ACTIVE

Les Aubépines

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result17,7 k €-91,9 %over 1 year

Gross margin5,4 M €+0,7 %over 1 year

Equity4,7 M €+1 127,2 %over 1 year

Workforce78,8 ETP-2,1 %over 1 year

Identity

Source · BCE/KBO

Les Aubépines is a Non-profit organization incorporated in 1995. Its main activity is: General secondary education. Its registered office is in Incourt. It employs on average 78,8 ETP workers (FTE).

Legal situation: Normal situation
BCE/KBO no. / VAT: BE 0456.021.546
Incorporation: 15/03/1995
Legal form: Non-profit organization
Registered office: Rue Sainte Wivine 15
1315 Incourt · WallonieSee on map
Latest accounts: 31/12/2025
Average workforce: 78,8 ETP

Activities (NACE)

85314General secondary education· main 87202Residential care activities for mental retardation, mental health and substance abuse 87202Residential care activities for mental retardation, mental health and substance abuse

Joint committees (1)

31902

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

Financials

Source · NBB, 21 filings

Trend over 19 financial years

	2025		2024		2023		2022		2021
Income statement
Gross margin	5,4 M €	+0.7%	5,3 M €	+6.0%	5 M €	+4.1%	4,8 M €	+6.2%	4,6 M €
EBITDA	239,6 k €	-13.7%	277,8 k €	+268%	-165,5 k €	-253%	108,3 k €	-57.4%	254,5 k €
Operating result	16,8 k €	-92.6%	225,4 k €	+205%	-213,7 k €	-465%	58,6 k €	-57.2%	136,8 k €
Net result	17,7 k €	-91.9%	218,8 k €	+202%	-215,1 k €	-519%	51,3 k €	-61.0%	131,4 k €
Balance sheet
Equity	4,7 M €	+1127%	381,9 k €	+1252%	28,2 k €	-88.7%	250,5 k €	+28.8%	194,4 k €
Total assets	5,7 M €	+280%	1,5 M €	+19.2%	1,3 M €	-9.7%	1,4 M €	+15.5%	1,2 M €
Cash	987,2 k €	+54.2%	640,4 k €	+67.4%	382,5 k €	-31.2%	556,2 k €	+22.3%	454,7 k €
Debts	1 M €	-5.9%	1,1 M €	-10.3%	1,2 M €	+9.5%	1,1 M €	+32.2%	856,5 k €
Other
Workforce	78,8 ETP	-2.1%	80,5 ETP	+0.8%	79,9 ETP	+4.7%	76,3 ETP	-0.8%	76,9 ETP

Valuation

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

12 active · 37 ended

Active mandates

Alice SULS

Director

Active

Annie Dubuisson

Director

Active

Christian DAILLIET

Director

Active

Michel Mercier

Director

Active

Pascale DELACROIX

Director

Active

Philippe Bodart

Chairman of the board of directors

Active

Reginald DE FRAIPONT

Director

Active

Serge DELACROIX

Director

Active

Stéphane GERITS

Director

Active

Valéry DE FRAIPONT

Director

Active

Véronique Bidoul

Director

Active

Xavier Desclee

Director

Active

Ended mandates

Robert Steisel

Director · since 24 octobre 2012 · until 01 décembre 2011

Ended

Robert Steisel

Director · since 24 octobre 2012

Ended

Pascale Delacroix

Director · since 04 juin 2012

Ended

Reginald de Fraipont

Director · since 04 juin 2012

Ended

Full financial information

Source · NBB

	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	02/07/2026	01/07/2025	13/06/2024	04/07/2023	16/06/2022	16/06/2021
General meeting	20/05/2026	17/06/2025	04/06/2024	24/05/2023	24/05/2022	15/06/2021
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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for 7 days

Annual accounts filings

Source · NBB, 21 filings

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	20/05/2026	02/07/2026	French	PDF
Abridged model	31/12/2024	17/06/2025	01/07/2025	French	PDF
Abridged model	31/12/2023	04/06/2024	13/06/2024	French	PDF
Abridged model	31/12/2022	24/05/2023	04/07/2023	French	PDF
Abridged model	31/12/2021	24/05/2022	16/06/2022	French	PDF
Abridged model	31/12/2020	15/06/2021	16/06/2021	French	PDF
Abridged model	31/12/2019	02/09/2020	14/09/2020	French	PDF
Abridged model	31/12/2018	29/05/2019	24/06/2019	French	PDF
Abridged model	31/12/2017	08/05/2018	04/06/2018	French	PDF
Abridged model	31/12/2016	23/05/2017	31/05/2017	French	PDF
Abridged model	31/12/2015	15/06/2016	23/09/2016	French	PDF
Abridged model	31/12/2014	20/05/2015	08/09/2015	French	PDF
Abridged model	31/12/2013	21/05/2014	07/07/2014	French	PDF
Abridged model	31/12/2012	21/05/2013	27/06/2013	French	PDF
Abridged model	31/12/2011	04/06/2012	17/07/2012	French	PDF
Abridged model	31/12/2010	31/05/2011	11/07/2011	French	PDF
Abridged model	31/12/2009	17/05/2010	22/06/2010	French	PDF
Abridged model	31/12/2008	27/04/2009	19/06/2009	French	PDF
Abridged model	31/12/2007	11/06/2008	11/07/2008	French	PDF
m140-f-pCorrection	31/12/2006	29/05/2007	19/11/2007	French	PDF
m140-f-p	31/12/2006	29/05/2007	17/08/2007	French	PDF

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.

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.

Board of directors

Source · NBB, accounts to 31/12/2025

12 active · 37 ended

Active mandates

Alice SULS

Director

Active

Annie Dubuisson

Director

Active

Christian DAILLIET

Director

Active

Michel Mercier

Director

Active

Pascale DELACROIX

Director

Active

Philippe Bodart

Chairman of the board of directors

Active

Reginald DE FRAIPONT

Director

Active

Serge DELACROIX

Director

Active

Stéphane GERITS

Director

Active

Valéry DE FRAIPONT

Director

Active

Véronique Bidoul

Director

Active

Xavier Desclee

Director

Active

Ended mandates

Robert Steisel

Director · since 24 octobre 2012 · until 01 décembre 2011

Ended

Robert Steisel

Director · since 24 octobre 2012

Ended

Pascale Delacroix

Director · since 04 juin 2012

Ended

Reginald de Fraipont

Director · since 04 juin 2012

Ended

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette publications

Source · Belgian Official Gazette

Mandates04/05/2026
DEMISSIONS, NOMINATIONS
PDF
Other02/04/2026
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates13/12/2022
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other23/06/2016
DIVERS
PDF
Mandates03/11/2014
DEMISSIONS, NOMINATIONS
PDF
Mandates05/06/2013
DEMISSIONS, NOMINATIONS
PDF
Mandates02/10/2012
DEMISSIONS, NOMINATIONS
PDF
Mandates14/09/2010
DEMISSIONS, NOMINATIONS
PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

2025
Annual accounts 202517,7 k €↓
2024
Annual accounts 2024218,8 k €↑
2023
Annual accounts 2023-215,1 k €↓
2022
Annual accounts 202251,3 k €↓
2021
Annual accounts 2021131,4 k €↑
2020
Annual accounts 2020105,8 k €↑
2019
Annual accounts 201989 k €↑
2018
Annual accounts 201868,5 k €↓
2017
Annual accounts 20174,6 M €↑
2016
Annual accounts 201679,7 k €↑
2015
Annual accounts 2015-176,5 k €↓
2014
Annual accounts 20149,9 k €↑
2013
Annual accounts 20132,7 k €↑
2012
Annual accounts 2012-40 k €↑
2011
Annual accounts 2011-376,3 k €↓
2010
Annual accounts 201077 k €↑
2009
Annual accounts 2009-30,3 k €↑
2008
Annual accounts 2008-59,8 k €↑
2007
Annual accounts 2007-78,8 k €
15/03/1995
IncorporationNon-profit organization

Les Aubépines

Overview

Identity

Financials

Valuation

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

Timeline