ACTIVE

Passages-Service d' Aide en Milieu ouvert de Namur

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

49 k €

+113.9% YoY

Gross margin

1,1 M €

+25.1% YoY

Equity

255,1 k €

+81.4% YoY

Workforce

14,3 ETP

+3.6% YoY

What does Passages-Service d' Aide en Milieu ouvert de Namur do?

Passages-Service d' Aide en Milieu ouvert de Namur is a Non-profit organization incorporated in 1993. Its main activity is: Technical and vocational secondary education. Its registered office is in Namur. It employs on average 14,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0452.251.414

Incorporation

20/12/1993

Legal form

Non-profit organization

Registered office

Rue de l'Armée Grouchy(NR) 20
5000 Namur · WallonieSee on map

Latest accounts

31/12/2025

Average workforce

14,3 ETP

Activities (NACE)

85323Technical and vocational secondary education· main 88999Other social work activities without accommodation n.e.c.88999Other social work activities without accommodation n.e.c.

Signals

ProfitableLow riskGood 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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	1,1 M €	+25.1%	905,1 k €	+15.6%	783,2 k €	+17.7%	665,2 k €	+13.8%	584,4 k €	+1.3%	576,7 k €	+7.9%	534,7 k €	-1.1%	540,8 k €	+27.4%	424,6 k €	+16.5%	364,4 k €	+16.5%	312,7 k €	+11.6%	280,2 k €	+8.1%	259,1 k €	+4.7%	247,4 k €	+3.4%	239,3 k €	+18.9%	201,2 k €	-16.4%	240,5 k €	+8.6%	221,4 k €	+11.8%	198,1 k €
EBITDA	56,6 k €	+77.1%	32 k €	+263%	8,8 k €	-56.6%	20,3 k €	+202%	6,7 k €	+45.4%	4,6 k €	-66.8%	14 k €	-82.7%	80,9 k €	+1864%	4,1 k €	-60.6%	10,5 k €	-19.8%	13 k €	+121%	5,9 k €	-58.0%	14 k €	+13.4%	12,3 k €	+475%	-3,3 k €	-75.2%	-1,9 k €	+71.4%	-6,6 k €	-196%	6,8 k €	-67.8%	21,2 k €
Operating result	46,7 k €	+107%	22,5 k €	+250633%	-9 €	-100%	20,3 k €	+202%	6,7 k €	+140%	2,8 k €	-60.7%	7,1 k €	-90.4%	74,1 k €	+8491%	-883 €	-116%	5,5 k €	-32.1%	8 k €	+41.5%	5,7 k €	-58.9%	13,8 k €	+18.4%	11,7 k €	+409%	-3,8 k €	+54.6%	-8,3 k €	+35.2%	-12,8 k €	-4182%	314 €	-98.0%	15,7 k €
Net result	49 k €	+114%	22,9 k €	+4736%	-494 €	-102%	20,3 k €	+205%	6,7 k €	+146%	2,7 k €	-80.3%	13,7 k €	-82.9%	79,9 k €	+2306%	3,3 k €	-65.3%	9,6 k €	-11.4%	10,8 k €	+189%	3,8 k €	+35.2%	2,8 k €	+0.0%	2,8 k €	+111%	-24,7 k €	-100%	-12,3 k €	+5.5%	-13 k €	-3015%	447 €	-97.0%	14,9 k €
Balance sheet
Equity	255,1 k €	+81.4%	140,6 k €	+15.2%	122 k €	+21.4%	100,5 k €	+25.2%	80,3 k €	+9.0%	73,6 k €	+1.2%	72,7 k €	+10.5%	65,8 k €	+615%	-12,8 k €	-14.8%	-11,1 k €	+29.3%	-15,7 k €	+66.1%	-46,5 k €	+7.5%	-50,2 k €	+5.2%	-53 k €	+5.0%	-55,8 k €	-79.4%	-31,1 k €	-54.4%	-20,1 k €	-302%	10 k €	+4.7%	9,5 k €
Total assets	935,5 k €	+27.1%	736,2 k €	+24.2%	592,8 k €	+7.2%	553 k €	+19.3%	463,7 k €	+12.2%	413,4 k €	+20.5%	343,1 k €	+36.4%	251,6 k €	+69.9%	148,1 k €	+32.2%	112 k €	+5.9%	105,7 k €	+36.7%	77,3 k €	+19.6%	64,7 k €	+6.5%	60,8 k €	-21.9%	77,8 k €	-8.2%	84,7 k €	-1.6%	86,1 k €	+4.5%	82,4 k €	-6.3%	87,9 k €
Cash	527,9 k €	+43.7%	367,4 k €	+50.4%	244,2 k €	-39.4%	402,7 k €	+22.8%	328 k €	+28.1%	255,9 k €	+15.2%	222,3 k €	+55.6%	142,9 k €	+471%	25 k €	-11.8%	28,4 k €	-4.2%	29,6 k €	+460%	5,3 k €	+0.4%	5,3 k €	+136%	2,2 k €	-91.1%	24,9 k €	+6.1%	23,5 k €	-5.7%	24,9 k €	-7.7%	27 k €	+5.5%	25,6 k €
Debts	435,3 k €	-6.1%	463,5 k €	-0.1%	464,2 k €	+43.2%	324,1 k €	+10.4%	293,7 k €	+0.5%	292 k €	+159%	112,9 k €	+4.5%	108 k €	-0.7%	108,7 k €	+44.0%	75,5 k €	+16.9%	64,6 k €	-33.3%	96,8 k €	+2.9%	94,1 k €	-16.0%	111,9 k €	-16.1%	133,5 k €	+31.9%	101,2 k €	-4.2%	105,7 k €	+84.0%	57,5 k €	+1.1%	56,8 k €
Other
Workforce	14,3 ETP	+3.6%	13,8 ETP	+13.1%	12,2 ETP	+16.2%	10,5 ETP	+6.1%	9,9 ETP	-3.9%	10,3 ETP	+13.2%	9,1 ETP	+5.8%	8,6 ETP	+2.4%	8,4 ETP	+18.3%	7,1 ETP	-14.5%	8,3 ETP	+31.7%	6,3 ETP	+23.5%	5,1 ETP	-3.8%	5,3 ETP	-3.6%	5,5 ETP	0.0%	5,5 ETP	-11.3%	6,2 ETP	+6.9%	5,8 ETP	+52.6%	3,8 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 · 6 active · 15 ended

Active mandates

Alain PARMENTIER

Director

Active

François LALAOUI

Director

Active

Isabella DELUSSU

Director

Active

Michel GRAWEZ

Director

Active

Stéphanie JORIS

Director

Active

Thierry TOURNOY

Chairman of the board of directors

Active

Ended mandates

Daniel MARTIN

Director

Ended

François LALOUI

Director

Ended

Frédéric JANUS

Director

Ended

Geneviève BAZIER

Director

Ended

At this address

Other companies at this address

Company	CBE no.
FEDERATION INFOR JEUNES WALLONIE-BRUXELLES● Active	0412.520.610

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	29/06/2026	02/07/2025	28/06/2024	03/07/2023	07/07/2022	19/07/2021
General meeting	16/06/2026	19/06/2025	21/06/2024	26/06/2023	22/06/2022	03/06/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	16/06/2026	29/06/2026	French	PDF
Abridged model	31/12/2024	19/06/2025	02/07/2025	French	PDF
Abridged model	31/12/2023	21/06/2024	28/06/2024	French	PDF
Abridged model	31/12/2022	26/06/2023	03/07/2023	French	PDF
Abridged model	31/12/2021	22/06/2022	07/07/2022	French	PDF
Abridged model	31/12/2020	03/06/2021	19/07/2021	French	PDF
Abridged model	31/12/2019	24/08/2020	25/08/2020	French	PDF
Abridged model	31/12/2018	03/06/2019	26/06/2019	French	PDF
Abridged model	31/12/2017	18/06/2018	30/07/2018	French	PDF
Abridged model	31/12/2016	22/05/2017	10/07/2017	French	PDF
Abridged model	31/12/2015	09/05/2016	11/07/2016	French	PDF
Abridged model	31/12/2014	30/06/2015	31/07/2015	French	PDF
Abridged model	31/12/2013	09/07/2014	16/09/2014	French	PDF
Abridged model	31/12/2012	25/06/2013	03/07/2013	French	PDF
Abridged model	31/12/2011	05/07/2012	20/02/2013	French	PDF
Abridged model	31/12/2010	05/07/2011	20/02/2013	French	PDF
Abridged model	31/12/2009	06/07/2010	28/07/2010	French	PDF
Abridged model	31/12/2008	07/07/2009	18/07/2009	French	PDF
Abridged model	31/12/2007	19/06/2008	23/07/2008	French	PDF
Abridged model	31/12/2006	30/06/2007	07/09/2007	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 · 6 active · 15 ended

Active mandates

Alain PARMENTIER

Director

Active

François LALAOUI

Director

Active

Isabella DELUSSU

Director

Active

Michel GRAWEZ

Director

Active

Stéphanie JORIS

Director

Active

Thierry TOURNOY

Chairman of the board of directors

Active

Ended mandates

Daniel MARTIN

Director

Ended

François LALOUI

Director

Ended

Frédéric JANUS

Director

Ended

Geneviève BAZIER

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring21/08/2025
CAPITAL, ACTIONS - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Mandates20/08/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates15/07/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates05/07/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates03/10/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates08/11/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates26/11/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates02/10/2020
DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 202549 k €↑
2024
Annual accounts 202422,9 k €↑
2023
Annual accounts 2023-494 €↓
2022
Annual accounts 202220,3 k €↑
2021
Annual accounts 20216,7 k €↑
2020
Annual accounts 20202,7 k €↓
2019
Annual accounts 201913,7 k €↓
2018
Annual accounts 201879,9 k €↑
2017
Annual accounts 20173,3 k €↓
2016
Annual accounts 20169,6 k €↓
2015
Annual accounts 201510,8 k €↑
2014
Annual accounts 20143,8 k €↑
2013
Annual accounts 20132,8 k €↑
2012
Annual accounts 20122,8 k €↑
2011
Annual accounts 2011-24,7 k €↓
2010
Annual accounts 2010-12,3 k €↑
2009
Annual accounts 2009-13 k €↓
2008
Annual accounts 2008447 €↓
2007
Annual accounts 200714,9 k €
20/12/1993
IncorporationNon-profit organization

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

Passages-Service d' Aide en Milieu ouvert de Namur

Overview

What does Passages-Service d' Aide en Milieu ouvert de Namur 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