Replisol
0473.787.887 · rovalta.com · 21/09/2026
ACTIVE
Replisol
Financial year 2025 · closed on 30/09/2025
Net result
30,0 k €
-54.7% YoY
Gross margin
66,2 k €
-6.2% YoY
Equity
57,7 k €
+108.6% YoY
Overview
What does Replisol do?
Replisol is a Private limited company incorporated in 2001. Its main activity is: Computer programming activities. Its registered office is in Bruxelles.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0473.787.887
Incorporation
11/01/2001
Legal form
Private limited company
Registered office
Rue de la Presse 4
1000 Bruxelles · BruxellesSee on map
1000 Bruxelles · BruxellesSee on map
Latest accounts
30/09/2025
Activities (NACE)
62010Computer programming activities· main62100Computer programming, consultancy and related activities70200Management consultancy activities70220Business and other management consultancy activities82990Other business support service activities n.e.c.82990Other business support service activities n.e.c.
Joint committees (3)
- 14904
- 200
- 302
Signals
ProfitableSolid equityLow riskPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 19 financial years
| 2025 | 2024 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Gross margin | 66,2 k € | -6.2% | 70,5 k € | +103% | 34,8 k € | +984% | 3,2 k € | -75.6% | 13,2 k € | -63.4% | 36,0 k € | -33.3% | 54,0 k € | -0.5% | 54,2 k € | +32.9% | 40,8 k € | +499% | 6,8 k € | +393% | -2,3 k € | +79.4% | -11,3 k € | +5.7% | -11,9 k € | -336% | 5,1 k € | -55.4% | 11,3 k € | +2.0% | 11,1 k € | -75.1% | 44,7 k € | +239% | 13,2 k € | +326% | 3,1 k € |
| EBITDA | 47,8 k € | -31.6% | 69,8 k € | +116% | 32,4 k € | +3127% | 1,0 k € | -81.0% | 5,3 k € | -60.6% | 13,4 k € | -60.8% | 34,2 k € | -8.3% | 37,3 k € | +11.8% | 33,4 k € | +794% | 3,7 k € | +185% | -4,4 k € | +67.2% | -13,4 k € | +46.6% | -25,0 k € | -16210% | -153,5 € | -101% | 10,8 k € | +1.2% | 10,7 k € | -75.6% | 43,7 k € | +257% | 12,2 k € | +521% | 2,0 k € |
| Operating result | 45,6 k € | -34.4% | 69,5 k € | +115% | 32,4 k € | +351% | -12,9 k € | -49.7% | -8,6 k € | -49.7% | -5,8 k € | -134% | 16,9 k € | -10.4% | 18,8 k € | +16.6% | 16,1 k € | +230% | -12,5 k € | -1.7% | -12,3 k € | +38.8% | -20,0 k € | +45.2% | -36,5 k € | -432% | -6,9 k € | -255% | 4,4 k € | -7.0% | 4,8 k € | -86.9% | 36,4 k € | +250% | 10,4 k € | +508% | -2,5 k € |
| Net result | 30,0 k € | -54.7% | 66,4 k € | +1692% | -4,2 k € | +68.5% | -13,2 k € | -48.5% | -8,9 k € | -49.8% | -5,9 k € | -136% | 16,6 k € | -10.8% | 18,6 k € | +16.8% | 15,9 k € | +227% | -12,5 k € | -2.0% | -12,3 k € | +19.5% | -15,2 k € | +58.4% | -36,6 k € | -434% | -6,9 k € | -342% | 2,8 k € | -19.4% | 3,5 k € | -86.1% | 25,3 k € | +183% | 8,9 k € | +402% | -3,0 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 57,7 k € | +109% | 27,7 k € | +206% | -26,1 k € | -19.0% | -21,9 k € | -152% | -8,7 k € | -4686% | 190,0 € | -96.9% | 6,1 k € | +159% | -10,5 k € | +64.0% | -29,1 k € | +35.4% | -45,0 k € | -38.5% | -32,5 k € | -60.7% | -20,2 k € | -306% | -5,0 k € | -116% | 31,6 k € | -17.8% | 38,5 k € | +7.9% | 35,7 k € | +10.9% | 32,2 k € | +369% | 6,9 k € | +430% | -2,1 k € |
| Total assets | 134,4 k € | +40.0% | 96,0 k € | +63.1% | 58,9 k € | -0.8% | 59,4 k € | -21.1% | 75,3 k € | -18.3% | 92,1 k € | -25.3% | 123,4 k € | -18.8% | 151,9 k € | -7.2% | 163,7 k € | +23.3% | 132,8 k € | +172% | 48,8 k € | +2.5% | 47,6 k € | -1.9% | 48,5 k € | +11.2% | 43,6 k € | -12.0% | 49,6 k € | +17.0% | 42,4 k € | -11.1% | 47,7 k € | +108% | 22,9 k € | +136% | 9,7 k € |
| Cash | 19,6 k € | +5085% | 378,3 € | -98.5% | 25,3 k € | +216% | 8,0 k € | -19.0% | 9,9 k € | +39.0% | 7,1 k € | -50.7% | 14,4 k € | -10.2% | 16,1 k € | -5.0% | 16,9 k € | -36.4% | 26,6 k € | +1758% | 1,4 k € | -73.8% | 5,5 k € | -16.5% | 6,5 k € | -67.4% | 20,1 k € | +1.3% | 19,8 k € | +13.3% | 17,5 k € | +10.5% | 15,8 k € | +72.5% | 9,2 k € | +397% | 1,8 k € |
| Debts | 76,7 k € | +12.2% | 68,4 k € | -19.6% | 85,0 k € | +4.6% | 81,3 k € | -3.2% | 84,0 k € | -8.7% | 92,0 k € | -21.6% | 117,3 k € | -27.8% | 162,4 k € | -15.8% | 192,8 k € | +8.4% | 177,8 k € | +119% | 81,3 k € | +19.8% | 67,8 k € | +26.8% | 53,5 k € | +346% | 12,0 k € | +8.4% | 11,1 k € | +65.0% | 6,7 k € | -56.8% | 15,5 k € | -3.6% | 16,1 k € | +36.5% | 11,8 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | 0,1 ETP | – | 0,3 ETP | 0.0% | 0,3 ETP | +200% | 0,1 ETP | – | – | – | – | – | ||||||||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 250 k€ and 500 k€
See the valuationGovernance
Board of directors
Seen on filing of 30/09/2025 · 1 active · 5 ended
Active mandates
Christiaan Vertonghen
ActiveEnded mandates
Nadine Goossens
EndedJean Waegemans
EndedJean Wagemans
EndedJean Wagemans
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
24SEA● Active | 0647.827.762 |
2MC&MP● Active | 0787.377.011 |
ABRACAR● Bankrupt | 0543.686.285 |
ACCOUNTANTS TEAM● Active | 0430.034.454 |
ACT-ion AFRIQUE● Active | 0877.076.176 |
AddSecure Smart Transport● Active | 0442.889.330 |
Aencrage Belgium● Active | 0776.569.627 |
AFFIDE & PARTNERS - BELGIQUE● Bankrupt | 0688.677.036 |
AGRIBIO● Bankrupt | 0472.490.067 |
AKSON & PARTNERS● Active | 0474.678.111 |
ALCOR SECURITIES● Active | 0463.398.197 |
ALLSERVICES● Active | 0445.928.893 |
Alsywork● Bankrupt | 0654.783.355 |
AML INVEST● Active | 0873.738.980 |
ANKL● Active | 0472.458.690 |
ANTICIP● Active | 0720.612.406 |
Anwin● Active | 0649.642.553 |
Applied Medical Belgium● Active | 0787.396.708 |
ARGIA● Active | 0598.805.150 |
Aroundtown Holdings Belgium● Active | 0745.433.914 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro model |
| Start of the financial year | 01/10/2024 | 01/01/2023 | 01/01/2022 | 01/01/2021 | 01/01/2020 | 01/01/2019 |
| Closing of the financial year | 30/09/2025 | 30/09/2024 | 31/12/2022 | 31/12/2021 | 31/12/2020 | 31/12/2019 |
| Length of the financial year | 12 months | 21 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 17/04/2026 | 03/06/2025 | 29/08/2023 | 29/08/2022 | 04/10/2021 | 13/10/2020 |
| General meeting | 31/03/2026 | 25/03/2025 | 31/05/2023 | 31/05/2022 | 31/05/2021 | 29/05/2020 |
| 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 daysFilings
Annual accounts filings
19 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 30/09/2025 | 31/03/2026 | 17/04/2026 | Dutch | |
| Micro model | 30/09/2024 | 25/03/2025 | 03/06/2025 | Dutch | |
| Micro model | 31/12/2022 | 31/05/2023 | 29/08/2023 | Dutch | |
| Micro model | 31/12/2021 | 31/05/2022 | 29/08/2022 | Dutch | |
| Micro model | 31/12/2020 | 31/05/2021 | 04/10/2021 | Dutch | |
| Micro model | 31/12/2019 | 29/05/2020 | 13/10/2020 | Dutch | |
| Micro model | 31/12/2018 | 31/05/2019 | 30/08/2019 | Dutch | |
| Micro model | 31/12/2017 | 31/05/2018 | 28/08/2018 | Dutch | |
| Micro model | 31/12/2016 | 31/05/2017 | 21/09/2017 | Dutch | |
| Abridged model | 31/12/2015 | 31/05/2016 | 21/09/2016 | Dutch | |
| Abridged model | 31/12/2014 | 30/05/2015 | 26/08/2015 | Dutch | |
| Abridged model | 31/12/2013 | 31/05/2014 | 04/06/2014 | Dutch | |
| Abridged model | 31/12/2012 | 28/06/2013 | 27/08/2013 | Dutch | |
| Abridged model | 31/12/2011 | 31/05/2012 | 25/06/2012 | Dutch | |
| Abridged model | 31/12/2010 | 31/05/2011 | 20/06/2011 | Dutch | |
| Abridged model | 31/12/2009 | 31/05/2010 | 02/06/2010 | Dutch | |
| Abridged model | 31/12/2008 | 29/05/2009 | 22/06/2009 | Dutch | |
| Abridged model | 31/12/2007 | 30/06/2008 | 09/07/2008 | Dutch | |
| Abridged model | 31/12/2006 | 31/05/2007 | 07/06/2007 | Dutch |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 250 k€ and 500 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 30/09/2025 · 1 active · 5 ended
Active mandates
Christiaan Vertonghen
ActiveEnded mandates
Nadine Goossens
EndedJean Waegemans
EndedJean Wagemans
EndedJean Wagemans
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates26/01/2024STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - BENAMING - MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
- Mandates29/12/2023ONTSLAGEN - BENOEMINGEN
- Registered office16/02/2017MAATSCHAPPELIJKE ZETEL
- Other21/08/2012DOEL - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
- Mandates29/09/2004MAATSCHAPPELIJKE ZETEL - BENAMING - ONTSLAGEN - BENOEMINGEN - DOEL - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - ALGEMENE VERGADERING - KAPITAAL - AANDELEN
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 202530,0 k €↓
- 2024Annual accounts 202466,4 k €↑
- 2024Name changeReplisol
- 2022Annual accounts 2022-4,2 k €↑
- 2021Annual accounts 2021-13,2 k €↓
- 2021Name changeJJW MAINTENANCE & CONSTRUCTION
- 2020Annual accounts 2020-8,9 k €↓
- 2019Annual accounts 2019-5,9 k €↓
- 2018Annual accounts 201816,6 k €↓
- 2017Annual accounts 201718,6 k €↑
- 2016Annual accounts 201615,9 k €↑
- 2015Annual accounts 2015-12,5 k €↓
- 2014Annual accounts 2014-12,3 k €↑
- 2013Annual accounts 2013-15,2 k €↑
- 2012Annual accounts 2012-36,6 k €↓
- 2011Annual accounts 2011-6,9 k €↓
- 2010Annual accounts 20102,8 k €↓
- 2009Annual accounts 20093,5 k €↓
- 2008Annual accounts 200825,3 k €↑
- 2007Annual accounts 20078,9 k €↑
- 2006Annual accounts 2006-3,0 k €
- 11/01/2001IncorporationPrivate limited company