ACTIVE

ODYSSEY

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

60 k €

-92.8% YoY

Revenue

34,1 M €

-4.6% YoY

Equity

3,7 M €

+1.7% YoY

Workforce

138,8 ETP

+116.9% YoY

What does ODYSSEY do?

ODYSSEY is a Public limited company incorporated in 1996. Its main activity is: Retail sale in non-specialised stores with food, beverages or tobacco predominating. Its registered office is in Beyne-Heusay. It employs on average 138,8 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0458.006.878

Incorporation

14/05/1996

Legal form

Public limited company

Registered office

Rue Albert 1er 43
4610 Beyne-Heusay · WallonieSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2025

Average workforce

138,8 ETP

Activities (NACE)

47110Retail sale in non-specialised stores with food, beverages or tobacco predominating· main 47114Retail sale in non-specialised stores with food, beverages or tobacco predominating 52114Warehousing and storage

Joint committees (4)

119
1190
201
20201

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Revenue	34,1 M €	-4.6%	35,7 M €	+1.2%	35,3 M €	+20.0%	29,4 M €	+13.4%	26 M €		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–
EBITDA	777,4 k €	-54.6%	1,7 M €	+19.3%	1,4 M €	+17.8%	1,2 M €	-20.0%	1,5 M €	+110%	723,2 k €	-8.9%	793,9 k €	+4547%	-17,9 k €	-104%	476,5 k €	+11.5%	427,5 k €	+7.3%	398,3 k €	+21.0%	329 k €	+2.4%	321,2 k €	-17.7%	390,3 k €	+12.7%	346,5 k €	-18.2%	423,7 k €	+17.9%	359,3 k €	+9.7%	327,5 k €	+18.5%	276,3 k €	+37.4%	201,1 k €
Operating result	231 k €	-80.6%	1,2 M €	+30.4%	913,7 k €	+28.3%	712 k €	-24.1%	938 k €	+207%	306 k €	-37.7%	491 k €	+1269%	-42 k €	-110%	433,6 k €	+13.4%	382,2 k €	+9.0%	350,7 k €	+32.5%	264,7 k €	+2.9%	257,3 k €	-24.5%	340,8 k €	+15.5%	295 k €	-18.8%	363,4 k €	+22.1%	297,6 k €	+11.5%	266,8 k €	+19.1%	224,1 k €	+118%	102,8 k €
Net result	60 k €	-92.8%	837,5 k €	+41.5%	591,8 k €	+35.5%	436,8 k €	-46.1%	810,3 k €	+312%	196,6 k €	-58.2%	469,9 k €	+667%	-82,9 k €	-130%	279 k €	+13.3%	246,2 k €	+8.4%	227,1 k €	+25.9%	180,3 k €	-0.5%	181,2 k €	-20.1%	226,7 k €	+14.1%	198,6 k €	-17.9%	242 k €	+20.1%	201,6 k €	+12.3%	179,5 k €	+44.7%	124,1 k €	+119%	56,7 k €
Balance sheet
Equity	3,7 M €	+1.7%	3,6 M €	+29.9%	2,8 M €	+26.8%	2,2 M €	+24.7%	1,8 M €	+34.1%	1,3 M €	+3.6%	1,3 M €	+47.4%	865,4 k €	-13.7%	1 M €	+12.2%	893,7 k €	+38.0%	647,5 k €	-12.0%	735,4 k €	+29.0%	570,1 k €	+46.6%	388,9 k €	0.0%	388,9 k €	-0.4%	390,3 k €	+12.1%	348,3 k €	+17.4%	296,7 k €	+54.3%	192,3 k €	+182%	68,2 k €
Total assets	7,8 M €	-21.5%	9,9 M €	+26.6%	7,8 M €	-13.1%	9 M €	+5.6%	8,5 M €	+2.6%	8,3 M €	+77.1%	4,7 M €	+18.4%	4 M €	+147%	1,6 M €	+9.6%	1,5 M €	+7.0%	1,4 M €	+5.0%	1,3 M €	+16.0%	1,1 M €	+28.3%	876,7 k €	-31.4%	1,3 M €	-2.9%	1,3 M €	+18.4%	1,1 M €	+23.4%	901,4 k €	+8.1%	834,1 k €	-2.2%	852,6 k €
Cash	1,3 M €	-36.5%	2 M €	+254%	570,4 k €	-56.1%	1,3 M €	+64.8%	789,1 k €	+83.9%	429,2 k €	-5.9%	456,2 k €	-29.1%	643 k €	+36.5%	471,1 k €	+47.7%	319 k €	+31.1%	243,2 k €	-60.7%	618,3 k €	+46.2%	422,9 k €	+68.6%	250,8 k €	-62.1%	662,2 k €	-4.9%	696 k €	+23.9%	561,6 k €	+74.9%	321,2 k €	+28.6%	249,8 k €	+65.9%	150,6 k €
Debts	4 M €	-35.4%	6,2 M €	+25.1%	5 M €	-26.5%	6,8 M €	+2.4%	6,6 M €	-5.3%	7 M €	+108%	3,4 M €	+9.5%	3,1 M €	+443%	565,1 k €	+10.9%	509,5 k €	-24.4%	674 k €	+28.4%	524,8 k €	+2.6%	511,5 k €	+13.9%	449,1 k €	-47.5%	854,7 k €	-5.0%	900,1 k €	+20.1%	749,5 k €	+26.1%	594,4 k €	-6.2%	633,4 k €	-18.9%	781,3 k €
Other
Workforce	138,8 ETP	+117%	64,0 ETP	+240%	18,8 ETP	-62.5%	50,1 ETP	+8.0%	46,4 ETP	+50.2%	30,9 ETP	+2.3%	30,2 ETP	-3.8%	31,4 ETP	+42.7%	22,0 ETP	-1.3%	22,3 ETP	+6.7%	20,9 ETP	+4.0%	20,1 ETP	+1.0%	19,9 ETP	-16.4%	23,8 ETP	+6.7%	22,3 ETP	+10.9%	20,1 ETP	+3.6%	19,4 ETP	+1.0%	19,2 ETP	-3.5%	19,9 ETP	+11.8%	17,8 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 23 ended

Active mandates

DALIMAR

Director · since 01 janvier 2026 · 0508.744.016

Represented by Pierre Conrardy

Active

MADISIM

Managing director · since 13 mai 2019 · until 01 janvier 2026 · 0508.534.772

Represented by Pierre Conrardy

Active

Pierre Conrardy

Director

Active

Ended mandates

Daniel Conrardy

Director · since 13 mai 2019 · until 07 novembre 2022

Ended

Daniel Conrardy

Director · since 13 mai 2019

Ended

Danniel Conrardy

Director · since 13 mai 2019

Ended

MADISIM

Managing director · since 13 mai 2019 · 0508.534.772

Represented by Pierre Conrardy

Ended

At this address

Other companies at this address

Company	CBE no.
DALIMAR● Active	0508.744.016
IMMO BEYNE● Active	0790.959.180
MADISIM● Active	0508.534.772

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full 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	30/06/2026	17/06/2025	26/06/2024	30/06/2023	09/05/2022	30/08/2021
General meeting	30/06/2026	12/05/2025	26/06/2024	30/06/2023	24/03/2022	10/05/2021
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 days

Filings

Annual accounts filings

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	30/06/2026	30/06/2026	French	PDF
Full model	31/12/2024	12/05/2025	17/06/2025	French	PDF
Full model	31/12/2023	26/06/2024	26/06/2024	French	PDF
Full model	31/12/2022	30/06/2023	30/06/2023	French	PDF
Full model	31/12/2021	24/03/2022	09/05/2022	French	PDF
Abridged model	31/12/2020	10/05/2021	30/08/2021	French	PDF
Abridged model	31/12/2019	03/07/2020	07/09/2020	French	PDF
Abridged model	31/12/2018	13/05/2019	20/08/2019	French	PDF
Abridged model	31/12/2017	14/05/2018	18/07/2018	French	PDF
Abridged model	31/12/2016	08/05/2017	02/08/2017	French	PDF
Abridged model	31/12/2015	09/05/2016	30/08/2016	French	PDF
Abridged model	31/12/2014	11/05/2015	18/08/2015	French	PDF
Abridged model	31/12/2013	12/05/2014	24/07/2014	French	PDF
Abridged model	31/12/2012	13/05/2013	21/05/2013	French	PDF
Abridged model	31/12/2011	14/05/2012	08/08/2012	French	PDF
Abridged model	31/12/2010	09/05/2011	17/08/2011	French	PDF
Abridged model	31/12/2009	10/05/2010	11/08/2010	French	PDF
Abridged model	31/12/2008	11/05/2009	27/08/2009	French	PDF
Abridged model	31/12/2007	13/05/2008	25/07/2008	French	PDF
Abridged model	31/12/2006	14/05/2007	11/07/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 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.

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 23 ended

Active mandates

DALIMAR

Director · since 01 janvier 2026 · 0508.744.016

Represented by Pierre Conrardy

Active

MADISIM

Managing director · since 13 mai 2019 · until 01 janvier 2026 · 0508.534.772

Represented by Pierre Conrardy

Active

Pierre Conrardy

Director

Active

Ended mandates

Daniel Conrardy

Director · since 13 mai 2019 · until 07 novembre 2022

Ended

Daniel Conrardy

Director · since 13 mai 2019

Ended

Danniel Conrardy

Director · since 13 mai 2019

Ended

MADISIM

Managing director · since 13 mai 2019 · 0508.534.772

Represented by Pierre Conrardy

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates10/06/2026
DEMISSIONS, NOMINATIONS
PDF
Capital / shares04/02/2026
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - OBJET - CAPITAL, ACTIONS
PDF
Mandates18/11/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates17/11/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS - OBJET - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates26/08/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates23/01/2013
DEMISSIONS, NOMINATIONS
PDF
Other17/08/2009
Changement numéro de boite postale
PDF
Mandates20/08/2007
DEMISSIONS, NOMINATIONS
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 202560 k €↓
2024
Annual accounts 2024837,5 k €↑
2023
Annual accounts 2023591,8 k €↑
2022
Annual accounts 2022436,8 k €↓
2021
Annual accounts 2021810,3 k €↑
2020
Annual accounts 2020196,6 k €↓
2019
Annual accounts 2019469,9 k €↑
2018
Annual accounts 2018-82,9 k €↓
2017
Annual accounts 2017279 k €↑
2016
Annual accounts 2016246,2 k €↑
2015
Annual accounts 2015227,1 k €↑
2014
Annual accounts 2014180,3 k €↓
2013
Annual accounts 2013181,2 k €↓
2012
Annual accounts 2012226,7 k €↑
2011
Annual accounts 2011198,6 k €↓
2010
Annual accounts 2010242 k €↑
2009
Annual accounts 2009201,6 k €↑
2008
Annual accounts 2008179,5 k €↑
2007
Annual accounts 2007124,1 k €↑
2006
Annual accounts 200656,7 k €
14/05/1996
IncorporationPublic 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

ODYSSEY

Overview

What does ODYSSEY do?

Trend over 20 financial years

Indicative valuation

Board of directors

Other companies at this address

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