ACTIVE

BRUSACO

Export PDF

Financial year 2025 · closed on 30/09/2025

Net result

18,8 k €

+464.2% YoY

Gross margin

79,4 k €

+15.3% YoY

Equity

252,5 k €

+1.1% YoY

What does BRUSACO do?

BRUSACO is a Private limited company incorporated in 1999. Its registered office is in Kortemark.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0467.569.001

Incorporation

25/11/1999

Legal form

Private limited company

Registered office

Koordhoekstraat 68
8610 Kortemark · FlandreSee on map

Contributed capital

6 500,00 €

Latest accounts

30/09/2025

Joint committees (3)

200
2000
20000

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

	2025		2024		2023		2022		2021		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	79,4 k €	+15.3%	68,9 k €	-6.0%	73,3 k €	-15.2%	86,4 k €	+14.8%	75,3 k €	+17.2%	64,2 k €	-5.3%	67,8 k €	+6.3%	63,9 k €	+8.1%	59 k €	-17.8%	71,8 k €	-14.3%	83,8 k €	+22.9%	68,2 k €	+209%	22,1 k €	-21.3%	28,1 k €	-15.1%	33,1 k €	+28.9%	25,7 k €	-58.3%	61,6 k €	-55.3%	137,8 k €	+46.1%	94,3 k €
EBITDA	53,9 k €	+75.9%	30,6 k €	-9.8%	33,9 k €	-42.7%	59,2 k €	+37.5%	43,1 k €	+20.9%	35,6 k €	-29.7%	50,7 k €	+1.3%	50 k €	-5.0%	52,6 k €	-21.8%	67,3 k €	-15.7%	79,8 k €	+24.5%	64,1 k €	+253%	18,2 k €	-25.2%	24,3 k €	-17.6%	29,5 k €	+33.5%	22,1 k €	-62.4%	58,7 k €	-56.9%	136,3 k €	+46.7%	92,9 k €
Operating result	32,3 k €	+257%	9,1 k €	-26.9%	12,4 k €	-71.0%	42,7 k €	+31.2%	32,5 k €	+83.1%	17,8 k €	-10.5%	19,8 k €	+6.2%	18,7 k €	-20.6%	23,5 k €	-47.8%	45,1 k €	-21.6%	57,5 k €	+5.6%	54,4 k €	+260%	-33,9 k €	-525%	8 k €	-38.3%	13 k €	+904%	1,3 k €	-92.4%	16,9 k €	-81.8%	92,7 k €	+17.9%	78,6 k €
Net result	18,8 k €	+464%	-5,2 k €	-582%	1,1 k €	-95.5%	23,6 k €	+21.5%	19,4 k €	+116%	9 k €	+3.2%	8,7 k €	+138%	3,7 k €	-58.0%	8,7 k €	-65.5%	25,2 k €	-48.4%	48,9 k €	+12.7%	43,4 k €	+211%	-38,9 k €	-2167%	1,9 k €	-70.3%	6,3 k €	+208%	-5,9 k €	-152%	11,2 k €	-82.4%	63,9 k €	+26.3%	50,6 k €
Balance sheet
Equity	252,5 k €	+1.1%	249,8 k €	-2.0%	255 k €	-33.5%	383,6 k €	+6.5%	360,1 k €	+8.8%	331,1 k €	+2.8%	322,1 k €	+2.8%	313,4 k €	+1.2%	309,7 k €	+2.9%	301 k €	+9.1%	275,8 k €	+21.6%	226,9 k €	+23.7%	183,5 k €	-17.5%	222,4 k €	+0.9%	220,6 k €	+3.0%	214,2 k €	-2.7%	220,1 k €	+5.4%	208,9 k €	+44.1%	145 k €
Total assets	508,1 k €	+6.1%	479 k €	-7.4%	517,3 k €	-5.3%	546,3 k €	-41.9%	939,7 k €	+70.8%	550,3 k €	+24.0%	443,6 k €	-5.8%	471 k €	-5.0%	495,6 k €	-0.3%	497,1 k €	+1.3%	490,9 k €	+44.0%	340,9 k €	+14.6%	297,6 k €	-16.6%	356,7 k €	-0.8%	359,4 k €	-2.7%	369,2 k €	-9.2%	406,7 k €	-11.4%	458,8 k €	+65.4%	277,4 k €
Cash	61,7 k €	+18.2%	52,2 k €	-28.6%	73,1 k €	+21.4%	60,2 k €	+59.3%	37,8 k €	-30.8%	54,6 k €	-58.5%	131,6 k €	-7.2%	141,9 k €	-4.7%	148,9 k €	+0.1%	148,8 k €	+15.3%	129 k €	+215%	40,9 k €	+271%	11 k €	-71.8%	39,2 k €	-15.1%	46,1 k €	+4.8%	44 k €	-51.2%	90,1 k €	+1134%	7,3 k €	-55.9%	16,5 k €
Debts	253,6 k €	+11.6%	227,1 k €	-12.7%	260,3 k €	+62.1%	160,6 k €	-72.2%	577,6 k €	+166%	217,1 k €	+81.7%	119,5 k €	-23.2%	155,6 k €	-15.4%	183,8 k €	-5.0%	193,5 k €	-9.2%	213,1 k €	+90.3%	112 k €	-1.3%	113,5 k €	-15.4%	134,1 k €	-3.4%	138,8 k €	-10.1%	154,4 k €	-17.2%	186,5 k €	-25.4%	249,8 k €	+89.0%	132,2 k €
Other
Workforce	–		–		–		–		–		–		–		–		0,1 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 30/09/2025 · 2 active · 4 ended

Active mandates

Bruno Opsomer

Director

Active

Saskia Bracquez

Director

Active

Ended mandates

Bruno Opsomer

Director · since 18 novembre 1999

Ended

Saskia Bracquez

Director · since 18 novembre 1999

Ended

Bruno Opsomer

Manager

Ended

Saskia Bracquez

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
ZARRIMMO● Active	0701.857.059

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	01/10/2024	01/10/2023	01/10/2022	01/10/2021	01/10/2020	01/10/2019
Closing of the financial year	30/09/2025	30/09/2024	30/09/2023	30/09/2022	30/09/2021	30/09/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/04/2026	29/04/2025	29/04/2024	27/04/2023	27/04/2022	26/04/2021
General meeting	23/02/2026	24/02/2025	26/02/2024	27/02/2023	28/02/2022	22/02/2021
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	30/09/2025	23/02/2026	30/04/2026	Dutch	PDF
Micro model	30/09/2024	24/02/2025	29/04/2025	Dutch	PDF
Micro model	30/09/2023	26/02/2024	29/04/2024	Dutch	PDF
Micro model	30/09/2022	27/02/2023	27/04/2023	Dutch	PDF
Micro model	30/09/2021	28/02/2022	27/04/2022	Dutch	PDF
Micro model	30/09/2020	22/02/2021	26/04/2021	Dutch	PDF
Micro model	30/09/2019	24/02/2020	31/03/2020	Dutch	PDF
Micro model	30/09/2018	25/02/2019	11/04/2019	Dutch	PDF
Micro model	30/09/2017	26/02/2018	27/03/2018	Dutch	PDF
Abridged model	30/09/2016	27/02/2017	31/03/2017	Dutch	PDF
Abridged model	30/09/2015	29/02/2016	31/03/2016	Dutch	PDF
Abridged model	30/09/2014	23/02/2015	30/03/2015	Dutch	PDF
Abridged model	30/09/2013	24/02/2014	04/04/2014	Dutch	PDF
Abridged model	30/09/2012	25/02/2013	10/04/2013	Dutch	PDF
Abridged model	30/09/2011	27/02/2012	16/04/2012	Dutch	PDF
Abridged model	30/09/2010	28/02/2011	09/03/2011	Dutch	PDF
Abridged model	30/09/2009	22/02/2010	26/04/2010	Dutch	PDF
Abridged model	30/09/2008	23/02/2009	24/03/2009	Dutch	PDF
Abridged model	30/09/2007	25/02/2008	28/04/2008	Dutch	PDF
Abridged model	30/09/2006	26/02/2007	13/04/2007	Dutch	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 30/09/2025 · 2 active · 4 ended

Active mandates

Bruno Opsomer

Director

Active

Saskia Bracquez

Director

Active

Ended mandates

Bruno Opsomer

Director · since 18 novembre 1999

Ended

Saskia Bracquez

Director · since 18 novembre 1999

Ended

Bruno Opsomer

Manager

Ended

Saskia Bracquez

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates11/01/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
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 202518,8 k €↑
2024
Annual accounts 2024-5,2 k €↓
2023
Annual accounts 20231,1 k €↓
2022
Annual accounts 202223,6 k €↑
2021
Annual accounts 202119,4 k €↑
2019
Annual accounts 20199 k €↑
2018
Annual accounts 20188,7 k €↑
2017
Annual accounts 20173,7 k €↓
2016
Annual accounts 20168,7 k €↓
2015
Annual accounts 201525,2 k €↓
2014
Annual accounts 201448,9 k €↑
2013
Annual accounts 201343,4 k €↑
2012
Annual accounts 2012-38,9 k €↓
2011
Annual accounts 20111,9 k €↓
2010
Annual accounts 20106,3 k €↑
2009
Annual accounts 2009-5,9 k €↓
2008
Annual accounts 200811,2 k €↓
2007
Annual accounts 200763,9 k €↑
2006
Annual accounts 200650,6 k €
25/11/1999
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

BRUSACO

Overview

What does BRUSACO 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