YoY

What does BRIMI do?

BRIMI is a Public limited company incorporated in 1992. Its registered office is in Beersel.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0448.960.738

Incorporation

14/12/1992

Legal form

Public limited company

Registered office

Zonnebloemlaan 12
1653 Beersel · FlandreSee on map

Contributed capital

567 180,38 €

Latest accounts

31/12/2024

Joint committees (1)

Signals

ProfitableSolid 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 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	48 k €	+562%	7,3 k €	-41.9%	12,5 k €	-87.0%	96,1 k €	+844%	10,2 k €	+12.8%	9 k €	-93.5%	139,3 k €	+1395%	9,3 k €	-83.8%	57,6 k €	-61.8%	150,8 k €	+138%	63,4 k €	+37.2%	46,2 k €	+50.9%	30,6 k €	-54.0%	66,5 k €	+269%	18 k €	-40.7%	30,4 k €	+56.4%	19,5 k €	-26.0%	26,3 k €	-18.2%	32,1 k €
EBITDA	42,9 k €	+1734%	2,3 k €	-69.0%	7,5 k €	-91.7%	90,8 k €	+1485%	5,7 k €	+103%	2,8 k €	-97.9%	133,5 k €	+2700%	4,8 k €	-90.5%	49,9 k €	-43.8%	88,8 k €	+1360%	6,1 k €	-77.3%	26,8 k €	+2.5%	26,2 k €	-51.6%	54,1 k €	+269%	14,6 k €	-42.7%	25,6 k €	+71.7%	14,9 k €	-20.7%	18,8 k €	+57.6%	11,9 k €
Operating result	8,1 k €	+125%	-32,2 k €	-32.7%	-24,2 k €	-144%	54,6 k €	+248%	-37 k €	+25.6%	-49,7 k €	-185%	58,5 k €	+213%	-51,7 k €	-118%	-23,7 k €	-162%	38,2 k €	+132%	-117,8 k €	-404%	-23,4 k €	-18.4%	-19,7 k €	-172%	27,3 k €	+206%	-25,9 k €	-96.1%	-13,2 k €	+58.7%	-32 k €	-13.3%	-28,2 k €	+22.7%	-36,5 k €
Net result	7,7 k €	+135%	-21,9 k €	-16.8%	-18,7 k €	-132%	59,2 k €	+279%	-33 k €	+27.8%	-45,7 k €	-173%	62,6 k €	+234%	-46,6 k €	-90.5%	-24,5 k €	-124%	101,9 k €	+188%	-115,4 k €	-397%	-23,2 k €	-14.2%	-20,3 k €	-1289%	-1,5 k €	+95.0%	-29,5 k €	-63.5%	-18,1 k €	+52.7%	-38,1 k €	-14.4%	-33,3 k €	+23.9%	-43,8 k €
Balance sheet
Equity	368,9 k €	+2.1%	361,1 k €	-5.7%	383 k €	-4.7%	401,7 k €	+17.3%	342,5 k €	-8.8%	375,5 k €	-10.9%	421,2 k €	+17.5%	358,7 k €	-11.5%	405,3 k €	-5.7%	429,8 k €	+31.1%	327,9 k €	-26.0%	443,2 k €	-5.0%	466,5 k €	-4.2%	486,8 k €	-0.3%	488,3 k €	-5.7%	517,8 k €	-3.4%	535,8 k €	-6.6%	574 k €	-5.5%	607,3 k €
Total assets	374,5 k €	+2.0%	367,3 k €	-13.0%	422,4 k €	-9.9%	469,1 k €	+1.9%	460,4 k €	-11.8%	521,9 k €	-6.4%	557,3 k €	-4.8%	585,6 k €	+12.8%	519,4 k €	-47.5%	989,1 k €	+13.9%	868,4 k €	+39.1%	624,1 k €	-5.4%	659,4 k €	-5.7%	699,2 k €	+0.4%	696,6 k €	-3.7%	723,2 k €	-5.2%	763 k €	-6.2%	813,4 k €	-6.5%	869,7 k €
Cash	94,1 k €	+13267%	703,6 €	-96.7%	21,5 k €	-65.7%	62,8 k €	+5047%	1,2 k €		–		5,6 k €	-78.4%	26 k €	+30.2%	19,9 k €	-77.3%	87,9 k €	+2721%	3,1 k €	-73.8%	11,9 k €	-34.9%	18,2 k €	-84.5%	117,4 k €	+38903%	301 €	+44.7%	208 €	-47.7%	398 €		–		164 €
Debts	2,8 k €	-3.2%	2,9 k €	-88.0%	24,5 k €	-47.9%	47,1 k €	-49.8%	93,8 k €	-19.2%	116,1 k €	+15.4%	100,6 k €	-45.7%	185,3 k €	+177%	66,9 k €	-86.8%	506,6 k €	+5.0%	482,3 k €	+325%	113,5 k €	-5.9%	120,6 k €	-10.7%	135 k €	-11.4%	152,5 k €	+4.3%	146,2 k €	-11.1%	164,5 k €	-5.1%	173,3 k €	-10.1%	192,8 k €
Other
Workforce	–		–		–		–		–		–		–		–		1,0 ETP	-23.1%	1,3 ETP	0.0%	1,3 ETP	+30.0%	1,0 ETP		–		–		–		–		–		–		0,5 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 · 3 active · 5 ended

Active mandates

Aurélie DI ILIO

Director · since 03 septembre 2014

Active

Bastien DE MUNCK

Managing director · since 03 septembre 2014

Active

Morane DE MUNCK

Director · since 03 septembre 2014

Active

Ended mandates

Brigitte BUELINCKX

Director · since 03 septembre 2014

Ended

Arthur Buelinckx

Director

Ended

Michel Bavais

Manager

Ended

Michel BAVAIS

Managing director

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro 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	10/09/2025	15/08/2024	28/08/2023	30/08/2022	24/08/2021	08/08/2020
General meeting	25/05/2025	29/05/2024	31/05/2023	25/05/2022	26/05/2021	27/05/2020
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
Micro model	31/12/2024	25/05/2025	10/09/2025	Dutch	PDF
Abridged model	31/12/2023	29/05/2024	15/08/2024	Dutch	PDF
Abridged model	31/12/2022	31/05/2023	28/08/2023	Dutch	PDF
Abridged model	31/12/2021	25/05/2022	30/08/2022	Dutch	PDF
Abridged model	31/12/2020	26/05/2021	24/08/2021	Dutch	PDF
Abridged model	31/12/2019	27/05/2020	08/08/2020	Dutch	PDF
Abridged model	31/12/2018	21/05/2019	17/07/2019	French	PDF
Abridged model	31/12/2017	15/05/2018	24/07/2018	French	PDF
Abridged model	31/12/2016	16/05/2017	26/06/2017	French	PDF
Abridged model	31/12/2015	17/05/2016	10/07/2016	French	PDF
Abridged model	31/12/2014	19/05/2015	09/07/2015	French	PDF
Abridged model	31/12/2013	20/05/2014	16/07/2014	French	PDF
Abridged model	31/12/2012	21/05/2013	25/06/2013	French	PDF
Abridged model	31/12/2011	15/05/2012	24/06/2012	French	PDF
Abridged model	31/12/2010	17/05/2011	09/07/2011	French	PDF
Abridged model	31/12/2009	18/05/2010	15/06/2010	French	PDF
Abridged model	31/12/2008	12/05/2009	22/06/2009	French	PDF
Abridged model	31/12/2007	20/05/2008	17/06/2008	French	PDF
Abridged model	31/12/2006	19/06/2007	02/07/2007	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 31/12/2024 · 3 active · 5 ended

Active mandates

Aurélie DI ILIO

Director · since 03 septembre 2014

Active

Bastien DE MUNCK

Managing director · since 03 septembre 2014

Active

Morane DE MUNCK

Director · since 03 septembre 2014

Active

Ended mandates

Brigitte BUELINCKX

Director · since 03 septembre 2014

Ended

Arthur Buelinckx

Director

Ended

Michel Bavais

Manager

Ended

Michel BAVAIS

Managing director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates07/06/2022
ONTSLAGEN - BENOEMINGEN
PDF
Registered office26/08/2019
SIEGE SOCIAL
PDF
Mandates24/09/2014
ONTSLAGEN - BENOEMINGEN
PDF
Registered office24/01/2014
SIEGE SOCIAL
PDF
Mandates12/06/2013
DEMISSIONS, NOMINATIONS
PDF
Mandates16/05/2011
DEMISSIONS, NOMINATIONS
PDF
Mandates29/01/2007
DEMISSIONS, NOMINATIONS
PDF
Registered office27/03/2006
MAATSCHAPPELIJKE ZETEL
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 20247,7 k €↑
2023
Annual accounts 2023-21,9 k €↓
2022
Annual accounts 2022-18,7 k €↓
2021
Annual accounts 202159,2 k €↑
2020
Annual accounts 2020-33 k €↑
2019
Annual accounts 2019-45,7 k €↓
2018
Annual accounts 201862,6 k €↑
2017
Annual accounts 2017-46,6 k €↓
2016
Annual accounts 2016-24,5 k €↓
2015
Annual accounts 2015101,9 k €↑
2014
Annual accounts 2014-115,4 k €↓
2013
Annual accounts 2013-23,2 k €↓
2012
Annual accounts 2012-20,3 k €↓
2011
Annual accounts 2011-1,5 k €↑
2010
Annual accounts 2010-29,5 k €↓
2009
Annual accounts 2009-18,1 k €↑
2008
Annual accounts 2008-38,1 k €↓
2007
Annual accounts 2007-33,3 k €↑
2006
Annual accounts 2006-43,8 k €
14/12/1992
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

BRIMI

Overview

What does BRIMI do?

Trend over 19 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