ACTIVE

NICOMA

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

94,9 k €

-12.2% YoY

Gross margin

143,9 k €

-14.0% YoY

Equity

288,8 k €

-45.4% YoY

What does NICOMA do?

NICOMA is a Private limited company incorporated in 2000. Its registered office is in Rixensart.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0471.880.254

Incorporation

15/05/2000

Legal form

Private limited company

Registered office

Rue des Templiers 58
1331 Rixensart · WallonieSee on map

Contributed capital

6 197,33 €

Latest accounts

31/12/2025

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

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	143,9 k €	-14.0%	167,5 k €	+21.8%	137,5 k €	-39.8%	228,2 k €	+41.5%	161,3 k €	-4.4%	168,7 k €	-10.4%	188,2 k €	+9.1%	172,5 k €	+20.6%	143 k €	+10.2%	129,8 k €	+23.8%	104,9 k €	-28.9%	147,5 k €	+44.7%	101,9 k €	-4.1%	106,3 k €	+36.4%	78 k €	+3.9%	75,1 k €	-12.1%	85,4 k €	+5.2%	81,2 k €	+67.1%	48,6 k €
EBITDA	139,4 k €	-15.4%	164,7 k €	+22.9%	134 k €	-41.1%	227,4 k €	+43.8%	158,2 k €	-4.9%	166,4 k €	-10.5%	186 k €	+9.4%	169,9 k €	+21.0%	140,4 k €	+11.7%	125,7 k €	+23.4%	101,9 k €	-29.9%	145,3 k €	+47.6%	98,5 k €	-5.7%	104,5 k €	+38.0%	75,7 k €	+3.0%	73,5 k €	-12.2%	83,7 k €	+17.1%	71,5 k €	+51.7%	47,2 k €
Operating result	120,4 k €	-15.2%	142 k €	+38.8%	102,3 k €	-46.2%	190,3 k €	+56.0%	121,9 k €	-7.8%	132,2 k €	-11.3%	149,2 k €	+9.2%	136,6 k €	+27.4%	107,2 k €	+46.4%	73,2 k €	+19.6%	61,2 k €	-38.9%	100,2 k €	+122%	45 k €	+6.0%	42,5 k €	+34.5%	31,6 k €	+10.0%	28,7 k €	-12.4%	32,8 k €	+98.1%	16,5 k €	+813%	-2,3 k €
Net result	94,9 k €	-12.2%	108,2 k €	+39.2%	77,7 k €	-42.3%	134,7 k €	+54.1%	87,4 k €	-9.9%	97 k €	-7.4%	104,8 k €	+13.9%	92 k €	+43.0%	64,4 k €	+91.0%	33,7 k €	-10.6%	37,7 k €	-50.5%	76,1 k €	+300%	19 k €	+14.5%	16,6 k €	-20.8%	21 k €	+2282%	881 €	+46.4%	601,9 €	+128%	-2,1 k €	+91.7%	-25,6 k €
Balance sheet
Equity	288,8 k €	-45.4%	528,5 k €	+0.6%	525,2 k €	+0.2%	524 k €	+11.3%	471 k €	+12.9%	417,3 k €	+12.5%	371 k €	+15.4%	321,5 k €	+40.1%	229,4 k €	+39.0%	165,1 k €	+25.6%	131,4 k €	+40.3%	93,7 k €	+38.7%	67,6 k €	+39.2%	48,5 k €	+52.1%	31,9 k €	+192%	10,9 k €	+8.8%	10 k €	+6.4%	9,4 k €	-18.3%	11,6 k €
Total assets	513,4 k €	-25.1%	685,6 k €	+3.6%	661,9 k €	-5.0%	697 k €	+14.1%	611,1 k €	+7.0%	570,9 k €	+6.0%	538,7 k €	+11.9%	481,2 k €	+11.6%	431,1 k €	+18.3%	364,3 k €	-7.2%	392,6 k €	-7.6%	424,9 k €	+1.3%	419,4 k €	+1.0%	415,2 k €	+23.6%	335,8 k €	+8.7%	308,9 k €	-2.4%	316,4 k €	-17.7%	384,5 k €	-10.3%	428,5 k €
Cash	135,7 k €	+17.0%	116 k €	-15.5%	137,3 k €	-17.3%	166,1 k €	+52.5%	108,9 k €	+12.5%	96,8 k €	+99.8%	48,4 k €	+48.3%	32,7 k €	+7.0%	30,5 k €	+40.0%	21,8 k €	+200%	7,3 k €	-78.1%	33,2 k €	+305%	8,2 k €	-48.5%	15,9 k €	+190%	5,5 k €	-56.0%	12,5 k €	+202%	4,1 k €	-70.6%	14,1 k €	-53.2%	30 k €
Debts	224,5 k €	+42.9%	157,1 k €	+14.9%	136,8 k €	-20.9%	173 k €	+23.5%	140,1 k €	-8.4%	153 k €	-8.7%	167,6 k €	+4.9%	159,8 k €	-20.7%	201,6 k €	+1.2%	199,3 k €	-23.7%	261,2 k €	-21.1%	331,2 k €	-5.5%	350,6 k €	-4.4%	366,6 k €	+22.0%	300,5 k €	+0.9%	297,9 k €	-2.7%	306,4 k €	-17.9%	373,3 k €	-10.1%	415,2 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 31/12/2025 · 1 active · 3 ended

Active mandates

Fabienne SERVAIS

Mandate

Active

Ended mandates

Fabienne SERVAIS

Manager · since 15 mai 2000

Ended

FABIENNE SERVAIS

Director

Ended

FABIENNE SERVAIS

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	30/06/2026	06/08/2025	26/08/2024	13/06/2023	12/08/2022	16/08/2021
General meeting	02/06/2026	05/08/2025	23/08/2024	10/06/2023	08/08/2022	03/08/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	02/06/2026	30/06/2026	French	PDF
Micro model	31/12/2024	05/08/2025	06/08/2025	French	PDF
Micro model	31/12/2023	23/08/2024	26/08/2024	French	PDF
Micro model	31/12/2022	10/06/2023	13/06/2023	French	PDF
Micro model	31/12/2021	08/08/2022	12/08/2022	French	PDF
Micro model	31/12/2020	03/08/2021	16/08/2021	French	PDF
Micro model	31/12/2019	25/06/2020	26/06/2020	French	PDF
Micro model	31/12/2018	12/06/2019	02/07/2019	French	PDF
Micro model	31/12/2017	29/06/2018	11/07/2018	French	PDF
Abridged model	31/12/2016	01/06/2017	28/06/2017	French	PDF
Abridged model	30/06/2015	07/12/2015	22/01/2016	French	PDF
Abridged model	30/06/2014	01/12/2014	11/02/2015	French	PDF
Abridged model	30/06/2013	02/12/2013	28/02/2014	French	PDF
Abridged model	30/06/2012	26/02/2013	27/02/2013	French	PDF
Abridged model	30/06/2011	05/12/2011	28/02/2012	French	PDF
Abridged model	30/06/2010	06/12/2010	23/02/2011	French	PDF
Abridged model	30/06/2009	07/12/2009	26/02/2010	French	PDF
Abridged model	30/06/2008	01/12/2008	13/02/2009	French	PDF
Abridged model	30/06/2007	03/12/2007	30/04/2008	French	PDF
Abridged model	30/06/2006	04/12/2006	04/01/2007	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 31/12/2025 · 1 active · 3 ended

Active mandates

Fabienne SERVAIS

Mandate

Active

Ended mandates

Fabienne SERVAIS

Manager · since 15 mai 2000

Ended

FABIENNE SERVAIS

Director

Ended

FABIENNE SERVAIS

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates24/09/2021
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Other02/09/2016
OBJET - ANNEE COMPTABLE
PDF
Registered office17/11/2011
SIEGE SOCIAL
PDF
Registered office05/12/2007
SIEGE SOCIAL
PDF
Capital / shares26/01/2006
OBJET - ASSEMBLEE GENERALE - CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Registered office18/09/2003
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 202594,9 k €↓
2024
Annual accounts 2024108,2 k €↑
2023
Annual accounts 202377,7 k €↓
2022
Annual accounts 2022134,7 k €↑
2021
Annual accounts 202187,4 k €↓
2020
Annual accounts 202097 k €↓
2019
Annual accounts 2019104,8 k €↑
2018
Annual accounts 201892 k €↑
2017
Annual accounts 201764,4 k €↑
2016
Annual accounts 201633,7 k €↓
2015
Annual accounts 201537,7 k €↓
2014
Annual accounts 201476,1 k €↑
2013
Annual accounts 201319 k €↑
2012
Annual accounts 201216,6 k €↓
2011
Annual accounts 201121 k €↑
2010
Annual accounts 2010881 €↑
2009
Annual accounts 2009601,9 €↑
2008
Annual accounts 2008-2,1 k €↑
2007
Annual accounts 2007-25,6 k €
15/05/2000
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

NICOMA

Overview

What does NICOMA 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