ACTIVE

HEMPE

Export PDF

Financial year 2025 · closed on 31/03/2025

Net result

75,8 k €

-44.4% YoY

Gross margin

436,7 k €

-12.4% YoY

Equity

435,2 k €

+21.1% YoY

What does HEMPE do?

HEMPE is a Private limited company incorporated in 2000. Its registered office is in Ciney.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0471.598.063

Incorporation

04/04/2000

Legal form

Private limited company

Registered office

Saint Gilles 59 box B
5590 Ciney · WallonieSee on map

Contributed capital

20 451,01 €

Latest accounts

31/03/2025

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 18 financial years

	2025		2024		2023		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	436,7 k €	-12.4%	498,4 k €	+40.4%	354,9 k €	-17.5%	429,9 k €	+8.8%	395,2 k €	+78.7%	221,1 k €	-15.1%	260,5 k €	+21.4%	214,6 k €	-19.7%	267,2 k €	+17.0%	228,3 k €	-2.5%	234,1 k €	+118%	107,5 k €	+9.5%	98,2 k €	+109%	47 k €	+145%	19,1 k €	-75.7%	78,9 k €	+37.8%	57,3 k €	-6.6%	61,3 k €
EBITDA	131,7 k €	-45.3%	240,7 k €	+206%	78,6 k €	-68.6%	250,6 k €	+29.4%	193,7 k €	+119%	88,5 k €	-12.5%	101,2 k €	+68.2%	60,1 k €	-48.5%	116,7 k €	-5.3%	123,2 k €	+6.1%	116,2 k €	+102%	57,4 k €	-7.4%	62 k €	+48.8%	41,6 k €	+166%	15,6 k €	-53.7%	33,7 k €	+52.8%	22,1 k €	-14.2%	25,7 k €
Operating result	113,2 k €	-49.5%	224,1 k €	+254%	63,3 k €	-73.5%	239 k €	+36.4%	175,2 k €	+149%	70,2 k €	-19.7%	87,5 k €	+88.4%	46,4 k €	-53.0%	98,8 k €	+2.5%	96,4 k €	+3.7%	92,9 k €	+148%	37,4 k €	-6.5%	40 k €	+94.5%	20,6 k €	+282%	5,4 k €	-76.9%	23,3 k €	+53.3%	15,2 k €	-36.9%	24,1 k €
Net result	75,8 k €	-44.4%	136,2 k €	+339%	31,1 k €	-77.9%	140,2 k €	+14.3%	122,7 k €	+137%	51,9 k €	+0.2%	51,8 k €	+2730%	-2 k €	-103%	68,1 k €	+11.5%	61,1 k €	+5.7%	57,7 k €	+144%	23,7 k €	-24.1%	31,2 k €	+107%	15,1 k €	+167%	5,6 k €	-49.4%	11,2 k €	-13.9%	13 k €	+28.2%	10,1 k €
Balance sheet
Equity	435,2 k €	+21.1%	359,4 k €	-38.5%	584,7 k €	+28.5%	455,2 k €	+44.5%	314,9 k €	+32.2%	238,2 k €	+27.9%	186,3 k €	-13.1%	214,5 k €	-0.9%	216,5 k €	+45.9%	148,4 k €	+69.9%	87,3 k €	+195%	29,6 k €	-76.0%	123,5 k €	+33.8%	92,3 k €	+19.5%	77,2 k €	+7.9%	71,6 k €	+18.5%	60,4 k €	+27.3%	47,4 k €
Total assets	508,9 k €	+1.5%	501,2 k €	-26.6%	682,6 k €	+23.4%	553 k €	+12.2%	493 k €	+35.0%	365,2 k €	+28.1%	285 k €	+9.3%	260,6 k €	-6.0%	277,3 k €	-2.0%	283,1 k €	+56.1%	181,3 k €	+8.3%	167,4 k €	+2.7%	162,9 k €	-2.3%	166,8 k €	+41.8%	117,7 k €	-3.4%	121,9 k €	+27.3%	95,7 k €	+97.3%	48,5 k €
Cash	174,9 k €	-52.0%	364,7 k €	-35.2%	563,2 k €	+40.3%	401,3 k €	+4.4%	384,5 k €	+49.0%	258,1 k €	+12.9%	228,5 k €	+15.7%	197,5 k €	-9.4%	218,1 k €	+8.0%	201,9 k €	+80.2%	112 k €	+43.5%	78 k €	+67.5%	46,6 k €	+24.1%	37,6 k €	+65.3%	22,7 k €	+58.1%	14,4 k €	+164%	5,5 k €	-29.4%	7,7 k €
Debts	73,7 k €	-48.0%	141,8 k €	+44.9%	97,8 k €	+0.1%	97,8 k €	-45.1%	178 k €	+40.2%	126,9 k €	+28.7%	98,6 k €	+114%	46,1 k €	-24.2%	60,8 k €	-54.8%	134,7 k €	+43.4%	93,9 k €	-31.8%	137,8 k €	+249%	39,4 k €	-47.1%	74,5 k €	+84.2%	40,5 k €	-19.6%	50,3 k €	+42.5%	35,3 k €	+3175%	1,1 k €
Other
Workforce	–		–		–		–		–		–		–		–		5,0 ETP	+66.7%	3,0 ETP	0.0%	3,0 ETP		–		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

At this address

Other companies at this address

Company	CBE no.
MOIZ● Active	0787.905.957

Annual accounts

Full financial information

	2025	2024	2023	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/04/2024	01/04/2023	01/04/2022	01/04/2020	01/04/2019	01/04/2018
Closing of the financial year	31/03/2025	31/03/2024	31/03/2023	31/03/2021	31/03/2020	31/03/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/10/2025	31/10/2024	30/06/2023	03/11/2021	02/12/2020	29/11/2019
General meeting	07/09/2025	07/09/2024	15/06/2023	30/09/2021	07/09/2020	07/09/2019
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/03/2025	07/09/2025	30/10/2025	French	PDF
Micro model	31/03/2024	07/09/2024	31/10/2024	French	PDF
Micro model	31/03/2023	15/06/2023	30/06/2023	French	PDF
Micro model	31/03/2021	30/09/2021	03/11/2021	French	PDF
Micro model	31/03/2020	07/09/2020	02/12/2020	French	PDF
Micro model	31/03/2019	07/09/2019	29/11/2019	French	PDF
Micro model	31/03/2018	07/09/2018	31/10/2018	French	PDF
Micro model	31/03/2017	16/08/2017	31/10/2017	French	PDF
Abridged model	31/03/2016	16/08/2016	31/10/2016	French	PDF
Abridged model	31/03/2015	07/05/2015	22/09/2015	French	PDF
Abridged model	31/03/2014	14/08/2014	31/10/2014	French	PDF
Abridged model	31/03/2013	15/08/2013	15/11/2013	French	PDF
Abridged model	31/03/2012	07/05/2012	28/11/2012	French	PDF
Abridged model	31/03/2011	07/05/2011	31/10/2011	French	PDF
Abridged model	31/03/2010	07/05/2010	30/10/2010	French	PDF
Abridged model	31/03/2009	07/05/2009	14/10/2009	French	PDF
Abridged model	31/03/2008	07/05/2008	23/10/2008	French	PDF
Abridged model	31/03/2007	15/04/2007	21/11/2007	French	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.

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates26/08/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Mandates14/01/2013
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Registered office16/08/2005
SIEGE SOCIAL
PDF
Registered office10/02/2004
SIEGE SOCIAL
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 202575,8 k €↓
2024
Annual accounts 2024136,2 k €↑
2023
Annual accounts 202331,1 k €↓
2021
Annual accounts 2021140,2 k €↑
2020
Annual accounts 2020122,7 k €↑
2019
Annual accounts 201951,9 k €↑
2018
Annual accounts 201851,8 k €↑
2017
Annual accounts 2017-2 k €↓
2016
Annual accounts 201668,1 k €↑
2015
Annual accounts 201561,1 k €↑
2014
Annual accounts 201457,7 k €↑
2013
Annual accounts 201323,7 k €↓
2012
Annual accounts 201231,2 k €↑
2011
Annual accounts 201115,1 k €↑
2010
Annual accounts 20105,6 k €↓
2009
Annual accounts 200911,2 k €↓
2008
Annual accounts 200813 k €↑
2007
Annual accounts 200710,1 k €
04/04/2000
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

HEMPE

Overview

What does HEMPE do?

Trend over 18 financial years

Indicative valuation

Other companies at this address

Financials

Full financial information

Financial ratios

Annual accounts filings

Valuation

Indicative valuation

Directors & structure

Ownership and network

Publications

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline