ACTIVE

CALAY Benoît

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

82,7 k €

-51.6% YoY

Gross margin

1,1 M €

+30.2% YoY

Equity

961,2 k €

+9.2% YoY

Workforce

5,8 ETP

+41.5% YoY

What does CALAY Benoît do?

CALAY Benoît is a Private limited company incorporated in 1996. Its main activity is: Plant propagation. Its registered office is in Bouillon. It employs on average 5,8 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0458.306.291

Incorporation

01/04/1996

Legal form

Private limited company

Registered office

Les Mouches 2
6830 Bouillon · WallonieSee on map

Contributed capital

18 600,01 €

Latest accounts

31/12/2025

Average workforce

5,8 ETP

Activities (NACE)

01300Plant propagation· main 01500Mixed farming 01500Mixed farming 01610Support activities for crop production 01610Support activities for crop production 01410Raising of dairy cattle+8

Signals

ProfitableSolid equityPositive cashflowPositive EBITDAHealthy social debts

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
Gross margin	1,1 M €	+30.2%	813,8 k €	+52.5%	533,6 k €	-21.1%	676 k €	+43.9%	469,6 k €	+21.5%	386,4 k €	-8.7%	423 k €	+78.4%	237,2 k €	-26.5%	322,6 k €	+70.4%	189,3 k €	+47.8%	128,1 k €	+3.7%	123,5 k €	+47.7%	83,7 k €	+4.5%	80 k €	+26.6%	63,2 k €	-2.8%	65 k €	+55.9%	41,7 k €	-11.9%	47,3 k €	-4.9%	49,8 k €	-29.3%	70,4 k €
EBITDA	825,7 k €	+24.0%	666,1 k €	+63.3%	408 k €	-31.8%	597,9 k €	+50.6%	396,9 k €	+7.2%	370,1 k €	-5.3%	390,6 k €	+66.6%	234,5 k €	-19.6%	291,8 k €	+61.8%	180,3 k €	+46.2%	123,3 k €	-1.2%	124,8 k €	+88.2%	66,3 k €	-3.8%	68,9 k €	+11.3%	61,9 k €	-3.1%	64 k €	+57.0%	40,7 k €	-11.4%	46 k €	-6.0%	48,9 k €	-29.1%	69 k €
Operating result	203 k €	-1.8%	206,7 k €	+329%	48,1 k €	-76.9%	208,4 k €	+500%	34,7 k €	-19.8%	43,3 k €	-59.4%	106,7 k €	+277%	28,3 k €	-73.0%	104,7 k €	+702%	13 k €	+51.0%	8,6 k €	-66.0%	25,4 k €	+175%	-33,9 k €	-27.4%	-26,6 k €	-1607%	-1,6 k €	-133%	4,7 k €	+1556%	284 €	+105%	-5,9 k €	+34.2%	-9 k €	-209%	8,2 k €
Net result	82,7 k €	-51.6%	170,8 k €	+435%	31,9 k €	-80.1%	160,2 k €	+558%	24,4 k €	-47.0%	45,9 k €	-57.2%	107,4 k €	+454%	19,4 k €	-80.3%	98,7 k €	+969%	9,2 k €	+506%	1,5 k €	-87.5%	12,2 k €	+4.9%	11,6 k €	+399%	-3,9 k €	-183%	4,7 k €	-57.1%	10,9 k €	+405%	-3,6 k €	-5.0%	-3,4 k €	+60.4%	-8,6 k €	-272%	5 k €
Balance sheet
Equity	961,2 k €	+9.2%	880,5 k €	+29.6%	679,5 k €	+16.9%	581,3 k €	+40.1%	415 k €	+5.6%	393,2 k €	+11.7%	351,9 k €	+40.6%	250,4 k €	+9.4%	228,8 k €	+68.7%	135,7 k €	+8.6%	124,9 k €	+0.4%	124,3 k €	+5.4%	118 k €	+40.6%	83,9 k €	+24.2%	67,5 k €	+6.2%	63,6 k €	+19.0%	53,4 k €	-7.5%	57,8 k €	-6.7%	61,9 k €	-13.1%	71,3 k €
Total assets	2,4 M €	+3.8%	2,3 M €	+18.1%	2 M €	+7.1%	1,8 M €	+25.3%	1,5 M €	+34.7%	1,1 M €	+6.9%	1 M €	+72.3%	591,5 k €	+4.7%	565,1 k €	+15.2%	490,7 k €	-9.1%	540,1 k €	+17.6%	459,4 k €	+5.8%	434,3 k €	-26.1%	587,8 k €	+83.7%	320 k €	-10.8%	358,9 k €	+58.2%	226,9 k €	+10.4%	205,4 k €	+1.6%	202,2 k €	-25.2%	270,4 k €
Cash	105,8 k €	+170%	39,3 k €	-46.6%	73,5 k €	+38.2%	53,2 k €	+173%	19,5 k €	+104%	9,5 k €	-83.6%	58,2 k €	+28.9%	45,1 k €	+54.0%	29,3 k €	+359%	6,4 k €	-82.6%	36,7 k €	+101%	18,3 k €	+0.5%	18,2 k €	-30.8%	26,2 k €	-26.8%	35,8 k €	-49.3%	70,6 k €	+501%	11,7 k €		–		6,7 k €	+8310%	80 €
Debts	1,4 M €	+0.9%	1,4 M €	+15.5%	1,2 M €	+1.6%	1,2 M €	+16.1%	1,1 M €	+51.9%	692,6 k €	+8.2%	640,1 k €	+116%	296,9 k €	-3.9%	308,8 k €	-13.0%	355,1 k €	-14.5%	415,2 k €	+23.9%	335,1 k €	+7.2%	312,7 k €	-37.9%	503,9 k €	+119%	230 k €	-15.7%	272,8 k €	+57.3%	173,4 k €	+17.4%	147,7 k €	+5.3%	140,3 k €	-29.5%	199,2 k €
Other
Workforce	5,8 ETP	+41.5%	4,1 ETP		–		2,5 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 · 2 active · 1 ended

Active mandates

BENOIT CALAY

Mandate

Active

Christian CALAY

Mandate

Active

Ended mandates

BENOIT CALAY

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Micro 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	26/08/2026	06/08/2025	09/09/2024	03/10/2023	12/10/2022	23/08/2021
General meeting	30/06/2026	30/06/2025	28/06/2024	29/06/2023	11/10/2022	30/06/2021
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

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
Abridged model	31/12/2025	30/06/2026	26/08/2026	French	PDF
Abridged model	31/12/2024	30/06/2025	06/08/2025	French	PDF
Abridged model	31/12/2023	28/06/2024	09/09/2024	French	PDF
Abridged model	31/12/2022	29/06/2023	03/10/2023	French	PDF
Abridged model	31/12/2021	11/10/2022	12/10/2022	French	PDF
Micro model	31/12/2020	30/06/2021	23/08/2021	French	PDF
Micro model	31/12/2019	30/06/2020	30/09/2020	French	PDF
Micro model	31/12/2018	30/06/2019	07/10/2019	French	PDF
Micro model	31/12/2017	30/06/2018	26/10/2018	French	PDF
Micro model	31/12/2016	29/06/2017	30/08/2017	French	PDF
Abridged model	31/12/2015	30/06/2016	19/08/2016	French	PDF
Abridged model	31/12/2014	25/05/2015	27/05/2015	French	PDF
Abridged model	31/12/2013	25/06/2014	28/08/2014	French	PDF
Abridged model	31/12/2012	26/06/2013	09/10/2013	French	PDF
Abridged model	31/12/2011	27/06/2012	31/08/2012	French	PDF
Abridged model	31/12/2010	29/06/2011	05/09/2011	French	PDF
Abridged model	31/12/2009	19/06/2010	31/08/2010	French	PDF
Abridged model	31/12/2008	20/06/2009	31/08/2009	French	PDF
Abridged model	31/12/2007	21/06/2008	27/08/2008	French	PDF
Abridged model	31/12/2006	22/06/2007	27/09/2007	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 · 2 active · 1 ended

Active mandates

BENOIT CALAY

Mandate

Active

Christian CALAY

Mandate

Active

Ended mandates

BENOIT CALAY

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates12/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Mandates27/01/2023
DEMISSIONS, NOMINATIONS
PDF
Other04/11/2008
OBJET
PDF
Mandates29/01/2007
MODIFICATION FORME JURIDIQUE - DENOMINATION - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Registered office17/02/2003
SIEGE SOCIAL
PDF
Other04/11/2002
OBJET - 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 202582,7 k €↓
2024
Annual accounts 2024170,8 k €↑
2023
Annual accounts 202331,9 k €↓
2022
Annual accounts 2022160,2 k €↑
2021
Annual accounts 202124,4 k €↓
2020
Annual accounts 202045,9 k €↓
2019
Annual accounts 2019107,4 k €↑
2018
Annual accounts 201819,4 k €↓
2017
Annual accounts 201798,7 k €↑
2016
Annual accounts 20169,2 k €↑
2015
Annual accounts 20151,5 k €↓
2014
Annual accounts 201412,2 k €↑
2013
Annual accounts 201311,6 k €↑
2012
Annual accounts 2012-3,9 k €↓
2011
Annual accounts 20114,7 k €↓
2010
Annual accounts 201010,9 k €↑
2009
Annual accounts 2009-3,6 k €↓
2008
Annual accounts 2008-3,4 k €↑
2007
Annual accounts 2007-8,6 k €↓
2006
Annual accounts 20065 k €
01/04/1996
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

CALAY Benoît

Overview

What does CALAY Benoît do?

Trend over 20 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