ACTIVE

LARINOIS

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

5,7 k €

-60.8% YoY

Gross margin

10,6 k €

-61.5% YoY

Equity

98,9 k €

+6.1% YoY

What does LARINOIS do?

LARINOIS is a Cooperative company with limited liability incorporated in 1995. Its main activity is: Retail sale of food, beverages and tobacco in specialised stores. Its registered office is in Rebecq.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0454.875.263

Incorporation

29/03/1995

Legal form

Cooperative company with limited liability

Registered office

Rue Sainte Renelde 9
1430 Rebecq · WallonieSee on map

Contributed capital

27 268,29 €

Latest accounts

30/06/2025

Activities (NACE)

47279Retail sale of food, beverages and tobacco in specialised stores· main 47299Other retail sale of food in specialised stores 52272Support activities for transportation

Signals

ProfitablePositive cashflowPositive EBITDA

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	10,6 k €	-61.5%	27,6 k €	-47.2%	52,3 k €	+693%	6,6 k €	-72.9%	24,3 k €	-21.7%	31 k €	+171%	-44 k €	-920%	5,4 k €	+176%	-7 k €	-137%	19 k €	-45.0%	34,6 k €	+7.5%	32,2 k €	-16.1%	38,3 k €	+47.8%	25,9 k €	-0.7%	26,1 k €	+19.6%	21,8 k €	-16.3%	26,1 k €	+56.6%	16,6 k €	-13.4%	19,2 k €
EBITDA	10,6 k €	-61.5%	27,6 k €	-47.2%	52,3 k €	+1001%	4,7 k €	-78.9%	22,5 k €	-23.1%	29,2 k €	+166%	-44 k €	-1313%	3,6 k €	+142%	-8,7 k €	-151%	17,1 k €	-46.7%	32,1 k €	+0.9%	31,8 k €	-11.9%	36,1 k €	+52.0%	23,7 k €	-1.0%	24 k €	+21.5%	19,7 k €	-18.9%	24,3 k €	+66.5%	14,6 k €	-15.2%	17,2 k €
Operating result	7 k €	-64.9%	20 k €	-55.4%	44,7 k €	+3362%	-1,4 k €	-108%	16,4 k €	-15.3%	19,3 k €	+136%	-53,9 k €	-973%	-5 k €	+67.6%	-15,5 k €	-662%	2,8 k €	+53.9%	1,8 k €	+18.9%	1,5 k €	-70.4%	5,1 k €	+168%	-7,5 k €	-811%	1,1 k €	-7.8%	1,1 k €	-68.2%	3,6 k €	+69.1%	2,1 k €	-22.1%	2,7 k €
Net result	5,7 k €	-60.8%	14,5 k €	-56.9%	33,8 k €	+2509%	-1,4 k €	-109%	16,3 k €	-15.5%	19,3 k €	+150%	-38,3 k €	-860%	5 k €	+505%	833,4 €	-60.0%	2,1 k €	+164%	791 €	+1046%	69 €	-98.1%	3,6 k €	+143%	-8,2 k €	-2377%	359 €	+1732%	-22 €	-101%	2,2 k €	+220%	687 €	+348%	-277 €
Balance sheet
Equity	98,9 k €	+6.1%	93,2 k €	+18.5%	78,7 k €	+75.2%	44,9 k €	-3.0%	46,3 k €	+54.3%	30 k €	+180%	10,7 k €	-78.1%	49 k €	+11.5%	44 k €	+1.9%	43,1 k €	-26.5%	58,6 k €	+1.4%	57,9 k €	+0.1%	57,8 k €	+6.5%	54,2 k €	-13.1%	62,4 k €	+0.6%	62,1 k €	-0.0%	62,1 k €	+3.7%	59,9 k €	-0.6%	60,3 k €
Total assets	1,3 M €	+32.7%	981 k €	+327%	229,7 k €	+21.2%	189,5 k €	-53.3%	405,6 k €	+146%	164,8 k €	+58.4%	104,1 k €	-35.4%	161,2 k €	-57.2%	376,3 k €	-11.9%	427 k €	-25.7%	574,7 k €	+4.2%	551,6 k €	-12.3%	628,7 k €	+11.3%	564,9 k €	+66.2%	339,9 k €	+9.9%	309,3 k €	-6.9%	332,1 k €	-23.1%	431,6 k €	+8.6%	397,5 k €
Cash	2 k €	-99.7%	590,7 k €	+338%	134,7 k €	+23.6%	109 k €	-65.3%	314,2 k €	+266%	85,9 k €	+593%	12,4 k €	-83.6%	75,4 k €	+112%	35,5 k €	-87.2%	277,1 k €	-44.0%	494,8 k €	+50.3%	329,3 k €	-24.1%	434 k €	+10.8%	391,7 k €	+94.9%	201 k €	+22.7%	163,8 k €	+22.7%	133,5 k €	-55.0%	296,8 k €	+18.9%	249,6 k €
Debts	1,2 M €	+35.2%	887,8 k €	+488%	151,1 k €	+4.4%	144,6 k €	-59.8%	359,4 k €	+167%	134,8 k €	+44.4%	93,4 k €	-16.8%	112,2 k €	-66.2%	332,3 k €	-13.4%	383,9 k €	-25.6%	516 k €	+4.5%	493,7 k €	-13.5%	570,9 k €	+11.8%	510,7 k €	+84.0%	277,5 k €	+12.3%	247,2 k €	-8.5%	270 k €	-27.4%	371,7 k €	+10.2%	337,2 k €

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 30/06/2022 · 2 active · 3 ended

Active mandates

Arnaud Decroly

Managing director

Active

Virginie Devalckeneer

Director

Active

Ended mandates

MICHEL DEVALCKENEER

Chairman of the board of directors · since 25 avril 1995

Ended

Michel Devalckeneer

Director

Ended

Philippe Decroly

Director

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/01/2026	24/01/2025	28/01/2024	25/01/2023	31/01/2022	29/01/2021
General meeting	05/11/2025	06/11/2024	02/11/2023	02/11/2022	03/11/2021	04/11/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/06/2025	05/11/2025	30/01/2026	French	PDF
Micro model	30/06/2024	06/11/2024	24/01/2025	French	PDF
Micro model	30/06/2023	02/11/2023	28/01/2024	French	PDF
Abridged model	30/06/2022	02/11/2022	25/01/2023	French	PDF
Abridged model	30/06/2021	03/11/2021	31/01/2022	French	PDF
Abridged model	30/06/2020	04/11/2020	29/01/2021	French	PDF
Micro model	30/06/2019	06/11/2019	31/12/2019	French	PDF
Micro model	30/06/2018	07/11/2018	28/12/2018	French	PDF
Abridged model	30/06/2017	02/11/2017	29/12/2017	French	PDF
Abridged model	30/06/2016	28/11/2016	29/11/2016	French	PDF
Abridged model	30/06/2015	22/12/2015	14/01/2016	French	PDF
Abridged model	30/06/2014	13/01/2015	15/01/2015	French	PDF
Abridged model	30/06/2013	31/01/2014	17/02/2014	French	PDF
Abridged model	30/06/2012	28/12/2012	07/01/2013	French	PDF
Abridged model	30/06/2011	07/11/2011	09/11/2011	French	PDF
Abridged model	30/06/2010	02/11/2010	03/11/2010	French	PDF
Abridged model	30/06/2009	23/11/2009	10/12/2009	French	PDF
Abridged model	30/06/2008	19/11/2008	22/12/2008	French	PDF
Abridged model	30/06/2007	13/11/2007	26/11/2007	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 30/06/2022 · 2 active · 3 ended

Active mandates

Arnaud Decroly

Managing director

Active

Virginie Devalckeneer

Director

Active

Ended mandates

MICHEL DEVALCKENEER

Chairman of the board of directors · since 25 avril 1995

Ended

Michel Devalckeneer

Director

Ended

Philippe Decroly

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates09/01/2017
DEMISSIONS, NOMINATIONS
PDF
Capital / shares28/02/2006
CAPITAL, ACTIONS - ASSEMBLEE GENERALE - 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 20255,7 k €↓
2024
Annual accounts 202414,5 k €↓
2023
Annual accounts 202333,8 k €↑
2022
Annual accounts 2022-1,4 k €↓
2021
Annual accounts 202116,3 k €↓
2020
Annual accounts 202019,3 k €↑
2019
Annual accounts 2019-38,3 k €↓
2018
Annual accounts 20185 k €↑
2017
Annual accounts 2017833,4 €↓
2016
Annual accounts 20162,1 k €↑
2015
Annual accounts 2015791 €↑
2014
Annual accounts 201469 €↓
2013
Annual accounts 20133,6 k €↑
2012
Annual accounts 2012-8,2 k €↓
2011
Annual accounts 2011359 €↑
2010
Annual accounts 2010-22 €↓
2009
Annual accounts 20092,2 k €↑
2008
Annual accounts 2008687 €↑
2007
Annual accounts 2007-277 €
29/03/1995
IncorporationCooperative company with limited liability

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

LARINOIS

Overview

What does LARINOIS do?

Trend over 19 financial years

Indicative valuation

Board of directors

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