OPCO
0463.091.262 · rovalta.com · 23/09/2026
ACTIVE
OPCO (SA)
Financial year 2025 · closed on 31/12/2025
Net result
-750,6 k €
-120.8% YoY
Gross margin
345,2 k €
-32.7% YoY
Equity
39,7 M €
-1.9% YoY
Workforce
4,2 ETP
-6.7% YoY
Overview
What does OPCO do?
OPCO is a Public limited company incorporated in 1998. Its main activity is: Forging, pressing, stamping and roll-forming of metal; powder metallurgy. Its registered office is in Sint-Niklaas. It employs on average 4,2 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0463.091.262
Incorporation
07/04/1998
Legal form
Public limited company
Registered office
Europark-Oost 6
9100 Sint-Niklaas · FlandreSee on map
9100 Sint-Niklaas · FlandreSee on map
Contributed capital
36 172 389,06 €
Latest accounts
31/12/2025
Average workforce
4,2 ETP
Activities (NACE)
25530Forging, pressing, stamping and roll-forming of metal; powder metallurgy· main25620Machining70200Management consultancy activities70220Business and other management consultancy activities43990Other specialised construction activities n.e.c.43999Other specialised construction activities n.e.c.+2
Joint committees (4)
- 111
- 14901
- 209
- 218
Signals
Solid equityLow riskGood liquidityHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
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 | 345,2 k € | -32.7% | 513,2 k € | +400% | 102,5 k € | -64.3% | 287,5 k € | +12.1% | 256,4 k € | +150% | 102,6 k € | -4.9% | 107,9 k € | +11.9% | 96,4 k € | -23.0% | 125,3 k € | -24.6% | 166,3 k € | +128% | 72,8 k € | -13.2% | 83,9 k € | +13.6% | 73,9 k € | -15.1% | 87 k € | -60.1% | 218 k € | +28.8% | 169,3 k € | +330% | 39,4 k € | -57.9% | 93,5 k € | -13.8% | 108,4 k € |
| EBITDA | -71,5 k € | -176% | 93,8 k € | +137% | -250,8 k € | -1104% | 25 k € | -56.1% | 57 k € | +87.6% | 30,4 k € | -4.2% | 31,7 k € | +96.0% | 16,2 k € | -67.8% | 50,2 k € | -45.0% | 91,4 k € | +2709% | -3,5 k € | -145% | 7,8 k € | +391% | -2,7 k € | -127% | 10 k € | +733% | 1,2 k € | +109% | -14,1 k € | -1665% | -796,4 € | -136% | 2,2 k € | -75.0% | 8,9 k € |
| Operating result | -88,7 k € | -216% | 76,6 k € | +129% | -268 k € | -3238% | 8,5 k € | -83.5% | 51,8 k € | +104% | 25,4 k € | -17.7% | 30,9 k € | +132% | 13,3 k € | -71.9% | 47,4 k € | -46.5% | 88,6 k € | +1496% | -6,3 k € | -227% | 5 k € | +285% | -2,7 k € | -168% | 3,9 k € | +107% | -54,6 k € | +21.8% | -69,9 k € | -8673% | -796,4 € | -161% | 1,3 k € | -83.7% | 8 k € |
| Net result | -750,6 k € | -121% | 3,6 M € | +203% | 1,2 M € | +1844% | 61,2 k € | -97.0% | 2 M € | +13879% | 14,5 k € | -19.8% | 18,1 k € | -36.6% | 28,6 k € | -44.4% | 51,4 k € | -82.1% | 287,2 k € | +4626% | -6,3 k € | -230% | 4,9 k € | +263% | -3 k € | -309% | 1,4 k € | +102% | -88,5 k € | -2272% | -3,7 k € | -768% | 558,6 € | -69.5% | 1,8 k € | -66.8% | 5,5 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 39,7 M € | -1.9% | 40,5 M € | +9.5% | 37 M € | +0.5% | 36,8 M € | -3.8% | 38,2 M € | +26.6% | 30,2 M € | +2539% | 1,1 M € | +1.6% | 1,1 M € | +2.6% | 1,1 M € | +4.9% | 1 M € | +37.9% | 758,5 k € | -0.8% | 764,8 k € | +0.6% | 759,9 k € | -0.4% | 762,9 k € | +0.2% | 761,5 k € | -10.4% | 850 k € | +1022% | 75,7 k € | +0.7% | 75,2 k € | +2.5% | 73,3 k € |
| Total assets | 52,3 M € | -4.8% | 55 M € | +2.4% | 53,7 M € | +20.2% | 44,7 M € | +12.6% | 39,7 M € | +30.2% | 30,5 M € | +2008% | 1,4 M € | -5.2% | 1,5 M € | -3.2% | 1,6 M € | -4.3% | 1,6 M € | +4.3% | 1,6 M € | -0.4% | 1,6 M € | +0.0% | 1,6 M € | +6.8% | 1,5 M € | -14.8% | 1,7 M € | -0.7% | 1,8 M € | +1981% | 84,4 k € | -6.2% | 90 k € | +0.3% | 89,7 k € |
| Cash | 523,5 k € | -34.3% | 796,5 k € | -79.0% | 3,8 M € | +279% | 999,2 k € | -82.3% | 5,7 M € | +465% | 1 M € | -27.0% | 1,4 M € | -5.7% | 1,5 M € | -6.6% | 1,6 M € | +1887% | 78,5 k € | +216% | 24,8 k € | +137% | 10,5 k € | -64.7% | 29,6 k € | +146% | 12 k € | -92.4% | 157,6 k € | +129% | 68,9 k € | +5.0% | 65,7 k € | -11.1% | 73,8 k € | +41.0% | 52,4 k € |
| Debts | 12,6 M € | -9.2% | 13,9 M € | -16.9% | 16,7 M € | +112% | 7,9 M € | +448% | 1,4 M € | +397% | 289,8 k € | -4.2% | 302,4 k € | -24.3% | 399,5 k € | -16.6% | 479,3 k € | -20.3% | 601,7 k € | -26.7% | 821,3 k € | -0.1% | 822 k € | -0.5% | 826,2 k € | +14.4% | 722,1 k € | -26.5% | 982,2 k € | +13.2% | 867,8 k € | +60753% | 1,4 k € | -83.9% | 8,9 k € | -36.3% | 13,9 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | 4,2 ETP | -6.7% | 4,5 ETP | +18.4% | 3,8 ETP | +11.8% | 3,4 ETP | +6.2% | 3,2 ETP | +146% | 1,3 ETP | -7.1% | 1,4 ETP | 0.0% | 1,4 ETP | 0.0% | 1,4 ETP | 0.0% | 1,4 ETP | 0.0% | 1,4 ETP | 0.0% | 1,4 ETP | 0.0% | 1,4 ETP | 0.0% | 1,4 ETP | -68.2% | 4,4 ETP | +76.0% | 2,5 ETP | +257% | 0,7 ETP | -66.7% | 2,1 ETP | -12.5% | 2,4 ETP |
Estimate
Indicative valuation
As an indication, this company is worth
between 25 M€ and 50 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 3 active · 9 ended
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
Immobiliën Van den Bril● Active | 0430.311.893 |
METAALBEWERKING EN COATING● Active | 0807.650.506 |
RESIDENTIE WILDERODE● Active | 0432.377.597 |
Financials
Annual accounts
Full financial information
| 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 | 08/07/2026 | 02/07/2025 | 08/07/2024 | 14/07/2023 | 20/05/2022 | 27/08/2021 |
| General meeting | 25/06/2026 | 26/06/2025 | 27/06/2024 | 30/06/2023 | 12/05/2022 | 29/06/2021 |
| 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 daysFilings
Annual accounts filings
19 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 25/06/2026 | 08/07/2026 | Dutch | |
| Abridged model | 31/12/2024 | 26/06/2025 | 02/07/2025 | Dutch | |
| Abridged model | 31/12/2023 | 27/06/2024 | 08/07/2024 | Dutch | |
| Abridged model | 31/12/2022 | 30/06/2023 | 14/07/2023 | Dutch | |
| Abridged model | 31/12/2021 | 12/05/2022 | 20/05/2022 | Dutch | |
| Abridged model | 31/12/2020 | 29/06/2021 | 27/08/2021 | Dutch | |
| Abridged model | 31/12/2019 | 29/06/2020 | 30/09/2020 | Dutch | |
| Abridged model | 31/12/2018 | 27/06/2019 | 20/08/2019 | Dutch | |
| Abridged model | 31/12/2017 | 28/06/2018 | 30/08/2018 | Dutch | |
| Abridged model | 31/12/2016 | 29/06/2017 | 14/07/2017 | Dutch | |
| Abridged model | 31/12/2015 | 23/06/2016 | 15/07/2016 | Dutch | |
| Abridged model | 31/12/2014 | 04/06/2015 | 26/06/2015 | Dutch | |
| Abridged model | 31/12/2013 | 14/03/2014 | 16/05/2014 | Dutch | |
| Abridged model | 31/12/2012 | 29/03/2013 | 30/07/2013 | Dutch | |
| Abridged model | 31/12/2011 | 31/05/2012 | 26/07/2012 | Dutch | |
| Abridged model | 31/12/2010 | 23/06/2011 | 31/08/2011 | Dutch | |
| Abridged model | 30/06/2009 | 29/10/2009 | 29/12/2009 | Dutch | |
| Abridged model | 30/06/2008 | 25/11/2008 | 25/02/2009 | Dutch | |
| Abridged model | 30/06/2007 | 27/09/2007 | 27/12/2007 | Dutch |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 25 M€ and 50 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Publications
Belgian Official Gazette
Belgian Official Gazette publications
- Capital / shares15/06/2021KAPITAAL - AANDELEN
- Mandates23/12/2020KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN
- Mandates22/08/2016ONTSLAGEN - BENOEMINGEN
- Mandates22/07/2010DOEL - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
- Mandates13/03/2006ONTSLAGEN - BENOEMINGEN
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 2025-750,6 k €↓
- 2024Annual accounts 20243,6 M €↑
- 2023Annual accounts 20231,2 M €↑
- 2022Annual accounts 202261,2 k €↓
- 2021Annual accounts 20212 M €↑
- 2020Annual accounts 202014,5 k €↓
- 2019Annual accounts 201918,1 k €↓
- 2018Annual accounts 201828,6 k €↓
- 2017Annual accounts 201751,4 k €↓
- 2016Annual accounts 2016287,2 k €↑
- 2015Annual accounts 2015-6,3 k €↓
- 2014Annual accounts 20144,9 k €↑
- 2013Annual accounts 2013-3 k €↓
- 2012Annual accounts 20121,4 k €↑
- 2011Annual accounts 2011-88,5 k €↓
- 2010Annual accounts 2010-3,7 k €↓
- 2009Annual accounts 2009558,6 €↓
- 2008Annual accounts 20081,8 k €↓
- 2007Annual accounts 20075,5 k €
- 07/04/1998IncorporationPublic limited company