ACTIVE

Roxamel

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

145,1 k €

+3.6% YoY

Gross margin

300,3 k €

+5.7% YoY

Equity

649,4 k €

-22.7% YoY

What does Roxamel do?

Roxamel is a Private limited company incorporated in 1999. Its main activity is: Management consultancy activities. Its registered office is in Sint-Martens-Latem.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0466.369.961

Incorporation

14/07/1999

Legal form

Private limited company

Registered office

Oudburgweg 19
9830 Sint-Martens-Latem · FlandreSee on map

Contributed capital

146 100,00 €

Latest accounts

31/12/2025

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities 74142Specialised design activities 68201Rental and operating of own or leased real estate 68201Rental and operating of own or leased real estate 70201Management consultancy activities

Signals

ProfitableSolid equityLow riskPositive cashflowPositive EBITDA

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 17 financial years

	2025		2024		2023		2022		2021		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	300,3 k €	+5.7%	284,1 k €	-7.3%	306,5 k €	+14.7%	267,1 k €	+16.5%	229,3 k €	+104%	112,4 k €	+14.6%	98,1 k €	-9.5%	108,4 k €	+80.9%	59,9 k €	+2664%	2,2 k €	-98.6%	149,7 k €	+13.8%	131,5 k €	-7.8%	142,7 k €	+20.9%	118 k €	-23.2%	153,8 k €	+14.9%	133,9 k €	+46.9%	91,1 k €
EBITDA	288,7 k €	+4.8%	275,5 k €	-7.6%	298,2 k €	+15.1%	259 k €	+16.9%	221,6 k €	+111%	105,1 k €	+15.6%	90,9 k €	-9.5%	100,4 k €	+90.5%	52,7 k €	+2038%	-2,7 k €	-102%	145,2 k €	+16.1%	125,1 k €	-7.7%	135,5 k €	+21.9%	111,2 k €	-25.7%	149,6 k €	+16.7%	128,1 k €	+46.4%	87,5 k €
Operating result	219,3 k €	+7.0%	204,9 k €	-9.3%	225,9 k €	+12.1%	201,5 k €	+17.4%	171,6 k €	+299%	43,1 k €	+41.3%	30,5 k €	-31.2%	44,3 k €	+385%	9,1 k €	+115%	-61,4 k €	-161%	100,3 k €	+26.1%	79,5 k €	-11.1%	89,5 k €	+47.0%	60,9 k €	-41.9%	104,8 k €	+14.6%	91,5 k €	+61.6%	56,6 k €
Net result	145,1 k €	+3.6%	140 k €	-4.7%	146,9 k €	+15.4%	127,3 k €	+48.4%	85,8 k €	+545%	13,3 k €	+956%	1,3 k €	-85.4%	8,6 k €	+240%	-6,2 k €	-122%	27,9 k €	-52.2%	58,4 k €	+45.5%	40,2 k €	-21.6%	51,2 k €	+188%	17,8 k €	-49.8%	35,4 k €	-21.2%	44,9 k €	+169%	16,7 k €
Balance sheet
Equity	649,4 k €	-22.7%	840,3 k €	+19.3%	704,3 k €	+26.4%	557,4 k €	+29.5%	430,3 k €	+29.3%	332,7 k €	+4.2%	319,4 k €	+0.4%	318,1 k €	+2.8%	309,5 k €	-7.1%	333,2 k €	+9.2%	305,2 k €	+17.5%	259,7 k €	+18.3%	219,6 k €	+30.4%	168,4 k €	+11.8%	150,6 k €	+30.7%	115,2 k €	+63.9%	70,3 k €
Total assets	1,2 M €	+3.4%	1,2 M €	+4.1%	1,1 M €	-1.4%	1,2 M €	+5.6%	1,1 M €	+6.1%	1 M €	-7.0%	1,1 M €	-1.5%	1,1 M €	-4.8%	1,2 M €	-7.6%	1,3 M €	+47.6%	867,7 k €	+0.1%	866,9 k €	-3.0%	893,7 k €	+1.0%	885,1 k €	-4.7%	929,2 k €	+9.5%	848,4 k €	+2.3%	829,5 k €
Cash	92,8 k €	+293%	23,6 k €	+74.3%	13,6 k €	+47.0%	9,2 k €	+39.8%	6,6 k €	+45.6%	4,5 k €	+162%	1,7 k €	+10.1%	1,6 k €	-88.7%	13,8 k €	-57.6%	32,7 k €	+11.6%	29,3 k €	-5.9%	31,1 k €	+116%	14,4 k €	-28.7%	20,2 k €	+67.1%	12,1 k €	+1747%	654,4 €	-88.6%	5,7 k €
Debts	576,6 k €	+69.2%	340,9 k €	-20.4%	428,2 k €	-27.7%	592,6 k €	-9.8%	657,2 k €	-6.0%	699,5 k €	-11.4%	789,9 k €	-2.2%	807,6 k €	-7.5%	873,4 k €	-7.8%	947,5 k €	+68.7%	561,6 k €	-7.3%	606,1 k €	-9.9%	672,5 k €	-6.0%	715,2 k €	-7.9%	776,5 k €	+5.9%	733,1 k €	-2.9%	754,9 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 5 ended

Active mandates

Clothilde De Pannemaeker

Director · since 06 juillet 1999

Active

Edouard de Maurissens

Director · since 06 juillet 1999

Active

Ended mandates

Clothilde De Pannemaeker

Manager · since 06 juillet 1999

Ended

Edouard dE Maurissens

Manager · since 06 juillet 1999

Ended

Clothilde De Pannemaeker

Director

Ended

Clothilde De Pannemaeker

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	12/06/2026	17/06/2025	27/06/2024	27/06/2023	23/05/2022	02/06/2021
General meeting	27/05/2026	16/06/2025	20/06/2024	06/06/2023	12/05/2022	06/05/2021
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	27/05/2026	12/06/2026	Dutch	PDF
Micro model	31/12/2024	16/06/2025	17/06/2025	Dutch	PDF
Micro model	31/12/2023	20/06/2024	27/06/2024	Dutch	PDF
Micro model	31/12/2022	06/06/2023	27/06/2023	Dutch	PDF
Micro model	31/12/2021	12/05/2022	23/05/2022	Dutch	PDF
Micro model	31/12/2020	06/05/2021	02/06/2021	Dutch	PDF
Micro model	31/12/2019	29/05/2020	23/06/2020	Dutch	PDF
Micro model	31/12/2018	17/06/2019	20/06/2019	Dutch	PDF
Micro model	31/12/2017	23/05/2018	28/05/2018	Dutch	PDF
Abridged model	31/12/2016	24/05/2017	07/06/2017	Dutch	PDF
Abridged model	31/12/2015	27/05/2016	01/06/2016	Dutch	PDF
Abridged model	31/12/2014	27/05/2015	01/06/2015	Dutch	PDF
Abridged model	31/12/2013	28/05/2014	02/06/2014	Dutch	PDF
Abridged model	31/12/2012	21/05/2013	28/05/2013	Dutch	PDF
Abridged model	31/12/2011	23/05/2012	08/06/2012	Dutch	PDF
Abridged model	31/12/2010	25/05/2011	07/06/2011	Dutch	PDF
Abridged model	31/12/2009	26/05/2010	05/07/2010	Dutch	PDF
Abridged model	31/12/2008	27/05/2009	15/06/2009	Dutch	PDF
Abridged model	31/12/2007	28/05/2008	17/06/2008	Dutch	PDF
Abridged model	31/12/2006	23/05/2007	27/06/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 · 5 ended

Active mandates

Clothilde De Pannemaeker

Director · since 06 juillet 1999

Active

Edouard de Maurissens

Director · since 06 juillet 1999

Active

Ended mandates

Clothilde De Pannemaeker

Manager · since 06 juillet 1999

Ended

Edouard dE Maurissens

Manager · since 06 juillet 1999

Ended

Clothilde De Pannemaeker

Director

Ended

Clothilde De Pannemaeker

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates21/11/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DOEL - ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares03/01/2014
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Capital / shares31/05/2007
ALGEMENE VERGADERING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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 2025145,1 k €↑
2024
Annual accounts 2024140 k €↓
2023
Annual accounts 2023146,9 k €↑
2022
Annual accounts 2022127,3 k €↑
2021
Annual accounts 202185,8 k €↑
2018
Annual accounts 201813,3 k €↑
2017
Annual accounts 20171,3 k €↓
2016
Annual accounts 20168,6 k €↑
2015
Annual accounts 2015-6,2 k €↓
2014
Annual accounts 201427,9 k €↓
2013
Annual accounts 201358,4 k €↑
2012
Annual accounts 201240,2 k €↓
2011
Annual accounts 201151,2 k €↑
2010
Annual accounts 201017,8 k €↓
2009
Annual accounts 200935,4 k €↓
2008
Annual accounts 200844,9 k €↑
2007
Annual accounts 200716,7 k €
14/07/1999
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

Roxamel

Overview

What does Roxamel do?

Trend over 17 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