Xelor
0452.402.159 · rovalta.com · 23/09/2026
ACTIVE
Xelor
Financial year 2025 · closed on 31/12/2025
Net result
186,7 k €
+10.3% YoY
Gross margin
1,3 M €
-1.9% YoY
Equity
451,1 k €
+70.6% YoY
Workforce
17,5 ETP
-2.2% YoY
Overview
What does Xelor do?
Xelor is a Private limited company incorporated in 1994. Its registered office is in Grimbergen. It employs on average 17,5 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0452.402.159
Incorporation
31/03/1994
Legal form
Private limited company
Registered office
Antwerpselaan 1 box 2.04
1853 Grimbergen · FlandreSee on map
1853 Grimbergen · FlandreSee on map
Contributed capital
340 000,00 €
Latest accounts
31/12/2025
Average workforce
17,5 ETP
Joint committees (3)
- 200
- 2000
- 218
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 15 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||
| Gross margin | 1,3 M € | -1.9% | 1,3 M € | +1.5% | 1,3 M € | -6.2% | 1,4 M € | -18.9% | 1,7 M € | +9.0% | 1,6 M € | +2.3% | 1,5 M € | -25.3% | 2 M € | +16.8% | 1,7 M € | -13.1% | 2 M € | -0.4% | 2 M € | +40.3% | 1,4 M € | +11.1% | 1,3 M € | -13.9% | 1,5 M € | -11.8% | 1,7 M € |
| EBITDA | 227,5 k € | +14.5% | 198,7 k € | +322% | -89,6 k € | +42.8% | -156,6 k € | -839% | 21,2 k € | +109% | -226,7 k € | +4.2% | -236,5 k € | -241% | 168,1 k € | +183% | -203,7 k € | -51.2% | -134,7 k € | -16.8% | -115,3 k € | -309% | 55,3 k € | +178% | -71,3 k € | -1016% | -6,4 k € | -104% | 151 k € |
| Operating result | 218,2 k € | +14.8% | 190,1 k € | +293% | -98,7 k € | +40.8% | -166,9 k € | -1115% | 16,4 k € | +106% | -266,9 k € | +5.3% | -281,9 k € | -325% | 125,3 k € | +150% | -248,9 k € | -35.8% | -183,3 k € | -27.3% | -143,9 k € | -939% | 17,2 k € | +121% | -80,2 k € | -391% | -16,3 k € | -112% | 140,1 k € |
| Net result | 186,7 k € | +10.3% | 169,2 k € | +246% | -115,5 k € | +37.8% | -185,9 k € | -29881% | 624,1 € | +100% | -254,4 k € | +10.3% | -283,7 k € | -324% | 126,6 k € | +150% | -251,3 k € | -35.3% | -185,7 k € | -153% | -73,4 k € | -334% | 31,4 k € | +152% | -60,8 k € | -373% | 22,3 k € | -73.3% | 83,3 k € |
| Balance sheet | |||||||||||||||||||||||||||||
| Equity | 451,1 k € | +70.6% | 264,4 k € | +178% | 95,2 k € | -54.8% | 210,7 k € | +43.7% | 146,6 k € | -64.9% | 417,5 k € | -37.9% | 672 k € | -29.7% | 955,7 k € | +0.4% | 952,1 k € | -20.9% | 1,2 M € | -13.4% | 1,4 M € | +0.1% | 1,4 M € | +2.3% | 1,4 M € | -4.3% | 1,4 M € | -0.0% | 1,4 M € |
| Total assets | 1,1 M € | +20.5% | 935,1 k € | -8.3% | 1 M € | -6.8% | 1,1 M € | -22.8% | 1,4 M € | -12.2% | 1,6 M € | -6.4% | 1,7 M € | -24.3% | 2,3 M € | +11.5% | 2 M € | -11.1% | 2,3 M € | +2.6% | 2,2 M € | -7.1% | 2,4 M € | +10.4% | 2,2 M € | -8.3% | 2,4 M € | -5.0% | 2,5 M € |
| Cash | 349,4 k € | +544% | 54,3 k € | -67.4% | 166,6 k € | +214% | 53 k € | -86.0% | 377,4 k € | +148% | 152 k € | +19.6% | 127 k € | -68.7% | 406,3 k € | +59.3% | 255,1 k € | -49.5% | 504,9 k € | -9.0% | 554,7 k € | +93.3% | 287 k € | -64.5% | 808,8 k € | -15.8% | 960,5 k € | +2.6% | 936,2 k € |
| Debts | 674,9 k € | +1.3% | 666,1 k € | -27.4% | 917,2 k € | +3.9% | 882,9 k € | -30.5% | 1,3 M € | +6.1% | 1,2 M € | +13.8% | 1,1 M € | -20.5% | 1,3 M € | +21.2% | 1,1 M € | -0.2% | 1,1 M € | +28.7% | 849,6 k € | -16.9% | 1 M € | +23.6% | 827 k € | -14.3% | 964,8 k € | -11.5% | 1,1 M € |
| Other | |||||||||||||||||||||||||||||
| Workforce | 17,5 ETP | -2.2% | 17,9 ETP | -21.8% | 22,9 ETP | -15.2% | 27,0 ETP | -16.9% | 32,5 ETP | -9.0% | 35,7 ETP | +2.3% | 34,9 ETP | -6.7% | 37,4 ETP | +5.1% | 35,6 ETP | -11.0% | 40,0 ETP | -11.5% | 45,2 ETP | +47.2% | 30,7 ETP | -5.0% | 32,3 ETP | -8.2% | 35,2 ETP | -5.6% | 37,3 ETP |
Estimate
Indicative valuation
As an indication, this company is worth
between 1 M€ and 2,5 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 2 active · 3 ended
Active mandates
Active
Active
Ended mandates
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
BEL PAL● Active | 1020.640.037 |
Captains of Finance● Active | 0646.860.039 |
In4Care Community● Active | 0890.146.333 |
In4Care Services● Active | 0804.142.965 |
IT Ventures● Active | 0727.756.752 |
Pink Peaks Club● Active | 1000.502.045 |
RAVENSBURGER● Active | 0447.576.806 |
SplendIT● Active | 0467.408.257 |
VOODOO VILLAGE● Active | 0744.923.673 |
ZIRKA INVEST● Active | 0784.611.917 |
Financials
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 | 24/07/2026 | 31/08/2025 | 31/08/2024 | 13/07/2023 | 19/04/2022 | 27/08/2021 |
| General meeting | 30/06/2026 | 20/05/2025 | 28/06/2024 | 13/06/2023 | 30/03/2022 | 18/05/2021 |
| 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 daysFilings
Annual accounts filings
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 30/06/2026 | 24/07/2026 | Dutch | |
| Abridged model | 31/12/2024 | 20/05/2025 | 31/08/2025 | Dutch | |
| Abridged model | 31/12/2023 | 28/06/2024 | 31/08/2024 | Dutch | |
| Abridged model | 31/12/2022 | 13/06/2023 | 13/07/2023 | Dutch | |
| Abridged model | 31/12/2021 | 30/03/2022 | 19/04/2022 | Dutch | |
| Abridged model | 31/12/2020 | 18/05/2021 | 27/08/2021 | Dutch | |
| Abridged model | 31/12/2019 | 19/05/2020 | 30/10/2020 | Dutch | |
| Abridged model | 31/12/2018 | 21/05/2019 | 30/08/2019 | Dutch | |
| Abridged model | 31/12/2017 | 15/05/2018 | 31/08/2018 | Dutch | |
| Abridged model | 31/12/2016 | 16/05/2017 | 08/06/2017 | Dutch | |
| Abridged model | 31/12/2015 | 17/05/2016 | 29/08/2016 | Dutch | |
| Abridged model | 31/12/2014 | 19/05/2015 | 28/08/2015 | Dutch | |
| Abridged model | 31/12/2013 | 20/04/2014 | 22/05/2014 | Dutch | |
| Abridged model | 31/12/2012 | 21/05/2013 | 04/07/2013 | Dutch | |
| Abridged model | 31/12/2011 | 15/05/2012 | 12/06/2012 | Dutch | |
| Abridged model | 31/12/2010 | 17/05/2011 | 20/05/2011 | Dutch | |
| Abridged model | 31/12/2009 | 18/05/2010 | 20/05/2010 | Dutch | |
| Abridged model | 31/12/2008 | 19/05/2009 | 23/06/2009 | Dutch | |
| Abridged model | 31/12/2007 | 20/05/2008 | 28/05/2008 | Dutch | |
| Abridged model | 31/12/2006 | 15/05/2007 | 18/06/2007 | Dutch |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 1 M€ and 2,5 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 31/12/2025 · 2 active · 3 ended
Active mandates
Active
Active
Ended mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Registered office03/06/2024STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - BENAMING - MAATSCHAPPELIJKE ZETEL
- Other02/01/2023STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DIVERSEN - DOEL
- Mandates14/09/2022ONTSLAGEN - BENOEMINGEN
- Mandates07/07/2022ONTSLAGEN - BENOEMINGEN
- Mandates21/04/2022ONTSLAGEN - BENOEMINGEN
- Restructuring20/09/2012STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
- Registered office27/08/2012MAATSCHAPPELIJKE ZETEL
- Restructuring18/06/2012RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 2025186,7 k €↑
- 2024Annual accounts 2024169,2 k €↑
- 2023Annual accounts 2023-115,5 k €↑
- 2023Name changeXelor
- 2022Annual accounts 2022-185,9 k €↓
- 2021Annual accounts 2021624,1 €↑
- 2021Name changeBeecom
- 2018Annual accounts 2018-254,4 k €↑
- 2017Annual accounts 2017-283,7 k €↓
- 2016Annual accounts 2016126,6 k €↑
- 2015Annual accounts 2015-251,3 k €↓
- 2014Annual accounts 2014-185,7 k €↓
- 2013Annual accounts 2013-73,4 k €↓
- 2011Annual accounts 201131,4 k €↑
- 2010Annual accounts 2010-60,8 k €↓
- 2009Annual accounts 200922,3 k €↓
- 2008Annual accounts 200883,3 k €
- 31/03/1994IncorporationPrivate limited company