ACTIVE

ARROSAGE L.D.

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

20,6 k €

+17.6% YoY

Gross margin

136,5 k €

-2.0% YoY

Equity

245,6 k €

+9.1% YoY

What does ARROSAGE L.D. do?

ARROSAGE L.D. is a Private limited company incorporated in 1997. Its main activity is: Raising of dairy cattle. Its registered office is in Waterloo.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0460.312.708

Incorporation

28/03/1997

Legal form

Private limited company

Registered office

Avenue d'Argenteuil 102
1410 Waterloo · WallonieSee on map

Contributed capital

11 775,73 €

Latest accounts

31/12/2025

Activities (NACE)

01410Raising of dairy cattle· main 46741Wholesale of hardware, plumbing and heating equipment and supplies 46841Wholesale trade, except of motor vehicles and motorcycles 81300Landscape service activities 81300Landscape service activities 43211Electrical installation+5

Joint committees (1)

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	136,5 k €	-2.0%	139,2 k €	-10.0%	154,7 k €	-16.2%	184,7 k €	+26.8%	145,6 k €	-4.6%	152,7 k €	+18.6%	128,8 k €	+13.8%	113,2 k €	+39.0%	81,5 k €	-25.9%	109,9 k €	+30.4%	84,3 k €	+2.0%	82,6 k €	-4.8%	86,8 k €	+13.3%	76,6 k €	+18.3%	64,8 k €	+40.1%	46,2 k €	-4.4%	48,4 k €	+1.2%	47,8 k €	-1.4%	48,5 k €
EBITDA	48,2 k €	-5.5%	51 k €	-36.4%	80,3 k €	-28.4%	112,1 k €	+52.8%	73,3 k €	-11.7%	83 k €	+30.2%	63,8 k €	+45.8%	43,8 k €	+200%	14,6 k €	-69.3%	47,5 k €	+151%	19 k €	+16.0%	16,4 k €	-28.6%	22,9 k €	-3.6%	23,8 k €	-30.0%	34 k €	+30.0%	26,1 k €	+24.6%	21 k €	-3.8%	21,8 k €	-5.7%	23,1 k €
Operating result	28,5 k €	+18.6%	24 k €	-56.9%	55,7 k €	-37.1%	88,7 k €	+77.1%	50,1 k €	-27.9%	69,5 k €	+31.8%	52,7 k €	+84.6%	28,5 k €	+7499%	-385,6 €	-101%	32,7 k €	+271%	8,8 k €	+577%	1,3 k €	-89.1%	11,9 k €	+504%	2 k €	-83.2%	11,8 k €	+42.3%	8,3 k €	+87.2%	4,4 k €	+87.2%	2,4 k €	-57.8%	5,6 k €
Net result	20,6 k €	+17.6%	17,5 k €	-56.9%	40,6 k €	-37.3%	64,7 k €	+79.4%	36,1 k €	-33.1%	53,9 k €	+42.1%	37,9 k €	+70.8%	22,2 k €	+2163%	981,8 €	-96.5%	28,3 k €	+211%	9,1 k €	+383%	1,9 k €	-77.2%	8,3 k €	+4814%	168,3 €	-97.3%	6,3 k €	+46.4%	4,3 k €	+361%	929,4 €	+910%	-114,8 €	-106%	2 k €
Balance sheet
Equity	245,6 k €	+9.1%	225 k €	-2.0%	229,5 k €	+21.5%	188,9 k €	+52.1%	124,2 k €	+41.0%	88,1 k €	+158%	34,2 k €	-34.6%	52,2 k €	-34.7%	80 k €	-3.8%	83,1 k €	+51.5%	54,9 k €	+19.9%	45,8 k €	+4.3%	43,9 k €	+23.2%	35,6 k €	+0.5%	35,4 k €	+21.5%	29,2 k €	+17.2%	24,9 k €	+3.9%	24 k €	-0.5%	24,1 k €
Total assets	295,4 k €	+3.0%	286,8 k €	-8.2%	312,5 k €	+18.3%	264,2 k €	+29.6%	203,8 k €	+7.1%	190,3 k €	+50.2%	126,7 k €	-9.4%	139,9 k €	+50.1%	93,2 k €	-7.4%	100,6 k €	+60.8%	62,5 k €	+12.2%	55,8 k €	-20.7%	70,4 k €	-1.8%	71,6 k €	-23.4%	93,5 k €	-4.2%	97,6 k €	+43.0%	68,3 k €	-15.7%	81 k €	+32.2%	61,3 k €
Cash	222,7 k €	+16.3%	191,4 k €	+13.7%	168,4 k €	+31.2%	128,3 k €	+106%	62,3 k €	+112%	29,4 k €	-44.8%	53,3 k €	+0.3%	53,1 k €	+76.7%	30 k €	-27.5%	41,4 k €	+332%	9,6 k €	-44.6%	17,3 k €	-56.7%	40,1 k €	+67.1%	24 k €	+1.1%	23,7 k €	-39.1%	38,9 k €	+254%	11 k €	+6.9%	10,3 k €	-42.1%	17,8 k €
Debts	49,8 k €	-19.3%	61,8 k €	-25.6%	83 k €	+10.2%	75,3 k €	-5.4%	79,6 k €	-22.1%	102,2 k €	+10.4%	92,5 k €	+5.5%	87,7 k €	+564%	13,2 k €	-24.5%	17,5 k €	+127%	7,7 k €	-23.0%	10 k €	-62.2%	26,5 k €	-26.5%	36 k €	-37.7%	57,8 k €	-15.6%	68,5 k €	+57.8%	43,4 k €	-24.0%	57,1 k €	+53.3%	37,2 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		2,0 ETP	0.0%	2,0 ETP	0.0%	2,0 ETP	0.0%	2,0 ETP	+42.9%	1,4 ETP	+100%	0,7 ETP	-30.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 1 ended

Active mandates

MARC HENRI DE WAEL

Mandate

Active

Ended mandates

MARC HENRI DE WAEL

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro 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	15/08/2026	17/06/2025	12/07/2024	26/06/2023	03/08/2022	13/08/2021
General meeting	28/03/2026	29/03/2025	30/03/2024	25/03/2023	26/03/2022	27/03/2021
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
Micro model	31/12/2025	28/03/2026	15/08/2026	French	PDF
Micro model	31/12/2024	29/03/2025	17/06/2025	French	PDF
Micro model	31/12/2023	30/03/2024	12/07/2024	French	PDF
Micro model	31/12/2022	25/03/2023	26/06/2023	French	PDF
Micro model	31/12/2021	26/03/2022	03/08/2022	French	PDF
Micro model	31/12/2020	27/03/2021	13/08/2021	French	PDF
Micro model	31/12/2019	28/03/2020	18/08/2020	French	PDF
Micro model	31/12/2018	30/03/2019	01/08/2019	French	PDF
Micro model	31/12/2017	31/03/2018	31/07/2018	French	PDF
Micro model	31/12/2016	25/03/2017	22/08/2017	French	PDF
Abridged model	31/12/2015	24/03/2016	01/04/2016	French	PDF
Abridged model	31/12/2014	28/03/2015	31/03/2015	French	PDF
Abridged model	31/12/2013	29/03/2014	01/04/2014	French	PDF
Abridged model	31/12/2012	30/03/2013	19/04/2013	French	PDF
Abridged model	31/12/2011	25/03/2012	29/03/2012	French	PDF
Abridged model	31/12/2010	11/03/2011	08/04/2011	French	PDF
Abridged model	31/12/2009	27/03/2010	29/03/2010	French	PDF
Abridged model	31/12/2008	28/03/2009	06/07/2009	French	PDF
Abridged model	31/12/2007	10/06/2008	31/07/2008	French	PDF
Abridged model	31/12/2006	20/03/2007	22/03/2007	French	PDF

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.

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 · 1 active · 1 ended

Active mandates

MARC HENRI DE WAEL

Mandate

Active

Ended mandates

MARC HENRI DE WAEL

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates20/03/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Capital / shares04/03/2004
ASSEMBLEE GENERALE - CAPITAL, ACTIONS - 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 202520,6 k €↑
2024
Annual accounts 202417,5 k €↓
2023
Annual accounts 202340,6 k €↓
2022
Annual accounts 202264,7 k €↑
2021
Annual accounts 202136,1 k €↓
2020
Annual accounts 202053,9 k €↑
2019
Annual accounts 201937,9 k €↑
2018
Annual accounts 201822,2 k €↑
2017
Annual accounts 2017981,8 €↓
2016
Annual accounts 201628,3 k €↑
2015
Annual accounts 20159,1 k €↑
2014
Annual accounts 20141,9 k €↓
2013
Annual accounts 20138,3 k €↑
2012
Annual accounts 2012168,3 €↓
2011
Annual accounts 20116,3 k €↑
2010
Annual accounts 20104,3 k €↑
2009
Annual accounts 2009929,4 €↑
2008
Annual accounts 2008-114,8 €↓
2007
Annual accounts 20072 k €
28/03/1997
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

ARROSAGE L.D.

Overview

What does ARROSAGE L.D. 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