ACTIVE

ERIGONE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

36,4 k €

+391.1% YoY

Gross margin

123,1 k €

+108.5% YoY

Equity

144,4 k €

+33.7% YoY

What does ERIGONE do?

ERIGONE is a Private limited company incorporated in 1997. Its registered office is in Tournai.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0461.361.890

Incorporation

02/09/1997

Legal form

Private limited company

Registered office

Grand'Place (TOU) 39 box 13
7500 Tournai · WallonieSee on map

Contributed capital

18 592,01 €

Latest accounts

31/12/2025

Joint committees (2)

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 18 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	123,1 k €	+108%	59 k €	-13.9%	68,5 k €	-18.5%	84,1 k €	-11.0%	94,5 k €	+354%	20,8 k €	-61.3%	53,8 k €	-31.8%	78,9 k €	+59.7%	49,4 k €	-20.3%	62 k €	+5.9%	58,5 k €	+78.5%	32,8 k €	-35.9%	51,1 k €	-13.4%	59 k €	-10.6%	66 k €	-16.5%	79,1 k €	+13.5%	69,7 k €	-2.1%	71,2 k €
EBITDA	71,8 k €	+163%	27,3 k €	+22.2%	22,4 k €	-46.4%	41,7 k €	-20.6%	52,5 k €	+517%	8,5 k €	-82.1%	47,6 k €	-8.3%	51,9 k €	+207%	16,9 k €	-72.3%	60,9 k €	+9653%	-637,9 €	+97.4%	-24,9 k €	-428%	-4,7 k €	-238%	3,4 k €	-70.0%	11,4 k €	-55.4%	25,6 k €	+105%	12,5 k €	+292%	3,2 k €
Operating result	53,1 k €	+301%	13,2 k €	+13.5%	11,7 k €	-63.1%	31,6 k €	-35.7%	49,2 k €	+800%	5,5 k €	-85.1%	36,5 k €	+10.0%	33,2 k €	+463%	5,9 k €	-89.8%	58,1 k €	+1917%	-3,2 k €	+88.0%	-26,6 k €	-297%	-6,7 k €	+16.6%	-8 k €	-1132%	780 €	-94.6%	14,4 k €	+613%	-2,8 k €	+76.1%	-11,8 k €
Net result	36,4 k €	+391%	7,4 k €	+44.8%	5,1 k €	-75.7%	21,1 k €	-34.2%	32 k €	+5043%	622,5 €	-97.4%	23,7 k €	+3.0%	23 k €	+4311%	-546,9 €	-101%	47,8 k €	+1286%	-4 k €	+85.3%	-27,5 k €	-318%	-6,6 k €	+19.3%	-8,2 k €	-469%	-1,4 k €	-121%	6,7 k €	+267%	-4 k €	+63.4%	-11 k €
Balance sheet
Equity	144,4 k €	+33.7%	108 k €	+7.4%	100,6 k €	+5.4%	95,4 k €	+28.3%	74,4 k €	+75.6%	42,3 k €	+1.5%	41,7 k €	+132%	18 k €	+305%	4,4 k €	-26.3%	6 k €	+114%	-41,8 k €	-10.7%	-37,8 k €	-269%	-10,2 k €	-180%	-3,7 k €	-181%	4,5 k €	-24.1%	5,9 k €	+837%	-804,7 €	-125%	3,2 k €
Total assets	328,3 k €	+2.9%	319 k €	+7.0%	298 k €	-10.5%	332,9 k €	+5.3%	316 k €	-0.8%	318,5 k €	-3.5%	330 k €	-5.3%	348,6 k €	-10.5%	389,5 k €	+488%	66,2 k €	+25.0%	53 k €	-7.7%	57,4 k €	+70.2%	33,7 k €	-12.9%	38,7 k €	-16.7%	46,5 k €	-41.2%	79,1 k €	-46.3%	147,3 k €	-57.2%	344,3 k €
Cash	7,6 k €	+1255%	563,9 €	+477%	97,7 €	-95.3%	2,1 k €	+0.6%	2,1 k €	-22.8%	2,7 k €	+462%	480,1 €	-93.6%	7,5 k €	-60.3%	18,9 k €	-46.4%	35,2 k €	+1547%	2,1 k €	-85.1%	14,3 k €	+194%	4,9 k €	+188%	1,7 k €	-94.6%	31,1 k €	+323%	7,4 k €	+50.7%	4,9 k €	-65.9%	14,3 k €
Debts	158,7 k €	-14.6%	185,9 k €	+7.8%	172,4 k €	-18.8%	212,3 k €	-2.0%	216,5 k €	+5.1%	206 k €	-19.6%	256,3 k €	-9.9%	284,5 k €	-23.8%	373,2 k €	+520%	60,2 k €	-36.4%	94,6 k €	-0.4%	95,1 k €	+240%	27,9 k €	-33.8%	42,2 k €	+4.8%	40,3 k €	-44.8%	73 k €	-49.9%	145,8 k €	-57.0%	339,1 k €
Other
Workforce	–		–		–		–		–		–		–		0,5 ETP		–		–		0,9 ETP	-10.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	-9.1%	1,1 ETP	-26.7%	1,5 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 31/12/2025 · 1 active · 2 ended

Active mandates

Stéphane DELAUTRE-DROUILLON

Director

Active

Ended mandates

Stéphane DELAUTRE-DROUILLON

Manager · since 13 août 1997

Ended

Stéphane DELAUTRE-DROUILLON

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
AUTERCA.NET● Active	0473.611.309
PETROCOAL● Active	0431.925.855
Phoenix Scientific Innovation● Liquidation	0415.460.205
TURNACUM● Active	0886.453.801
UNISEM● Active	0422.225.756

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	19/06/2026	05/06/2025	20/06/2024	10/08/2023	27/07/2022	14/06/2021
General meeting	01/06/2026	02/06/2025	03/06/2024	05/06/2023	07/06/2022	07/06/2021
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
Micro model	31/12/2025	01/06/2026	19/06/2026	French	PDF
Micro model	31/12/2024	02/06/2025	05/06/2025	French	PDF
Micro model	31/12/2023	03/06/2024	20/06/2024	French	PDF
Micro model	31/12/2022	05/06/2023	10/08/2023	French	PDF
Micro model	31/12/2021	07/06/2022	27/07/2022	French	PDF
Micro model	31/12/2020	07/06/2021	14/06/2021	French	PDF
Abridged model	31/12/2019	02/06/2020	03/08/2020	French	PDF
Abridged model	31/12/2018	03/06/2019	25/07/2019	French	PDF
Micro model	31/12/2017	04/06/2018	04/07/2018	French	PDF
Abridged model	31/12/2016	06/06/2017	24/08/2017	French	PDF
Abridged model	31/12/2015	06/06/2016	30/08/2016	French	PDF
Abridged model	31/12/2014	02/06/2015	02/07/2015	French	PDF
Abridged model	31/12/2013	02/06/2014	27/08/2014	French	PDF
Abridged model	31/12/2012	03/06/2013	30/08/2013	French	PDF
Abridged model	31/12/2011	02/06/2012	17/08/2012	French	PDF
Abridged model	31/12/2010	06/06/2011	26/08/2011	French	PDF
Abridged model	31/12/2009	07/06/2010	06/08/2010	French	PDF
Abridged model	31/12/2008	02/06/2009	22/06/2009	French	PDF
Abridged model	31/12/2007	02/06/2008	24/07/2008	French	PDF
Abridged model	31/12/2006	04/06/2007	18/07/2007	French	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 31/12/2025 · 1 active · 2 ended

Active mandates

Stéphane DELAUTRE-DROUILLON

Director

Active

Ended mandates

Stéphane DELAUTRE-DROUILLON

Manager · since 13 août 1997

Ended

Stéphane DELAUTRE-DROUILLON

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other04/11/2025
OBJET
PDF
Mandates03/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Registered office22/09/2014
SIEGE SOCIAL
PDF
Registered office03/01/2012
SIEGE SOCIAL
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 202536,4 k €↑
2024
Annual accounts 20247,4 k €↑
2023
Annual accounts 20235,1 k €↓
2022
Annual accounts 202221,1 k €↓
2021
Annual accounts 202132 k €↑
2020
Annual accounts 2020622,5 €↓
2019
Annual accounts 201923,7 k €↑
2018
Annual accounts 201823 k €↑
2017
Annual accounts 2017-546,9 €↓
2014
Annual accounts 201447,8 k €↑
2013
Annual accounts 2013-4 k €↑
2012
Annual accounts 2012-27,5 k €↓
2011
Annual accounts 2011-6,6 k €↑
2010
Annual accounts 2010-8,2 k €↓
2009
Annual accounts 2009-1,4 k €↓
2008
Annual accounts 20086,7 k €↑
2007
Annual accounts 2007-4 k €↑
2006
Annual accounts 2006-11 k €
02/09/1997
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

ERIGONE

Overview

What does ERIGONE do?

Trend over 18 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