ACTIVE

OPSOMER

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

76,9 k €

-23.2% YoY

Gross margin

265,9 k €

-9.6% YoY

Equity

197,9 k €

+61.3% YoY

What does OPSOMER do?

OPSOMER is a Private limited company incorporated in 2000. Its registered office is in Knokke-Heist.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0469.439.418

Incorporation

11/01/2000

Legal form

Private limited company

Registered office

Natiënlaan 61
8300 Knokke-Heist · FlandreSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Joint committees (3)

14904
200
218

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		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	265,9 k €	-9.6%	294,1 k €	+34.5%	218,7 k €	+55.7%	140,5 k €	-25.4%	188,4 k €	+34.0%	140,6 k €	+4.5%	134,5 k €	+7.5%	125,2 k €	+30.4%	96 k €	-39.2%	157,9 k €	-38.2%	255,5 k €	+56.0%	163,8 k €	-13.0%	188,2 k €	+89.1%	99,6 k €	-13.7%	115,4 k €	-29.6%	163,9 k €	-0.5%	164,8 k €	+18.4%	139,1 k €	+9.4%	127,2 k €
EBITDA	189,5 k €	-15.6%	224,5 k €	+47.9%	151,7 k €	+84.0%	82,5 k €	-40.1%	137,8 k €	+42.6%	96,6 k €	+35.8%	71,1 k €	-2.5%	72,9 k €	+30.5%	55,9 k €	-18.1%	68,2 k €	-64.8%	193,7 k €	+94.0%	99,9 k €	-9.7%	110,6 k €	+230%	33,5 k €	-45.8%	61,8 k €	-47.1%	116,8 k €	-3.3%	120,8 k €	+30.1%	92,8 k €	+33.7%	69,4 k €
Operating result	111 k €	-24.5%	147,1 k €	+109%	70,5 k €	+2229%	3 k €	-96.5%	85,6 k €	+53.7%	55,7 k €	+109%	26,7 k €	+19.3%	22,4 k €	+440%	4,1 k €	+923%	-503,3 €	-100%	122,1 k €	+283%	31,9 k €	-30.5%	45,8 k €	+211%	-41,4 k €	-119%	-18,9 k €	-132%	59,3 k €	-1.1%	59,9 k €	+21.5%	49,3 k €	+152%	19,6 k €
Net result	76,9 k €	-23.2%	100,2 k €	+133%	43 k €	+1634%	-2,8 k €	-104%	64,6 k €	+41.2%	45,7 k €	+94.6%	23,5 k €	+105%	11,5 k €	+1766%	613,8 €	+106%	-9,6 k €	-113%	71,6 k €	-35.4%	110,9 k €	+328%	25,9 k €	+139%	-67 k €	-154%	-26,4 k €	-222%	21,6 k €	-49.9%	43 k €	+40.1%	30,7 k €	+115%	14,3 k €
Balance sheet
Equity	197,9 k €	+61.3%	122,7 k €	+0.2%	122,5 k €	+25.6%	97,5 k €	-4.3%	101,9 k €	+162%	38,9 k €	-66.2%	115,2 k €	+23.5%	93,3 k €	+12.2%	83,1 k €	+0.7%	82,5 k €	-10.4%	92,1 k €	-53.5%	198,1 k €	+127%	87,2 k €	+42.2%	61,3 k €	-52.2%	128,3 k €	-51.3%	263,2 k €	+8.9%	241,6 k €	+21.7%	198,6 k €	+18.3%	167,9 k €
Total assets	545,3 k €	-14.3%	636,3 k €	+5.3%	604,2 k €	-1.0%	610,4 k €	-9.3%	673,2 k €	+9.7%	613,5 k €	-4.8%	644,2 k €	+0.1%	643,6 k €	-7.7%	697,7 k €	-12.1%	794 k €	-19.4%	985,3 k €	-9.3%	1,1 M €	-3.2%	1,1 M €	-4.0%	1,2 M €	+0.8%	1,2 M €	+55.8%	744,6 k €	+48.2%	502,4 k €	+2.1%	492,2 k €	+4.9%	469,3 k €
Cash	85,5 k €	-36.9%	135,6 k €	+66.3%	81,6 k €	+19.6%	68,2 k €	-24.3%	90,1 k €	-3.3%	93,2 k €	+53.8%	60,6 k €	-18.0%	73,9 k €	+82.6%	40,5 k €	-15.7%	48,1 k €	-34.6%	73,4 k €	+27.2%	57,7 k €	+311%	14 k €	+25.4%	11,2 k €	-88.7%	99 k €	+224%	30,6 k €	-40.0%	51 k €	+123%	22,9 k €	+1.7%	22,5 k €
Debts	346,3 k €	-32.4%	512,5 k €	+6.6%	480,7 k €	-6.1%	511,9 k €	-10.2%	570,3 k €	+6.1%	537,8 k €	+14.8%	468,5 k €	-8.8%	513,6 k €	-9.8%	569,5 k €	-12.3%	649,2 k €	-22.0%	832,4 k €	-6.3%	888,4 k €	-14.2%	1 M €	-6.5%	1,1 M €	+8.8%	1 M €	+117%	468,7 k €	+80.6%	259,6 k €	-11.6%	293,6 k €	-2.6%	301,4 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		1,0 ETP	0.0%	1,0 ETP	-50.0%	2,0 ETP	0.0%	2,0 ETP	+100%	1,0 ETP	0.0%	1,0 ETP	-9.1%	1,1 ETP	+10.0%	1,0 ETP	-28.6%	1,4 ETP

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 31/12/2025 · 2 active · 32 ended

Active mandates

ben d'hoker

Administrator - manager

Active

nic opsomer

Administrator - manager

Active

Ended mandates

ben d'hoker

Administrator - manager · since 01 janvier 2022 · until 31 décembre 2022

Ended

nic opsomer

Administrator - manager · since 01 janvier 2022 · until 31 décembre 2022

Ended

ben d'hoker

Administrator - manager · since 01 janvier 2021 · until 31 décembre 2021

Ended

nic opsomer

Administrator - manager · since 01 janvier 2021 · until 31 décembre 2021

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	07/05/2026	26/08/2025	29/03/2024	12/05/2023	27/06/2022	17/08/2021
General meeting	07/05/2026	26/08/2025	29/03/2024	24/04/2023	22/06/2022	17/08/2021
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

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	07/05/2026	07/05/2026	Dutch	PDF
Micro model	31/12/2024	26/08/2025	26/08/2025	Dutch	PDF
Micro model	31/12/2023	29/03/2024	29/03/2024	Dutch	PDF
Micro modelCorrection	31/12/2022	24/04/2023	12/05/2023	Dutch	PDF
Micro model	31/12/2022	24/04/2023	04/05/2023	Dutch	PDF
Micro model	31/12/2021	22/06/2022	27/06/2022	Dutch	PDF
Micro model	31/12/2020	17/08/2021	17/08/2021	Dutch	PDF
Micro model	31/12/2019	01/07/2020	01/07/2020	Dutch	PDF
Micro model	31/12/2018	12/06/2019	13/06/2019	Dutch	PDF
Micro model	31/12/2017	05/06/2018	05/06/2018	Dutch	PDF
Micro model	31/12/2016	11/05/2017	12/05/2017	Dutch	PDF
Abridged model	31/12/2015	30/03/2016	11/04/2016	Dutch	PDF
Abridged model	31/12/2014	05/08/2015	06/08/2015	Dutch	PDF
Abridged model	31/12/2013	23/05/2014	23/05/2014	Dutch	PDF
Abridged model	31/12/2012	07/06/2013	13/06/2013	Dutch	PDF
Abridged model	31/12/2011	12/06/2012	12/06/2012	Dutch	PDF
Abridged model	31/12/2010	18/02/2011	01/03/2011	Dutch	PDF
Abridged model	31/12/2009	21/05/2010	21/05/2010	Dutch	PDF
Abridged model	31/12/2008	21/08/2009	21/08/2009	Dutch	PDF
Abridged model	31/12/2007	07/06/2008	12/06/2008	Dutch	PDF
Abridged model	31/12/2006	13/03/2007	26/03/2007	Dutch	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 31/12/2025 · 2 active · 32 ended

Active mandates

ben d'hoker

Administrator - manager

Active

nic opsomer

Administrator - manager

Active

Ended mandates

ben d'hoker

Administrator - manager · since 01 janvier 2022 · until 31 décembre 2022

Ended

nic opsomer

Administrator - manager · since 01 janvier 2022 · until 31 décembre 2022

Ended

ben d'hoker

Administrator - manager · since 01 janvier 2021 · until 31 décembre 2021

Ended

nic opsomer

Administrator - manager · since 01 janvier 2021 · until 31 décembre 2021

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates22/11/2023
WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Registered office18/10/2011
MAATSCHAPPELIJKE ZETEL
PDF
Mandates02/06/2010
ONTSLAGEN - BENOEMINGEN
PDF
Registered office27/06/2003
MAATSCHAPPELIJKE ZETEL
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 202576,9 k €↓
2024
Annual accounts 2024100,2 k €↑
2023
Annual accounts 202343 k €↑
2022
Annual accounts 2022-2,8 k €↓
2021
Annual accounts 202164,6 k €↑
2020
Annual accounts 202045,7 k €↑
2019
Annual accounts 201923,5 k €↑
2018
Annual accounts 201811,5 k €↑
2017
Annual accounts 2017613,8 €↑
2016
Annual accounts 2016-9,6 k €↓
2015
Annual accounts 201571,6 k €↓
2014
Annual accounts 2014110,9 k €↑
2013
Annual accounts 201325,9 k €↑
2012
Annual accounts 2012-67 k €↓
2011
Annual accounts 2011-26,4 k €↓
2010
Annual accounts 201021,6 k €↓
2009
Annual accounts 200943 k €↑
2008
Annual accounts 200830,7 k €↑
2007
Annual accounts 200714,3 k €
11/01/2000
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

OPSOMER

Overview

What does OPSOMER 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