ACTIVE

XINIR

Export PDF

Financial year 2025 · closed on 30/09/2025

Net result

42,9 k €

+51.9% YoY

Gross margin

142,6 k €

+54.6% YoY

Equity

518,6 k €

+10.0% YoY

What does XINIR do?

XINIR is a Private limited company incorporated in 1995. Its main activity is: Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods. Its registered office is in Vleteren.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0455.856.547

Incorporation

24/08/1995

Legal form

Private limited company

Registered office

Nachtegaalstraat(West) 5
8640 Vleteren · FlandreSee on map

Contributed capital

118 000,00 €

Latest accounts

30/09/2025

Activities (NACE)

46110Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods· main 46110Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods 77310Rental and leasing of agricultural machinery and equipment 77310Rental and leasing of agricultural machinery and equipment

Joint committees (1)

Signals

ProfitableSolid equityLow riskPositive 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		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	142,6 k €	+54.6%	92,2 k €	-52.1%	192,4 k €	+64.9%	116,7 k €	-53.7%	252 k €	+70.6%	147,7 k €		–		–		–		–		–		–		–		–		144,9 k €	+275%	38,6 k €	-43.5%	68,3 k €	+85.5%	36,8 k €		–
EBITDA	138 k €	+56.6%	88,1 k €	-47.2%	166,8 k €	+45.9%	114,3 k €	-53.0%	243,1 k €	+70.8%	142,3 k €	+97.1%	72,2 k €	-5.5%	76,4 k €	-15.6%	90,5 k €	+109%	43,4 k €	-19.0%	53,6 k €	-47.0%	101,1 k €	+50.4%	67,2 k €	+65.7%	40,6 k €	-37.3%	64,7 k €	+70.1%	38 k €	-39.9%	63,3 k €	+3686%	-1,8 k €	-101%	198,5 k €
Operating result	77,4 k €	+167%	29 k €	-77.4%	128,6 k €	+125%	57,2 k €	-63.7%	157,5 k €	+47.3%	106,9 k €	+170%	39,6 k €	-14.6%	46,4 k €	-47.0%	87,6 k €	+458%	15,7 k €	-42.1%	27,1 k €	-63.9%	75 k €	+117%	34,6 k €	+10752%	319 €	-99.7%	108,3 k €	+7538%	1,4 k €	-94.7%	26,7 k €	+236%	-19,6 k €	-110%	198,5 k €
Net result	42,9 k €	+51.9%	28,2 k €	-83.6%	172,4 k €	+921%	16,9 k €	-80.3%	85,7 k €	+21.5%	70,5 k €	+3720%	1,8 k €	-83.0%	10,8 k €	-78.7%	50,8 k €	+367%	-19 k €	-129%	66,2 k €	+54.1%	43 k €	+162%	16,4 k €	+112%	-141,2 k €	-210%	128,7 k €	+2203%	-6,1 k €	-132%	18,9 k €	-26.6%	25,8 k €	-88.0%	214 k €
Balance sheet
Equity	518,6 k €	+10.0%	471,4 k €	+6.4%	443,2 k €	+63.7%	270,8 k €	+6.7%	253,9 k €	+50.9%	168,2 k €	-84.7%	1,1 M €	+0.2%	1,1 M €	+1.0%	1,1 M €	+4.9%	1 M €	-1.8%	1,1 M €	+6.7%	987 k €	+4.6%	944 k €	+1.8%	927,6 k €	+362%	200,7 k €	+179%	72,1 k €	-7.8%	78,2 k €	+31.9%	59,3 k €	+77.0%	33,5 k €
Total assets	1,1 M €	+2.4%	1,1 M €	-7.6%	1,1 M €	+5.8%	1,1 M €	+20.8%	889,9 k €	-50.6%	1,8 M €	+3.3%	1,7 M €	-25.3%	2,3 M €	-0.6%	2,3 M €	+14.8%	2 M €	+10.2%	1,9 M €	+5.5%	1,8 M €	+3.1%	1,7 M €	+35.3%	1,3 M €	+190%	435,4 k €	+65.5%	263,1 k €	-23.9%	345,8 k €	+57.0%	220,2 k €	+174%	80,4 k €
Cash	83,5 k €	+222%	25,9 k €	-69.0%	83,6 k €	+1785%	4,4 k €	-94.9%	87 k €	+19.7%	72,7 k €	+116%	33,7 k €	-94.3%	593,2 k €	+235%	177 k €	+69.3%	104,5 k €	+240%	30,7 k €	-27.5%	42,4 k €	+31.8%	32,2 k €	+29.1%	24,9 k €	-76.7%	107 k €	+56489%	189 €	-96.2%	5 k €	-57.0%	11,5 k €	+211%	3,7 k €
Debts	555,7 k €	-3.7%	576,9 k €	-16.3%	689,4 k €	-13.9%	800,3 k €	+27.1%	629,6 k €	-61.4%	1,6 M €	+154%	642,3 k €	-47.9%	1,2 M €	-1.9%	1,3 M €	+25.0%	1 M €	+26.0%	798,5 k €	+3.8%	769,6 k €	+1.1%	761,2 k €	+131%	330,1 k €	+40.7%	234,7 k €	+22.8%	191,1 k €	-28.6%	267,7 k €	+66.3%	161 k €	+243%	46,9 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		0,1 ETP	-87.5%	0,8 ETP		–

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 30/09/2025 · 2 active · 3 ended

Active mandates

EVELINE DEKERSGIETER

Director · since 08 décembre 2025

Active

BART LAMAIRE

Director

Active

Ended mandates

BART LAMAIRE

Manager

Ended

JOSE LAMAIRE

Manager · until 28 novembre 2011

Ended

JOSE LAMAIRE

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/10/2024	01/10/2023	01/10/2022	01/10/2021	01/01/2020	01/01/2019
Closing of the financial year	30/09/2025	30/09/2024	30/09/2023	30/09/2022	30/09/2021	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	21 months	12 months
Filing date	29/04/2026	12/02/2025	28/03/2024	31/03/2023	31/03/2022	14/07/2020
General meeting	31/03/2026	01/02/2025	02/03/2024	04/03/2023	19/03/2022	27/06/2020
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
Abridged model	30/09/2025	31/03/2026	29/04/2026	Dutch	PDF
Abridged model	30/09/2024	01/02/2025	12/02/2025	Dutch	PDF
Abridged model	30/09/2023	02/03/2024	28/03/2024	Dutch	PDF
Abridged model	30/09/2022	04/03/2023	31/03/2023	Dutch	PDF
Abridged model	30/09/2021	19/03/2022	31/03/2022	Dutch	PDF
Abridged model	31/12/2019	27/06/2020	14/07/2020	Dutch	PDF
Full model	31/12/2018	29/06/2019	12/07/2019	Dutch	PDF
Full model	31/12/2017	26/05/2018	30/05/2018	Dutch	PDF
Full model	31/12/2016	26/08/2017	31/08/2017	Dutch	PDF
Full model	31/12/2015	18/06/2016	22/06/2016	Dutch	PDF
Full model	31/12/2014	30/05/2015	05/06/2015	Dutch	PDF
Full model	31/12/2013	14/06/2014	24/06/2014	Dutch	PDF
Full model	31/12/2012	25/05/2013	24/06/2013	Dutch	PDF
Full model	31/12/2011	26/05/2012	01/06/2012	Dutch	PDF
Abridged model	31/12/2010	28/05/2011	20/06/2011	Dutch	PDF
Abridged model	31/12/2009	29/05/2010	31/05/2010	Dutch	PDF
Abridged model	31/12/2008	20/06/2009	26/06/2009	Dutch	PDF
Abridged model	31/12/2007	31/05/2008	04/06/2008	Dutch	PDF
Full model	31/12/2006	09/06/2007	28/06/2007	Dutch	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 30/09/2025 · 2 active · 3 ended

Active mandates

EVELINE DEKERSGIETER

Director · since 08 décembre 2025

Active

BART LAMAIRE

Director

Active

Ended mandates

BART LAMAIRE

Manager

Ended

JOSE LAMAIRE

Manager · until 28 novembre 2011

Ended

JOSE LAMAIRE

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates19/12/2025
ONTSLAGEN - BENOEMINGEN
PDF
Other25/03/2022
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - DOEL
PDF
Other29/12/2020
ALGEMENE VERGADERING - BOEKJAAR
PDF
Mandates29/11/2019
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM
PDF
Mandates12/12/2011
MAATSCHAPPELIJKE ZETEL - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Capital / shares14/04/2006
BENAMING - ALGEMENE VERGADERING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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 202542,9 k €↑
2024
Annual accounts 202428,2 k €↓
2023
Annual accounts 2023172,4 k €↑
2022
Annual accounts 202216,9 k €↓
2021
Annual accounts 202185,7 k €↑
2019
Annual accounts 201970,5 k €↑
2018
Annual accounts 20181,8 k €↓
2017
Annual accounts 201710,8 k €↓
2016
Annual accounts 201650,8 k €↑
2015
Annual accounts 2015-19 k €↓
2014
Annual accounts 201466,2 k €↑
2013
Annual accounts 201343 k €↑
2012
Annual accounts 201216,4 k €↑
2011
Annual accounts 2011-141,2 k €↓
2010
Annual accounts 2010128,7 k €↑
2009
Annual accounts 2009-6,1 k €↓
2008
Annual accounts 200818,9 k €↓
2007
Annual accounts 200725,8 k €↓
2006
Annual accounts 2006214 k €
24/08/1995
IncorporationPrivate limited company

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

XINIR

Overview

What does XINIR 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