ACTIVE

EQUIP'

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-748 k €

-148.6% YoY

Revenue

34,9 M €

+7.0% YoY

Equity

-185,4 k €

-133.0% YoY

Workforce

613,3 ETP

-52.7% YoY

What does EQUIP' do?

EQUIP' is a Public limited company incorporated in 1993. Its registered office is in Herstal. It employs on average 613,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0451.141.852

Incorporation

19/10/1993

Legal form

Public limited company

Registered office

Rue d'Abhooz 31
4040 Herstal · WallonieSee on map

Contributed capital

2 846 285,81 €

Latest accounts

31/12/2025

Average workforce

613,3 ETP

Joint committees (3)

Signals

Positive EBITDAHealthy social debtsHigh revenue

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
Revenue	34,9 M €	+7.0%	32,6 M €	+12.9%	28,9 M €	+22.5%	23,6 M €	+35.6%	17,4 M €	+11.5%	15,6 M €	-27.5%	21,5 M €	-6.3%	23 M €	-3.8%	23,9 M €	-7.2%	25,7 M €	+2.3%	25,2 M €	+1.7%	24,8 M €	+6.8%	23,2 M €	+0.6%	23 M €	+7.6%	21,4 M €	+20.5%	17,8 M €	+72.2%	10,3 M €	+118%	4,7 M €	-14.4%	5,5 M €	+12.0%	4,9 M €
EBITDA	60,7 k €	+124%	27,1 k €	-92.7%	372,3 k €	-19.7%	463,5 k €	+109%	221,6 k €	+80.2%	122,9 k €	-74.9%	489,3 k €	+175%	-652,5 k €	-37.2%	-475,5 k €	-211%	427,5 k €	+654%	-77,2 k €	-134%	227,2 k €	+408%	-73,8 k €	-130%	245,4 k €	-68.7%	785,1 k €	+22.6%	640,4 k €	+223%	198,4 k €	+270%	53,6 k €	-66.2%	158,7 k €	+111%	75,3 k €
Operating result	-608,4 k €	-1332%	-42,5 k €	-116%	260,7 k €	-19.7%	324,7 k €	+59.1%	204,1 k €	-0.2%	204,4 k €	-5.8%	217,1 k €	+120%	-1,1 M €	-31.4%	-814,4 k €	-1054%	85,4 k €	+120%	-419,3 k €	-429%	-79,2 k €	+63.4%	-216,2 k €	-242%	152,5 k €	-77.7%	682,3 k €	+29.0%	529 k €	+1528%	-37 k €	-227%	29,1 k €	-77.6%	129,5 k €	+205%	42,5 k €
Net result	-748 k €	-149%	-300,9 k €	-1694%	-16,8 k €	-116%	101,7 k €	-1.2%	102,9 k €	-35.7%	160,2 k €	-14.4%	187 k €	+117%	-1,1 M €	-29.7%	-852,1 k €	-1628%	-49,3 k €	+89.3%	-459,9 k €	-87.8%	-244,9 k €	+5.7%	-259,8 k €	-479%	-44,9 k €	-125%	181 k €	-27.2%	248,6 k €	+939%	-29,6 k €	-420%	-5,7 k €	-110%	56,8 k €	+449%	10,3 k €
Balance sheet
Equity	-185,4 k €	-133%	562,5 k €	-34.9%	863,5 k €	-1.9%	880,3 k €	+13.1%	778,5 k €	+15.2%	675,6 k €	+31.1%	515,4 k €	+1227%	38,9 k €	-91.3%	446,7 k €	+48.2%	301,4 k €	+192%	103,3 k €	-37.7%	165,8 k €	-57.5%	389,8 k €	-40.0%	649,5 k €	-5.6%	688 k €	+1.7%	676,7 k €	+3.3%	655,4 k €	+134%	279,8 k €	-2.0%	285,5 k €	+24.8%	228,8 k €
Total assets	5 M €	-19.7%	6,3 M €	+15.3%	5,4 M €	+6.4%	5,1 M €	+24.4%	4,1 M €	+47.3%	2,8 M €	-20.5%	3,5 M €	-3.9%	3,6 M €	-16.0%	4,3 M €	+8.6%	4 M €	+6.2%	3,8 M €	-36.0%	5,9 M €	+1.9%	5,8 M €	+12.6%	5,1 M €	-4.2%	5,4 M €	+13.9%	4,7 M €	+25.5%	3,7 M €	+174%	1,4 M €	+20.3%	1,1 M €	+6.7%	1,1 M €
Cash	190,9 k €	-78.7%	898,4 k €	-15.1%	1,1 M €	+358%	231,2 k €	-61.9%	606,2 k €	+17.9%	514,2 k €	-20.5%	646,6 k €	-46.4%	1,2 M €	+25.7%	959,9 k €	+223%	297,1 k €	-34.0%	450,2 k €	+534%	71 k €	-46.1%	131,7 k €	-37.1%	209,5 k €	+3.8%	201,7 k €	-36.4%	317,3 k €	+392%	64,5 k €	-19.0%	79,6 k €	-8.9%	87,3 k €	+13.9%	76,7 k €
Debts	4,4 M €	-18.9%	5,4 M €	+24.9%	4,4 M €	+5.0%	4,1 M €	+25.8%	3,3 M €	+57.0%	2,1 M €	-29.4%	3 M €	-7.5%	3,2 M €	-16.4%	3,8 M €	+6.6%	3,6 M €	-0.2%	3,6 M €	-31.5%	5,3 M €	+1.5%	5,2 M €	+20.8%	4,3 M €	-5.8%	4,6 M €	+14.7%	4 M €	+30.0%	3,1 M €	+183%	1,1 M €	+51.0%	717 k €	-3.4%	742,4 k €
Other
Workforce	613,3 ETP	-52.7%	1 297,5 ETP	+136%	550,5 ETP	+10.3%	499,1 ETP	+22.5%	407,3 ETP	+4.9%	388,3 ETP	-22.1%	498,5 ETP	-32.5%	738,8 ETP	-8.8%	810,5 ETP	-2.9%	835,0 ETP	-0.8%	842,0 ETP	+1.1%	832,7 ETP	+9.7%	759,0 ETP	+72.1%	441,0 ETP	+9.1%	404,2 ETP	+30.3%	310,1 ETP	+349%	69,1 ETP	-21.8%	88,4 ETP	-56.1%	201,3 ETP	+9.8%	183,4 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 31/12/2025 · 2 active · 29 ended

Active mandates

REWISE

Représentant Légal · since 17 juin 2024 · until 15 juin 2027 · 0428.161.463

Represented by Pascal CELEN

Active

Felipe Navio Garcia

Director · since 11 juin 2021 · until 15 juin 2026

Active

Ended mandates

D2L GROUPE SAS

Managing director · since 26 avril 2016 · until 11 juin 2021

Represented by Elodie LEGOFF

Ended

D2L GROUPE SAS

Managing director · since 26 avril 2016 · until 30 juin 2022

Represented by GUILHEM DUFAURE DE LAJARTE

Ended

D2L HOLDING SARL

Director · since 26 avril 2016 · until 11 juin 2021

Represented by Guilhem DUFAURE DE LAJARTE

Ended

GEL GROUPE SA

Director · since 26 avril 2016 · until 30 juin 2022

Represented by Emilie LEGOFF

Ended

At this address

Other companies at this address

Company	CBE no.
A&T EFFICIENCY● Active	0724.982.849
Atvisor● Active	1026.069.760
CAP MULTI SERVICES● Active	0894.100.270
CAP PURCHASING SOLUTIONS● Active	0472.586.671
CR OUTDOOR INTL● Active	0804.523.740
Danly Europ S.A.● Active	0412.633.248
Deluxe Belgium● Active	0738.723.393
DISA● Active	0429.979.818
DM Belgium● Active	0769.894.938
D.T.L.G.● Bankrupt	0462.731.174
EELIX● Active	0666.419.197
EVEILLATION● Bankrupt	0795.478.786
FORDIBEL● Active	0870.674.077
GLOBAL CRANES● Active	0891.971.220
H AUB● Active	0788.415.802
JIM CONSULTING & SERVICES● Active	0768.234.753
KBOSS & KO● Active	0799.442.227
LE STUDIO 17 PHOTOGRAPHIE● Active	0680.577.437
LIEGEOISE DE DEMANTELEMENT● Liquidation	0634.841.046
MDxHealth● Active	0479.292.440

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	14/07/2026	08/07/2025	27/06/2024	03/07/2023	29/06/2022	25/07/2022
General meeting	15/06/2026	30/06/2025	17/06/2024	15/06/2023	15/06/2022	09/06/2021
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

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	15/06/2026	14/07/2026	French	PDF
Full model	31/12/2024	30/06/2025	08/07/2025	French	PDF
Full model	31/12/2023	17/06/2024	27/06/2024	French	PDF
Full model	31/12/2022	15/06/2023	03/07/2023	French	PDF
Full model	31/12/2021	15/06/2022	29/06/2022	French	PDF
Full modelCorrection	31/12/2020	09/06/2021	25/07/2022	French	PDF
Full model	31/12/2020	09/06/2021	24/06/2021	French	PDF
Full model	31/12/2019	31/08/2020	12/10/2020	French	PDF
Full model	31/12/2018	28/06/2019	12/10/2020	French	PDF
Full model	31/12/2017	13/06/2018	11/11/2018	French	PDF
Full model	31/12/2016	30/06/2017	25/08/2017	French	PDF
Full model	31/12/2015	30/06/2016	29/08/2016	French	PDF
Full model	31/12/2014	30/06/2015	21/08/2015	French	PDF
Full model	31/12/2013	30/06/2014	25/08/2014	French	PDF
Full model	31/12/2012	30/06/2013	30/08/2013	French	PDF
Full model	31/12/2011	30/06/2012	28/08/2012	French	PDF
Full model	31/12/2010	30/06/2011	26/08/2011	French	PDF
Full model	31/12/2009	30/06/2010	31/08/2010	French	PDF
Full model	31/12/2008	30/06/2009	22/08/2009	French	PDF
Full model	31/12/2007	30/06/2008	29/08/2008	French	PDF
Full model	31/12/2006	10/08/2007	29/09/2007	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 31/12/2025 · 2 active · 29 ended

Active mandates

REWISE

Représentant Légal · since 17 juin 2024 · until 15 juin 2027 · 0428.161.463

Represented by Pascal CELEN

Active

Felipe Navio Garcia

Director · since 11 juin 2021 · until 15 juin 2026

Active

Ended mandates

D2L GROUPE SAS

Managing director · since 26 avril 2016 · until 11 juin 2021

Represented by Elodie LEGOFF

Ended

D2L GROUPE SAS

Managing director · since 26 avril 2016 · until 30 juin 2022

Represented by GUILHEM DUFAURE DE LAJARTE

Ended

D2L HOLDING SARL

Director · since 26 avril 2016 · until 11 juin 2021

Represented by Guilhem DUFAURE DE LAJARTE

Ended

GEL GROUPE SA

Director · since 26 avril 2016 · until 30 juin 2022

Represented by Emilie LEGOFF

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Capital / shares22/05/2026
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - CAPITAL, ACTIONS
PDF
Mandates03/06/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates10/10/2024
DEMISSIONS, NOMINATIONS
PDF
Registered office13/09/2023
SIEGE SOCIAL
PDF
Registered office31/01/2022
SIEGE SOCIAL - ADRESSE AUTRE QUE SIEGE SOCIAL
PDF
Mandates03/09/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates06/08/2021
ANNEE COMPTABLE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DEMISSIONS, NOMINATIONS - OBJET
PDF
Mandates16/04/2019
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

2025
Annual accounts 2025-748 k €↓
2024
Annual accounts 2024-300,9 k €↓
2023
Annual accounts 2023-16,8 k €↓
2022
Annual accounts 2022101,7 k €↓
2021
Annual accounts 2021102,9 k €↓
2020
Annual accounts 2020160,2 k €↓
2019
Annual accounts 2019187 k €↑
2018
Annual accounts 2018-1,1 M €↓
2017
Annual accounts 2017-852,1 k €↓
2016
Annual accounts 2016-49,3 k €↑
2015
Annual accounts 2015-459,9 k €↓
2014
Annual accounts 2014-244,9 k €↑
2013
Annual accounts 2013-259,8 k €↓
2012
Annual accounts 2012-44,9 k €↓
2011
Annual accounts 2011181 k €↓
2010
Annual accounts 2010248,6 k €↑
2009
Annual accounts 2009-29,6 k €↓
2009
Name changeEquip'
2008
Annual accounts 2008-5,7 k €↓
2007
Annual accounts 200756,8 k €↑
2006
Annual accounts 200610,3 k €
2006
Name changeIDEAL INTERIM
19/10/1993
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

EQUIP'

Overview

What does EQUIP' 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