ACTIVE

Immo V.S.M.

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

264,3 k €

-82.5% YoY

Gross margin

2,2 M €

-34.7% YoY

Equity

13,1 M €

+2.1% YoY

Workforce

13,2 ETP

-9.0% YoY

What does Immo V.S.M. do?

Immo V.S.M. is a Private limited company incorporated in 1999. Its registered office is in Oupeye. It employs on average 13,2 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0466.289.589

Incorporation

24/06/1999

Legal form

Private limited company

Registered office

Rue Voie de Liège 6
4681 Oupeye · WallonieSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2024

Average workforce

13,2 ETP

Joint committees (3)

124
1240
2000

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

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	2,2 M €	-34.7%	3,4 M €	-68.8%	11 M €	+375%	2,3 M €	+13.4%	2 M €	+3.5%	2 M €	-4.8%	2,1 M €	-38.5%	3,4 M €	+260%	937,9 k €	+50.8%	622,2 k €	+43.3%	434,2 k €	-20.3%	544,9 k €	-21.4%	693,2 k €	-26.4%	942,2 k €	+39.4%	675,9 k €	+7.3%	630,2 k €	-2.4%	645,5 k €	-24.7%	857 k €	+92.8%	444,5 k €
EBITDA	1,7 M €	-41.4%	2,8 M €	-72.9%	10,4 M €	+490%	1,8 M €	+22.3%	1,4 M €	+24.5%	1,2 M €	-28.2%	1,6 M €	-41.8%	2,8 M €	+770%	319,2 k €	+8.2%	295,2 k €	+173%	108,1 k €	-53.7%	233,5 k €	-37.3%	372,4 k €	-41.3%	634,5 k €	+39.8%	453,8 k €	+7.7%	421,5 k €	-13.5%	487,1 k €	-26.4%	661,4 k €	+193%	225,5 k €
Operating result	622,5 k €	-65.9%	1,8 M €	-81.2%	9,7 M €	+1154%	772,4 k €	+87.5%	411,9 k €	+0.4%	410,4 k €	-51.4%	844,2 k €	-59.9%	2,1 M €	+1099%	175,5 k €	+5.4%	166,5 k €	+1099%	-16,7 k €	-123%	73,4 k €	-51.7%	152,1 k €	-66.6%	455,3 k €	+61.6%	281,8 k €	+8.5%	259,7 k €	+2.0%	254,7 k €	-51.2%	522,3 k €	+430%	98,5 k €
Net result	264,3 k €	-82.5%	1,5 M €	-78.2%	6,9 M €	+1413%	459 k €	+523%	73,6 k €	-79.4%	357,5 k €	-46.4%	666,6 k €	-52.3%	1,4 M €	+793%	156,6 k €	+683%	20 k €	-34.5%	30,5 k €	+31.4%	23,2 k €	-97.1%	796,4 k €	+616%	111,2 k €	+271%	30 k €	-29.2%	42,4 k €	+76.1%	24,1 k €	-67.6%	74,3 k €	+180%	26,5 k €
Balance sheet
Equity	13,1 M €	+2.1%	12,8 M €	+13.4%	11,3 M €	+160%	4,3 M €	+11.8%	3,9 M €	+1.9%	3,8 M €	+10.5%	3,4 M €	+24.0%	2,8 M €	+102%	1,4 M €	+7.8%	1,3 M €	+1.6%	1,3 M €	+2.5%	1,2 M €	+1.9%	1,2 M €	+206%	393,7 k €	+39.3%	282,5 k €	+11.9%	252,5 k €	+20.2%	210,2 k €	+12.9%	186,1 k €	+66.5%	111,8 k €
Total assets	33,5 M €	-2.4%	34,3 M €	+4.6%	32,8 M €	+57.8%	20,8 M €	-9.7%	23 M €	-1.9%	23,5 M €	+41.9%	16,6 M €	+11.7%	14,8 M €	+135%	6,3 M €	+7.3%	5,9 M €	+0.8%	5,8 M €	+18.1%	4,9 M €	+4.1%	4,7 M €	-3.8%	4,9 M €	+1.6%	4,8 M €	-4.6%	5,1 M €	-0.1%	5,1 M €	+36.0%	3,7 M €	+2.3%	3,7 M €
Cash	65,9 k €	-86.0%	470,5 k €	+49.5%	314,6 k €	+86.5%	168,7 k €	+88.7%	89,4 k €	+12.3%	79,6 k €	-86.2%	577,7 k €	+40.8%	410,4 k €	+39.3%	294,6 k €	-2.8%	302,9 k €	+230%	91,7 k €	+15.0%	79,7 k €	+600%	11,4 k €	-46.8%	21,4 k €	-79.5%	104,6 k €	+12.2%	93,2 k €	+543%	14,5 k €	+293%	3,7 k €	-31.7%	5,4 k €
Debts	18,2 M €	-5.5%	19,2 M €	+0.1%	19,2 M €	+18.8%	16,2 M €	-14.2%	18,8 M €	-2.7%	19,4 M €	+52.9%	12,7 M €	+10.6%	11,4 M €	+148%	4,6 M €	+8.5%	4,3 M €	+1.0%	4,2 M €	+25.9%	3,3 M €	+5.3%	3,2 M €	-29.9%	4,5 M €	-0.7%	4,6 M €	-5.4%	4,8 M €	-0.9%	4,9 M €	+37.2%	3,6 M €	+0.3%	3,5 M €
Other
Workforce	13,2 ETP	-9.0%	14,5 ETP	-0.7%	14,6 ETP	+3.5%	14,1 ETP	-7.8%	15,3 ETP	-15.5%	18,1 ETP	+25.7%	14,4 ETP	+17.1%	12,3 ETP	-20.1%	15,4 ETP	+26.2%	12,2 ETP	-19.2%	15,1 ETP	+14.4%	13,2 ETP	-0.8%	13,3 ETP	+12.7%	11,8 ETP	+5.4%	11,2 ETP	-13.8%	13,0 ETP	+35.4%	9,6 ETP	+11.6%	8,6 ETP	-13.1%	9,9 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 10 M€ and 25 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 2 active · 3 ended

Active mandates

Silvano VALENTE

Director · since 01 janvier 2021

Active

Luciana MAINO

Director · since 01 septembre 2015

Active

Ended mandates

LUCIANA MAINO

Manager

Ended

SILVANO VALENTE

Manager

Ended

VINCENT BOTTERMAN

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
DENJA● Active	0466.165.865
IMMOBILIERE GUILLAUME ET VALENTE● Active	0834.351.537
LA GARGOTE● Active	0673.799.711
LAVAL Immo● Active	0652.769.616
PEREE-FOSSE● Active	0781.931.351
SOREMA● Active	0436.117.245
URBAN CONCEPT BUILDING● Active	0739.558.880
VALA LOGISTIC● Active	0759.589.083
ZEEVAERT● Active	0461.373.372

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	24/10/2025	30/09/2024	30/08/2023	30/08/2022	31/08/2021	28/08/2020
General meeting	22/10/2025	30/09/2024	07/06/2023	01/06/2022	02/06/2021	03/06/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	22/10/2025	24/10/2025	French	PDF
Abridged model	31/12/2023	30/09/2024	30/09/2024	French	PDF
Abridged model	31/12/2022	07/06/2023	30/08/2023	French	PDF
Abridged model	31/12/2021	01/06/2022	30/08/2022	French	PDF
Abridged model	31/12/2020	02/06/2021	31/08/2021	French	PDF
Abridged model	31/12/2019	03/06/2020	28/08/2020	French	PDF
Abridged model	31/12/2018	05/06/2019	30/08/2019	French	PDF
Abridged model	31/12/2017	06/06/2018	30/08/2018	French	PDF
Abridged model	31/12/2016	07/06/2017	30/08/2017	French	PDF
Abridged model	31/12/2015	01/06/2016	25/08/2016	French	PDF
Abridged model	31/12/2014	03/06/2015	21/08/2015	French	PDF
Abridged model	31/12/2013	04/06/2014	12/08/2014	French	PDF
Abridged model	31/12/2012	05/06/2013	13/08/2013	French	PDF
Abridged model	31/12/2011	01/06/2012	02/08/2012	French	PDF
Abridged model	31/12/2010	01/06/2011	31/08/2011	French	PDF
Abridged model	31/12/2009	02/06/2010	22/06/2010	French	PDF
Abridged model	31/12/2008	03/06/2009	28/07/2009	French	PDF
Abridged model	31/12/2007	04/06/2008	05/08/2008	French	PDF
Abridged model	31/12/2006	06/06/2007	06/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 10 M€ and 25 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 31/12/2024 · 2 active · 3 ended

Active mandates

Silvano VALENTE

Director · since 01 janvier 2021

Active

Luciana MAINO

Director · since 01 septembre 2015

Active

Ended mandates

LUCIANA MAINO

Manager

Ended

SILVANO VALENTE

Manager

Ended

VINCENT BOTTERMAN

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates04/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - SIEGE SOCIAL - OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates24/06/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates04/04/2016
DEMISSIONS, NOMINATIONS
PDF
Mandates19/11/2015
DEMISSIONS, NOMINATIONS
PDF
Mandates23/09/2015
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates03/02/2014
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates25/10/2013
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates04/11/2008
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

2024
Annual accounts 2024264,3 k €↓
2023
Annual accounts 20231,5 M €↓
2022
Annual accounts 20226,9 M €↑
2021
Annual accounts 2021459 k €↑
2020
Annual accounts 202073,6 k €↓
2019
Annual accounts 2019357,5 k €↓
2018
Annual accounts 2018666,6 k €↓
2017
Annual accounts 20171,4 M €↑
2016
Annual accounts 2016156,6 k €↑
2015
Annual accounts 201520 k €↓
2014
Annual accounts 201430,5 k €↑
2013
Annual accounts 201323,2 k €↓
2012
Annual accounts 2012796,4 k €↑
2011
Annual accounts 2011111,2 k €↑
2010
Annual accounts 201030 k €↓
2009
Annual accounts 200942,4 k €↑
2008
Annual accounts 200824,1 k €↓
2007
Annual accounts 200774,3 k €↑
2006
Annual accounts 200626,5 k €
24/06/1999
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

Immo V.S.M.

Overview

What does Immo V.S.M. do?

Trend over 19 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