IMMODEL
0451.819.169 · rovalta.com · 22/09/2026
ACTIVE
IMMODEL
Financial year 2024 · closed on 31/12/2024
Net result
134,1 k €
+1599.8% YoY
Gross margin
183 k €
+8034.5% YoY
Equity
158,2 k €
+557.8% YoY
Overview
What does IMMODEL do?
IMMODEL is a Private limited company incorporated in 1993. Its registered office is in Fléron.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0451.819.169
Incorporation
10/12/1993
Legal form
Private limited company
Registered office
Rue François Lapierre 38
4620 Fléron · WallonieSee on map
4620 Fléron · WallonieSee on map
Contributed capital
6 197,33 €
Latest accounts
31/12/2024
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 16 financial years
| 2024 | 2023 | 2023 | 2022 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2007 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||
| Gross margin | 183 k € | +8035% | -2,3 k € | -116% | 14,2 k € | +354% | 3,1 k € | -76.1% | 13,1 k € | +18.9% | 11 k € | -8.3% | 12 k € | +1.2% | 11,9 k € | -8.5% | 13 k € | -0.8% | 13,1 k € | +15.9% | 11,3 k € | -47.9% | 21,6 k € | +137% | 9,1 k € | -48.2% | 17,6 k € | +23.5% | 14,3 k € | +40.5% | 10,2 k € |
| EBITDA | 181,6 k € | +5105% | -3,6 k € | -128% | 12,9 k € | +582% | 1,9 k € | -83.8% | 11,7 k € | +19.3% | 9,8 k € | -9.4% | 10,8 k € | +1.1% | 10,7 k € | -9.3% | 11,8 k € | -0.9% | 11,9 k € | +17.5% | 10,2 k € | -50.7% | 20,6 k € | +153% | 8,1 k € | -51.1% | 16,7 k € | +25.2% | 13,3 k € | +49.4% | 8,9 k € |
| Operating result | 181,6 k € | +2288% | -8,3 k € | -205% | 7,9 k € | +381% | -2,8 k € | -140% | 7 k € | +37.2% | 5,1 k € | -16.7% | 6,1 k € | +2.0% | 6 k € | -15.5% | 7,1 k € | -1.4% | 7,2 k € | +32.7% | 5,4 k € | -65.8% | 15,9 k € | +363% | 3,4 k € | -71.3% | 11,9 k € | +39.0% | 8,6 k € | +105% | 4,2 k € |
| Net result | 134,1 k € | +1600% | -8,9 k € | -230% | 6,9 k € | +336% | -2,9 k € | -175% | 3,9 k € | +144% | -9 k € | -331% | -2,1 k € | +80.0% | -10,4 k € | -1036% | -914,5 € | -117% | 5,5 k € | +15.7% | 4,7 k € | -48.7% | 9,2 k € | +644% | 1,2 k € | -78.1% | 5,6 k € | +64.6% | 3,4 k € | +385% | -1,2 k € |
| Balance sheet | |||||||||||||||||||||||||||||||
| Equity | 158,2 k € | +558% | 24 k € | -27.1% | 33 k € | +26.3% | 26,1 k € | -13.0% | 30 k € | +14.9% | 26,1 k € | -25.6% | 35,1 k € | -5.6% | 37,2 k € | -21.8% | 47,6 k € | -1.9% | 48,5 k € | +12.7% | 43 k € | +12.3% | 38,3 k € | +31.6% | 29,1 k € | +4.4% | 27,9 k € | +25.4% | 22,2 k € | +71.5% | 13 k € |
| Total assets | 208,5 k € | +676% | 26,9 k € | -25.0% | 35,8 k € | +10.6% | 32,4 k € | -35.6% | 50,3 k € | +6.2% | 47,3 k € | -26.4% | 64,3 k € | -4.9% | 67,6 k € | +12.5% | 60,1 k € | -15.3% | 71 k € | -3.8% | 73,8 k € | -7.8% | 80 k € | -8.2% | 87,2 k € | -5.0% | 91,7 k € | -3.9% | 95,5 k € | -6.7% | 102,3 k € |
| Cash | 14 k € | +17967% | 77,4 € | -90.2% | 792,7 € | -83.4% | 4,8 k € | +76760% | 6,2 € | 0 € | 0 € | -100% | 2,2 k € | +89.5% | 1,2 k € | +35.1% | 852,8 € | +5.8% | 805,8 € | -64.5% | 2,3 k € | +67.4% | 1,4 k € | +7.1% | 1,3 k € | -41.1% | 2,1 k € | +157% | 835,3 € | ||
| Debts | 2,8 k € | 0.0% | 2,8 k € | 0.0% | 2,8 k € | -54.9% | 6,2 k € | -69.2% | 20,3 k € | +4.3% | 19,4 k € | -22.3% | 25 k € | -12.7% | 28,7 k € | +471% | 5 k € | -71.3% | 17,5 k € | -38.2% | 28,3 k € | -32.2% | 41,7 k € | -26.3% | 56,6 k € | -11.4% | 63,9 k € | -11.0% | 71,7 k € | -19.7% | 89,4 k € |
Estimate
Indicative valuation
As an indication, this company is worth
between 500 k€ and 1 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2024 · 1 active · 5 ended
Active mandates
Active
Ended mandates
At this address
Other companies at this address
Financials
Annual accounts
Full financial information
| 2024 | 2023 | 2023 | 2022 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro model |
| Start of the financial year | 01/01/2024 | 01/02/2023 | 01/02/2022 | 01/02/2021 | 01/02/2019 | 01/02/2018 |
| Closing of the financial year | 31/12/2024 | 31/12/2023 | 31/01/2023 | 31/01/2022 | 31/01/2020 | 31/01/2019 |
| Length of the financial year | 12 months | 11 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 18/07/2025 | 07/10/2024 | 09/10/2023 | 18/07/2022 | 30/10/2020 | 31/08/2019 |
| General meeting | 27/06/2025 | 04/10/2024 | 08/10/2023 | 24/06/2022 | 26/06/2020 | 28/06/2019 |
| 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 daysFilings
Annual accounts filings
16 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2024 | 27/06/2025 | 18/07/2025 | French | |
| Micro model | 31/12/2023 | 04/10/2024 | 07/10/2024 | French | |
| Micro model | 31/01/2023 | 08/10/2023 | 09/10/2023 | French | |
| Micro model | 31/01/2022 | 24/06/2022 | 18/07/2022 | French | |
| Micro model | 31/01/2020 | 26/06/2020 | 30/10/2020 | French | |
| Micro model | 31/01/2019 | 28/06/2019 | 31/08/2019 | French | |
| Micro model | 31/01/2018 | 29/06/2018 | 31/08/2018 | French | |
| Micro model | 31/01/2017 | 24/06/2017 | 09/08/2017 | French | |
| Abridged model | 31/01/2016 | 24/06/2016 | 01/08/2016 | French | |
| Abridged model | 31/01/2015 | 15/04/2016 | 20/04/2016 | French | |
| Abridged model | 31/01/2014 | 22/03/2016 | 20/04/2016 | French | |
| Abridged model | 31/01/2013 | 11/11/2013 | 12/11/2013 | French | |
| Abridged model | 31/01/2012 | 25/09/2013 | 07/10/2013 | French | |
| Abridged model | 31/01/2011 | 01/05/2012 | 18/09/2013 | French | |
| Abridged model | 31/01/2010 | 05/11/2010 | 10/05/2011 | French | |
| Abridged model | 31/01/2007 | 25/05/2007 | 23/08/2007 | French |
Valuation
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2024 · 1 active · 5 ended
Active mandates
Active
Ended mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2024Annual accounts 2024134,1 k €↑
- 2023Annual accounts 2023-8,9 k €↓
- 2023Annual accounts 20236,9 k €↑
- 2022Annual accounts 2022-2,9 k €↓
- 2020Annual accounts 20203,9 k €↑
- 2019Annual accounts 2019-9 k €↓
- 2018Annual accounts 2018-2,1 k €↑
- 2017Annual accounts 2017-10,4 k €↓
- 2016Annual accounts 2016-914,5 €↓
- 2015Annual accounts 20155,5 k €↑
- 2014Annual accounts 20144,7 k €↓
- 2013Annual accounts 20139,2 k €↑
- 2012Annual accounts 20121,2 k €↓
- 2011Annual accounts 20115,6 k €↑
- 2010Annual accounts 20103,4 k €↑
- 2007Annual accounts 2007-1,2 k €
- 10/12/1993IncorporationPrivate limited company