ACTIVE

YVES MERLIN

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

55,6 k €

+177.1% YoY

Gross margin

76 k €

+14.3% YoY

Equity

565 k €

+10.9% YoY

What does YVES MERLIN do?

YVES MERLIN is a Private limited company incorporated in 1999. Its main activity is: Accounting, bookkeeping and auditing activities; tax consultancy. Its registered office is in Ganshoren.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0467.148.931

Incorporation

26/10/1999

Legal form

Private limited company

Registered office

Avenue du Duc Jean 74
1083 Ganshoren · BruxellesSee on map

Contributed capital

191 000,00 €

Latest accounts

31/12/2024

Activities (NACE)

69203Accounting, bookkeeping and auditing activities; tax consultancy· main 69203Accounting, bookkeeping and auditing activities; tax consultancy 74123Specialised design activities 69201Accounting, bookkeeping and auditing activities; tax consultancy 69209Accounting, bookkeeping and auditing activities; tax consultancy 74124Specialised design activities

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 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	76 k €	+14.3%	66,5 k €	+18.6%	56,1 k €	+18.3%	47,5 k €	+10.4%	43 k €	-19.7%	53,5 k €	-0.7%	53,9 k €	-17.3%	65,2 k €	+93.8%	33,6 k €	+71.2%	19,6 k €	-79.7%	96,9 k €	+27.5%	75,9 k €	-5.0%	80 k €	-21.0%	101,2 k €	+19.6%	84,6 k €	-8.2%	92,2 k €	-11.9%	104,6 k €	+32.2%	79,1 k €	+155%	31 k €
EBITDA	75,2 k €	+14.1%	65,9 k €	+18.8%	55,5 k €	+18.6%	46,8 k €	+10.3%	42,4 k €	-18.9%	52,3 k €	-1.8%	53,3 k €	-17.2%	64,3 k €	+95.3%	33 k €	+74.7%	18,9 k €	-80.4%	96,1 k €	+27.8%	75,2 k €	-5.1%	79,3 k €	-20.8%	100 k €	+19.4%	83,8 k €	-8.3%	91,4 k €	-11.8%	103,6 k €	+32.2%	78,3 k €	+160%	30,1 k €
Operating result	75,2 k €	+197%	-77,8 k €	-250%	51,8 k €	+21.9%	42,5 k €	+11.4%	38,2 k €	-20.6%	48 k €	-7.8%	52,1 k €	-14.3%	60,8 k €	+107%	29,4 k €	+140%	12,3 k €	-86.3%	89,5 k €	+30.1%	68,8 k €	-8.5%	75,2 k €	-21.5%	95,8 k €	+24.6%	76,9 k €	-7.4%	83 k €	-10.7%	92,9 k €	+31.8%	70,5 k €	+214%	22,5 k €
Net result	55,6 k €	+177%	-72,1 k €	-335%	30,7 k €	-3.7%	31,8 k €	+25.2%	25,4 k €	-25.7%	34,2 k €	-5.7%	36,3 k €	-6.8%	39 k €	+75.2%	22,2 k €	+143%	9,2 k €	-86.0%	65,4 k €	+42.9%	45,7 k €	-16.8%	55 k €	-30.0%	78,6 k €	+42.3%	55,2 k €	-12.8%	63,4 k €	-16.8%	76,1 k €	+42.7%	53,3 k €	+163%	20,3 k €
Balance sheet
Equity	565 k €	+10.9%	509,4 k €	-12.4%	581,5 k €	+5.6%	550,9 k €	+6.1%	519 k €	+5.2%	493,6 k €	+7.5%	459,4 k €	+8.6%	423,1 k €	+10.1%	384,1 k €	+6.1%	361,9 k €	+2.6%	352,7 k €	+22.7%	287,3 k €	-6.1%	306,1 k €	+21.9%	251,1 k €	+45.6%	172,4 k €	+47.1%	117,2 k €	-69.1%	378,8 k €	+25.1%	302,7 k €	+21.4%	249,4 k €
Total assets	581,4 k €	+11.9%	519,5 k €	-13.4%	600,1 k €	+7.2%	559,8 k €	+5.3%	531,7 k €	+2.0%	521,2 k €	+9.1%	478 k €	+7.5%	444,6 k €	+12.1%	396,8 k €	+0.2%	395,9 k €	+6.8%	370,7 k €	+6.5%	348 k €	+8.0%	322,2 k €	+18.9%	270,9 k €	+36.7%	198,2 k €	+33.0%	149,1 k €	-61.8%	390,5 k €	+26.3%	309,1 k €	+21.2%	255,1 k €
Cash	118,1 k €	+17.3%	100,7 k €	+526%	16,1 k €	-55.4%	36,1 k €	+87.0%	19,3 k €	+799%	2,1 k €	-96.0%	53,1 k €	+1818%	2,8 k €	-89.9%	27,5 k €	+4.8%	26,2 k €	+109%	12,5 k €	-90.9%	138,4 k €	+1187%	10,8 k €	+9102%	116,8 €	-94.8%	2,2 k €	-48.5%	4,3 k €	-62.1%	11,4 k €	+285%	3 k €	-50.4%	6 k €
Debts	16,4 k €	+62.5%	10,1 k €	-45.6%	18,6 k €	+107%	9 k €	-29.4%	12,7 k €	-54.1%	27,6 k €	+48.7%	18,6 k €	-13.8%	21,6 k €	+70.1%	12,7 k €	-62.8%	34 k €	+88.7%	18 k €	-70.3%	60,7 k €	+278%	16,1 k €	-19.0%	19,8 k €	-23.1%	25,8 k €	-19.1%	31,9 k €	+173%	11,7 k €	+82.5%	6,4 k €	+12.7%	5,7 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 1 ended

Active mandates

Yves-Marie Merlin

Manager · since 22 octobre 1999

Active

Ended mandates

Yves-Marie Merlin

Director · since 22 octobre 1999

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro 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	29/08/2025	03/10/2024	04/08/2023	05/07/2022	05/07/2021	04/08/2020
General meeting	30/06/2025	25/06/2024	30/05/2023	31/05/2022	10/06/2021	26/05/2020
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
Micro model	31/12/2024	30/06/2025	29/08/2025	French	PDF
Micro model	31/12/2023	25/06/2024	03/10/2024	French	PDF
Micro model	31/12/2022	30/05/2023	04/08/2023	French	PDF
Micro model	31/12/2021	31/05/2022	05/07/2022	French	PDF
Micro model	31/12/2020	10/06/2021	05/07/2021	French	PDF
Micro model	31/12/2019	26/05/2020	04/08/2020	French	PDF
Micro model	31/12/2018	28/05/2019	04/07/2019	French	PDF
Abridged model	31/12/2017	25/05/2018	22/08/2018	French	PDF
Abridged model	31/12/2016	30/05/2017	01/06/2017	French	PDF
Abridged model	31/12/2015	31/05/2016	09/06/2016	French	PDF
Abridged model	31/12/2014	18/06/2015	25/08/2015	French	PDF
Abridged model	31/12/2013	26/06/2014	29/07/2014	French	PDF
Abridged model	31/12/2012	28/05/2013	27/06/2013	French	PDF
Abridged model	31/12/2011	29/05/2012	16/07/2012	French	PDF
Abridged model	31/12/2010	31/05/2011	20/07/2011	French	PDF
Abridged model	31/12/2009	25/05/2010	21/06/2010	French	PDF
Abridged model	31/12/2008	26/05/2009	15/06/2009	French	PDF
Abridged model	31/12/2007	27/05/2008	02/06/2008	French	PDF
Abridged model	31/12/2006	31/05/2007	29/06/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 · 1 active · 1 ended

Active mandates

Yves-Marie Merlin

Manager · since 22 octobre 1999

Active

Ended mandates

Yves-Marie Merlin

Director · since 22 octobre 1999

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates05/02/2024
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE
PDF
Mandates06/02/2014
CAPITAL, ACTIONS - 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 202455,6 k €↑
2024
Name changeYVES MERLIN
2023
Annual accounts 2023-72,1 k €↓
2022
Annual accounts 202230,7 k €↓
2021
Annual accounts 202131,8 k €↑
2021
Name changeMERLIN
2020
Annual accounts 202025,4 k €↓
2019
Annual accounts 201934,2 k €↓
2018
Annual accounts 201836,3 k €↓
2017
Annual accounts 201739 k €↑
2016
Annual accounts 201622,2 k €↑
2015
Annual accounts 20159,2 k €↓
2014
Annual accounts 201465,4 k €↑
2013
Annual accounts 201345,7 k €↓
2012
Annual accounts 201255 k €↓
2011
Annual accounts 201178,6 k €↑
2010
Annual accounts 201055,2 k €↓
2009
Annual accounts 200963,4 k €↓
2008
Annual accounts 200876,1 k €↑
2007
Annual accounts 200753,3 k €↑
2006
Annual accounts 200620,3 k €
26/10/1999
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

YVES MERLIN

Overview

What does YVES MERLIN 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