ACTIVE

EPIMO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-25,1 k €

-39.8% YoY

Gross margin

766,4 k €

+7.0% YoY

Equity

767,2 k €

-16.7% YoY

Workforce

14,4 ETP

-7.7% YoY

What does EPIMO do?

EPIMO is a Private limited company incorporated in 1993. Its main activity is: Retail sale in non-specialised stores with food, beverages or tobacco predominating. Its registered office is in Rendeux. It employs on average 14,4 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0451.227.865

Incorporation

04/11/1993

Legal form

Private limited company

Registered office

Route de Marche, Rendeux-Haut 10
6987 Rendeux · WallonieSee on map

Contributed capital

68 200,00 €

Latest accounts

31/12/2025

Average workforce

14,4 ETP

Activities (NACE)

47110Retail sale in non-specialised stores with food, beverages or tobacco predominating· main 47112Retail sale in non-specialised stores with food, beverages or tobacco predominating 47114Retail sale in non-specialised stores with food, beverages or tobacco predominating 52112Warehousing and storage

Joint committees (2)

Signals

Solid equityGood 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	766,4 k €	+7.0%	716,1 k €	-31.5%	1 M €	+49.7%	698,1 k €	-24.0%	919,1 k €	+18.2%	777,3 k €	-34.0%	1,2 M €	+150%	471,8 k €	+22.9%	383,8 k €	+32.5%	289,8 k €	-11.7%	328,3 k €	-5.1%	346 k €	+10.1%	314,2 k €	-2.6%	322,7 k €	+11.7%	288,8 k €	+37.4%	210,2 k €	-14.6%	246 k €	-9.4%	271,6 k €	-17.4%	328,7 k €	-10.3%	366,3 k €
EBITDA	150,8 k €	-2.7%	155 k €	-67.2%	472,4 k €	+303%	117,4 k €	-65.2%	337,5 k €	+28.1%	263,4 k €	-62.8%	707,5 k €	+382%	-251,1 k €	-211%	226,6 k €	+68.7%	134,3 k €	-15.7%	159,3 k €	-0.9%	160,7 k €	+49.1%	107,8 k €	-21.1%	136,7 k €	+23.9%	110,3 k €	+35.9%	81,2 k €	-29.4%	115 k €	-3.0%	118,5 k €	-28.7%	166,4 k €	-20.8%	210,1 k €
Operating result	-32,1 k €	-222%	-10 k €	-103%	309,4 k €	+728%	-49,3 k €	-125%	195,3 k €	+39.3%	140,1 k €	-76.1%	586 k €	+295%	-300,5 k €	-267%	179,5 k €	+102%	88,9 k €	-2.2%	90,9 k €	+15.8%	78,5 k €	+37.6%	57 k €	-32.5%	84,5 k €	+79.0%	47,2 k €	+516%	7,7 k €	-77.9%	34,7 k €	+34.3%	25,8 k €	-76.0%	107,9 k €	-28.8%	151,4 k €
Net result	-25,1 k €	-39.8%	-18 k €	-110%	178,1 k €	+603%	-35,4 k €	-125%	140,7 k €	+74.6%	80,6 k €	-82.9%	471,3 k €	+233%	-354,3 k €	-303%	174,3 k €	+156%	68,1 k €	+125%	-274,3 k €	-492%	70 k €	+24.7%	56,2 k €	-4.7%	58,9 k €	+34.7%	43,8 k €	+288%	11,3 k €	+43.2%	7,9 k €	+114%	-56,3 k €	-324%	25,1 k €	-65.0%	71,8 k €
Balance sheet
Equity	767,2 k €	-16.7%	921,4 k €	-14.2%	1,1 M €	+19.3%	900,7 k €	-4.2%	940,1 k €	+16.1%	809,4 k €	+10.7%	731,2 k €	+181%	259,9 k €	-57.7%	614,3 k €	+39.6%	440 k €	+18.3%	371,9 k €	-42.5%	646,2 k €	+11.0%	582,2 k €	+10.7%	526 k €	+12.6%	467,1 k €	+10.3%	423,3 k €	+58.3%	267,4 k €	+3.0%	259,5 k €	-17.8%	315,8 k €	+8.6%	290,7 k €
Total assets	2,2 M €	-7.6%	2,4 M €	-4.1%	2,5 M €	+5.7%	2,4 M €	+5.0%	2,3 M €	+15.7%	1,9 M €	-2.8%	2 M €	+125%	891,9 k €	-22.0%	1,1 M €	+4.0%	1,1 M €	+19.0%	924,7 k €	-26.7%	1,3 M €	+1.0%	1,2 M €	+0.9%	1,2 M €	+0.2%	1,2 M €	+0.5%	1,2 M €	+12.4%	1,1 M €	+8.1%	1 M €	+2.9%	983,9 k €	+0.6%	977,5 k €
Cash	299,4 k €	-52.1%	625,2 k €	+109%	299,1 k €	-57.0%	696,3 k €	+8.9%	639,4 k €	+6.2%	602,4 k €	-32.8%	895,8 k €	+875%	91,9 k €	-34.3%	139,8 k €	+49.0%	93,8 k €	+16.6%	80,5 k €	+7.0%	75,2 k €	-30.9%	108,9 k €	-17.6%	132,2 k €	-9.0%	145,3 k €	+12.6%	129 k €	-12.1%	146,8 k €	+4.8%	140 k €	-22.9%	181,6 k €	-30.7%	262,2 k €
Debts	1,4 M €	-2.3%	1,4 M €	+4.2%	1,4 M €	-2.3%	1,4 M €	+13.4%	1,3 M €	+18.1%	1,1 M €	-10.6%	1,2 M €	+93.1%	613,8 k €	+16.0%	529 k €	-15.7%	627,8 k €	+17.2%	535,5 k €	-12.9%	614,6 k €	-2.4%	629,8 k €	-11.5%	711,4 k €	-7.4%	768,3 k €	-4.7%	806,4 k €	-1.7%	820,4 k €	+9.0%	752,6 k €	+12.7%	668 k €	-2.7%	686,8 k €
Other
Workforce	14,4 ETP	-7.7%	15,6 ETP	+5.4%	14,8 ETP	-5.7%	15,7 ETP	+7.5%	14,6 ETP	+4.3%	14,0 ETP	+20.7%	11,6 ETP	+13.7%	10,2 ETP	+75.9%	5,8 ETP	0.0%	5,8 ETP	-3.3%	6,0 ETP	-1.6%	6,1 ETP	-17.6%	7,4 ETP	+13.8%	6,5 ETP	-8.5%	7,1 ETP	+16.4%	6,1 ETP	-1.6%	6,2 ETP	-10.1%	6,9 ETP	-6.8%	7,4 ETP	-2.6%	7,6 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

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

Active mandates

Cédric WYEME

Administrator - manager · since 01 octobre 2017

Active

Sandrine WYEME

Administrator - manager · since 01 octobre 2017

Active

Jacqueline PIERRET

Administrator - manager · since 19 octobre 2016

Active

Ended mandates

Cédric WYEME

Manager · since 01 octobre 2017

Ended

Sandrine WYEME

Manager · since 01 octobre 2017

Ended

Jacqueline PIERRET

Manager · since 19 octobre 2016

Ended

ALEX WYEME

Mandate

Ended

At this address

Other companies at this address

Company	CBE no.
CHINEZ MALIN● Active	1009.207.695
WPFamilyHouse● Active	0727.620.853

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	17/08/2026	30/07/2025	26/09/2024	04/07/2023	14/10/2022	26/10/2021
General meeting	16/08/2026	24/07/2025	20/09/2024	30/06/2023	04/10/2022	25/10/2021
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

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	16/08/2026	17/08/2026	French	PDF
Abridged model	31/12/2024	24/07/2025	30/07/2025	French	PDF
Abridged model	31/12/2023	20/09/2024	26/09/2024	French	PDF
Abridged model	31/12/2022	30/06/2023	04/07/2023	French	PDF
Abridged model	31/12/2021	04/10/2022	14/10/2022	French	PDF
Abridged model	31/12/2020	25/10/2021	26/10/2021	French	PDF
Abridged model	31/12/2019	30/09/2020	12/10/2020	French	PDF
Abridged model	31/12/2018	05/09/2019	20/09/2019	French	PDF
Abridged model	31/12/2017	21/09/2018	26/09/2018	French	PDF
Abridged model	31/12/2016	29/11/2017	30/11/2017	French	PDF
Abridged model	31/12/2015	29/07/2016	29/07/2016	French	PDF
Abridged modelCorrection	31/12/2014	18/08/2015	06/11/2015	French	PDF
Abridged model	31/12/2014	18/08/2015	19/08/2015	French	PDF
Abridged model	31/12/2013	18/07/2014	29/08/2014	French	PDF
Abridged model	31/12/2012	30/08/2013	30/08/2013	French	PDF
Abridged model	31/12/2011	27/07/2012	27/07/2012	French	PDF
Abridged model	31/12/2010	16/11/2011	16/11/2011	French	PDF
Abridged model	31/12/2009	26/11/2010	26/11/2010	French	PDF
Abridged model	31/12/2008	18/09/2009	18/09/2009	French	PDF
Abridged model	31/12/2007	06/11/2008	06/11/2008	French	PDF
Abridged model	31/12/2006	07/08/2007	27/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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

Cédric WYEME

Administrator - manager · since 01 octobre 2017

Active

Sandrine WYEME

Administrator - manager · since 01 octobre 2017

Active

Jacqueline PIERRET

Administrator - manager · since 19 octobre 2016

Active

Ended mandates

Cédric WYEME

Manager · since 01 octobre 2017

Ended

Sandrine WYEME

Manager · since 01 octobre 2017

Ended

Jacqueline PIERRET

Manager · since 19 octobre 2016

Ended

ALEX WYEME

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates10/12/2020
MODIFICATION FORME JURIDIQUE - DIVERS - OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates16/10/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates02/02/2017
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 2025-25,1 k €↓
2024
Annual accounts 2024-18 k €↓
2023
Annual accounts 2023178,1 k €↑
2022
Annual accounts 2022-35,4 k €↓
2021
Annual accounts 2021140,7 k €↑
2020
Annual accounts 202080,6 k €↓
2019
Annual accounts 2019471,3 k €↑
2018
Annual accounts 2018-354,3 k €↓
2017
Annual accounts 2017174,3 k €↑
2016
Annual accounts 201668,1 k €↑
2015
Annual accounts 2015-274,3 k €↓
2014
Annual accounts 201470 k €↑
2013
Annual accounts 201356,2 k €↓
2012
Annual accounts 201258,9 k €↑
2011
Annual accounts 201143,8 k €↑
2010
Annual accounts 201011,3 k €↑
2009
Annual accounts 20097,9 k €↑
2008
Annual accounts 2008-56,3 k €↓
2007
Annual accounts 200725,1 k €↓
2006
Annual accounts 200671,8 k €
04/11/1993
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

EPIMO

Overview

What does EPIMO 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