SERMICO
0454.899.910 · rovalta.com · 23/09/2026
ACTIVE
SERMICO
Financial year 2024 · closed on 31/12/2024
Net result
-65,3 k €
-92.6% YoY
Gross margin
-31,6 k €
-1625.7% YoY
Equity
361,4 k €
-15.3% YoY
Overview
What does SERMICO do?
SERMICO is a Public limited company incorporated in 1995. Its registered office is in Waterloo.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0454.899.910
Incorporation
29/03/1995
Legal form
Public limited company
Registered office
Avenue du Champ de Mai 14 box 36
1410 Waterloo · WallonieSee on map
1410 Waterloo · WallonieSee on map
Contributed capital
30 986,69 €
Latest accounts
31/12/2024
Signals
Solid equityLow riskGood liquidity
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 20 financial years
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||||
| Gross margin | -31,6 k € | -1626% | -1,8 k € | -119% | 9,7 k € | -87.7% | 78,4 k € | +102% | 38,7 k € | -40.0% | 64,6 k € | +101% | 32 k € | -28.1% | 44,6 k € | -3.2% | 46,1 k € | -24.3% | 60,9 k € | -2.3% | 62,4 k € | -7.8% | 67,6 k € | +7.2% | 63,1 k € | -7.4% | 68,2 k € | +9.4% | 62,3 k € | -9.2% | 68,6 k € | +8.3% | 63,3 k € | -4.0% | 66 k € | +5.0% | 62,8 k € | -8.4% | 68,6 k € |
| EBITDA | -40,3 k € | -365% | -8,7 k € | -524% | 2 k € | -96.8% | 63,8 k € | +71.5% | 37,2 k € | -41.3% | 63,4 k € | +151% | 25,3 k € | -31.3% | 36,8 k € | -8.1% | 40,1 k € | -27.8% | 55,5 k € | -2.4% | 56,9 k € | -8.4% | 62,1 k € | +7.0% | 58,1 k € | -9.2% | 64 k € | +11.1% | 57,6 k € | -11.5% | 65 k € | +8.7% | 59,8 k € | -3.7% | 62,1 k € | +3.5% | 60 k € | -8.4% | 65,5 k € |
| Operating result | -64,6 k € | -104% | -31,7 k € | -60.7% | -19,7 k € | -147% | 41,5 k € | +136% | 17,6 k € | -57.9% | 41,9 k € | +5428% | 757,4 € | -94.7% | 14,3 k € | -21.2% | 18,2 k € | -44.0% | 32,5 k € | -2.2% | 33,2 k € | -19.4% | 41,2 k € | +3.8% | 39,7 k € | -13.4% | 45,9 k € | +16.2% | 39,5 k € | -20.1% | 49,4 k € | +10.5% | 44,7 k € | -5.2% | 47,1 k € | +4.1% | 45,3 k € | -9.8% | 50,2 k € |
| Net result | -65,3 k € | -92.6% | -33,9 k € | -93.0% | -17,6 k € | -788% | 2,6 k € | -85.0% | 17 k € | -58.9% | 41,4 k € | +4514% | -937,1 € | -110% | 9,8 k € | -27.4% | 13,5 k € | -41.4% | 23 k € | -5.1% | 24,2 k € | -17.5% | 29,3 k € | +16.1% | 25,2 k € | -18.2% | 30,8 k € | +20.2% | 25,7 k € | -6.8% | 27,6 k € | +10.8% | 24,9 k € | +3.2% | 24,1 k € | +8.6% | 22,2 k € | +3.2% | 21,5 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 361,4 k € | -15.3% | 426,7 k € | -7.4% | 460,6 k € | -3.7% | 478,2 k € | +0.5% | 475,6 k € | +3.7% | 458,6 k € | +9.9% | 417,2 k € | -0.2% | 418,2 k € | +2.4% | 408,4 k € | +3.4% | 394,9 k € | +6.2% | 372 k € | +7.0% | 347,8 k € | +9.2% | 318,5 k € | +8.6% | 293,3 k € | +11.8% | 262,4 k € | +10.8% | 236,8 k € | +13.1% | 209,3 k € | +13.5% | 184,4 k € | +15.0% | 160,3 k € | +16.1% | 138,1 k € |
| Total assets | 453,4 k € | +5.1% | 431,5 k € | -9.6% | 477,4 k € | -5.9% | 507,5 k € | +4.3% | 486,6 k € | +3.4% | 470,7 k € | +8.6% | 433,6 k € | +0.2% | 432,9 k € | +2.2% | 423,7 k € | +2.7% | 412,6 k € | +5.2% | 392,1 k € | +5.5% | 371,5 k € | -2.8% | 382,4 k € | +0.4% | 380,9 k € | -0.1% | 381,4 k € | -0.6% | 383,8 k € | +6.0% | 362 k € | -5.5% | 383,1 k € | -1.6% | 389,1 k € | -3.6% | 403,6 k € |
| Cash | 58 k € | -41.2% | 98,6 k € | -25.3% | 132,1 k € | -38.6% | 215,2 k € | -3.9% | 224 k € | +8.3% | 206,9 k € | +26.6% | 163,4 k € | +2.6% | 159,3 k € | +21.3% | 131,3 k € | +5.6% | 124,3 k € | +43.6% | 86,6 k € | +35.8% | 63,8 k € | -12.1% | 72,6 k € | +25.9% | 57,6 k € | +44.0% | 40 k € | +11.9% | 35,8 k € | +37543% | 95 € | -98.6% | 6,6 k € | +6894% | 95 € | 0.0% | 95 € |
| Debts | 10,1 k € | +110% | 4,8 k € | -71.4% | 16,8 k € | -42.8% | 29,3 k € | +167% | 11 k € | -9.5% | 12,1 k € | -25.8% | 16,3 k € | +10.9% | 14,7 k € | -4.0% | 15,3 k € | -13.4% | 17,7 k € | -6.5% | 18,9 k € | -16.0% | 22,5 k € | -63.7% | 61,9 k € | -28.3% | 86,4 k € | -25.1% | 115,4 k € | -21.5% | 147 k € | -1.7% | 149,6 k € | -23.5% | 195,6 k € | -13.5% | 226 k € | -14.0% | 262,8 k € |
| Other | |||||||||||||||||||||||||||||||||||||||
| Workforce | – | 0,0 ETP | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | |||||||||||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 250 k€ and 500 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2024 · 2 active · 12 ended
Active mandates
David OREN
ActiveLinda VAN DER STEEN
ActiveEnded mandates
David OREN
EndedLinda VAN DER STEEN
EndedDavid OREN
EndedLinda VAN DER STEEN
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
A.C.P. AV CHAMP DE MAI 14● Active | 0850.214.304 |
ALFI● Active | 0417.459.987 |
| 0811.710.648 | |
K - SERVICES● Liquidation | 0462.397.911 |
LTD 052● Active | 0746.603.654 |
MINT Translations Company● Active | 0781.795.749 |
PIC SOUND● Active | 0431.143.818 |
Société de Participation pour l'Industrie Mécanique● Liquidation | 0417.594.601 |
Financials
Annual accounts
Full financial information
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Abridged model | Abridged model | Abridged model | Micro model | Micro model |
| Start of the financial year | 01/01/2024 | 01/01/2023 | 01/01/2022 | 01/01/2021 | 01/01/2020 | 01/01/2019 |
| Closing of the financial year | 31/12/2024 | 31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 | 31/12/2019 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 30/08/2025 | 31/10/2024 | 31/08/2023 | 20/07/2022 | 13/01/2022 | 13/01/2022 |
| General meeting | 30/06/2025 | 31/08/2024 | 31/08/2023 | 30/06/2022 | 24/12/2021 | 24/12/2021 |
| 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 |
|---|---|---|---|---|---|
| Micro model | 31/12/2024 | 30/06/2025 | 30/08/2025 | French | |
| Abridged model | 31/12/2023 | 31/08/2024 | 31/10/2024 | French | |
| Abridged model | 31/12/2022 | 31/08/2023 | 31/08/2023 | French | |
| Abridged model | 31/12/2021 | 30/06/2022 | 20/07/2022 | French | |
| Micro model | 31/12/2020 | 24/12/2021 | 13/01/2022 | French | |
| Micro model | 31/12/2019 | 24/12/2021 | 13/01/2022 | French | |
| Micro model | 31/12/2018 | 24/12/2021 | 13/01/2022 | French | |
| Micro model | 31/12/2017 | 24/12/2021 | 13/01/2022 | French | |
| Micro model | 31/12/2016 | 19/10/2017 | 20/12/2017 | French | |
| Abridged model | 31/12/2015 | 05/10/2016 | 29/09/2017 | French | |
| Abridged model | 31/12/2014 | 21/09/2015 | 05/02/2016 | French | |
| Abridged model | 31/12/2013 | 09/10/2014 | 13/11/2014 | French | |
| Abridged model | 31/12/2012 | 28/06/2013 | 16/07/2013 | French | |
| Abridged model | 31/12/2011 | 14/11/2012 | 15/11/2012 | French | |
| Abridged model | 31/12/2010 | 14/11/2012 | 15/11/2012 | French | |
| Abridged model | 31/12/2009 | 17/12/2010 | 05/01/2011 | French | |
| Abridged model | 31/12/2008 | 11/09/2009 | 15/09/2009 | French | |
| Abridged model | 31/12/2007 | 08/09/2008 | 23/12/2008 | French | |
| Abridged model | 31/12/2006 | 08/02/2008 | 25/07/2008 | French | |
| Abridged model | 31/12/2005 | 11/05/2007 | 19/06/2007 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 250 k€ and 500 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.
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 · 2 active · 12 ended
Active mandates
David OREN
ActiveLinda VAN DER STEEN
ActiveEnded mandates
David OREN
EndedLinda VAN DER STEEN
EndedDavid OREN
EndedLinda VAN DER STEEN
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
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
- 2024Annual accounts 2024-65,3 k €↓
- 2023Annual accounts 2023-33,9 k €↓
- 2022Annual accounts 2022-17,6 k €↓
- 2021Annual accounts 20212,6 k €↓
- 2020Annual accounts 202017 k €↓
- 2019Annual accounts 201941,4 k €↑
- 2018Annual accounts 2018-937,1 €↓
- 2017Annual accounts 20179,8 k €↓
- 2016Annual accounts 201613,5 k €↓
- 2015Annual accounts 201523 k €↓
- 2014Annual accounts 201424,2 k €↓
- 2013Annual accounts 201329,3 k €↑
- 2012Annual accounts 201225,2 k €↓
- 2011Annual accounts 201130,8 k €↑
- 2010Annual accounts 201025,7 k €↓
- 2009Annual accounts 200927,6 k €↑
- 2008Annual accounts 200824,9 k €↑
- 2007Annual accounts 200724,1 k €↑
- 2006Annual accounts 200622,2 k €↑
- 2005Annual accounts 200521,5 k €
- 29/03/1995IncorporationPublic limited company