ACTIVE

VERSUS-OMEGA

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

786,2 k €

-9.8% YoY

Gross margin

3,1 M €

-1.6% YoY

Equity

10,3 M €

+3.6% YoY

Workforce

27,7 ETP

+6.5% YoY

What does VERSUS-OMEGA do?

VERSUS-OMEGA is a Private limited company incorporated in 2001. Its main activity is: Repair of fabricated metal products. Its registered office is in Oudsbergen. It employs on average 27,7 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0473.820.749

Incorporation

12/01/2001

Legal form

Private limited company

Registered office

Nijverheidslaan 1527 box A
3660 Oudsbergen · FlandreSee on map

Contributed capital

66 000,00 €

Latest accounts

31/12/2024

Average workforce

27,7 ETP

Activities (NACE)

33110Repair of fabricated metal products· main 33110Repair of fabricated metal products 34201Fabrication de carrosseries et remorques 45310Wholesale trade of motor vehicle parts and accessories 46720Wholesale of metals and metal ores 45320Retail trade of motor vehicle parts and accessories+2

Joint committees (2)

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

	2024		2023		2022		2021		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2007		2006
Income statement
Gross margin	3,1 M €	-1.6%	3,2 M €	-11.4%	3,6 M €	-15.9%	4,3 M €	0.0%	4,3 M €	+100%	2,1 M €	-16.1%	2,5 M €	-17.2%	3,1 M €	-10.7%	3,4 M €	+4.2%	3,3 M €	+7.2%	3,1 M €	+11.1%	2,8 M €	+27.2%	2,2 M €	+67.7%	1,3 M €	-1.4%	1,3 M €	+166%	491,3 k €	-67.5%	1,5 M €	+39.1%	1,1 M €	+160%	417,9 k €
EBITDA	1,3 M €	-10.1%	1,4 M €	-29.2%	2 M €	-25.5%	2,7 M €	0.0%	2,7 M €	+199%	892,1 k €	-21.3%	1,1 M €	-43.0%	2 M €	-10.4%	2,2 M €	-3.8%	2,3 M €	+8.0%	2,1 M €	+12.5%	1,9 M €	+24.9%	1,5 M €	+80.0%	845,5 k €	+0.5%	841,6 k €	+198%	282,4 k €	-64.1%	786,7 k €	-0.4%	789,9 k €	+200%	263,6 k €
Operating result	1,1 M €	-13.3%	1,2 M €	-32.8%	1,8 M €	-27.1%	2,5 M €	0.0%	2,5 M €	+242%	741,3 k €	-21.8%	947,9 k €	-47.1%	1,8 M €	-1.3%	1,8 M €	-6.5%	1,9 M €	+9.6%	1,8 M €	+13.6%	1,6 M €	+22.5%	1,3 M €	+86.7%	681,5 k €	-6.1%	726,1 k €	+313%	175,7 k €	-58.7%	425,5 k €	-17.6%	516,3 k €	+203%	170,4 k €
Net result	786,2 k €	-9.8%	871,7 k €	-25.6%	1,2 M €	-31.6%	1,7 M €	0.0%	1,7 M €	+267%	466,5 k €	-17.7%	566,6 k €	-37.1%	900,7 k €	-15.0%	1,1 M €	-7.3%	1,1 M €	-0.9%	1,2 M €	+21.5%	950,2 k €	+24.9%	761 k €	+115%	354,5 k €	-11.6%	401,1 k €	+624%	55,4 k €	-48.8%	108,1 k €	-61.7%	282,3 k €	+162%	107,9 k €
Balance sheet
Equity	10,3 M €	+3.6%	9,9 M €	+8.4%	9,2 M €	+14.6%	8 M €	0.0%	8 M €	+27.2%	6,3 M €	+8.0%	5,8 M €	+10.8%	5,3 M €	+20.7%	4,4 M €	-7.3%	4,7 M €	+32.2%	3,5 M €	+33.4%	2,7 M €	+55.5%	1,7 M €	+80.1%	950,3 k €	+59.5%	595,8 k €	+206%	194,7 k €	+39.8%	139,3 k €	-75.1%	560,6 k €	+101%	278,3 k €
Total assets	12,1 M €	-14.3%	14,1 M €	+10.2%	12,8 M €	+23.1%	10,4 M €	0.0%	10,4 M €	+36.5%	7,6 M €	+5.7%	7,2 M €	-12.1%	8,2 M €	+10.4%	7,4 M €	-9.0%	8,1 M €	+13.0%	7,2 M €	+8.8%	6,6 M €	+15.4%	5,7 M €	+44.7%	4 M €	+17.5%	3,4 M €	+48.5%	2,3 M €	-1.0%	2,3 M €	-34.9%	3,5 M €	+209%	1,1 M €
Cash	2,9 M €	+76.3%	1,7 M €	-26.0%	2,2 M €	-40.9%	3,8 M €	0.0%	3,8 M €	+35.1%	2,8 M €	+210%	903,2 k €	-31.4%	1,3 M €	-10.8%	1,5 M €	-22.4%	1,9 M €	+24.2%	1,5 M €	-39.7%	2,5 M €	+29.2%	2 M €	+130%	855,9 k €	+61.6%	529,7 k €	+123%	237 k €	-24.6%	314,3 k €	-19.2%	389,1 k €	+1084%	32,9 k €
Debts	1,8 M €	-57.4%	4,1 M €	+14.7%	3,6 M €	+51.7%	2,4 M €	0.0%	2,4 M €	+80.6%	1,3 M €	-4.1%	1,4 M €	-53.2%	2,9 M €	+0.6%	2,9 M €	-11.5%	3,3 M €	-6.7%	3,5 M €	-7.9%	3,8 M €	-0.7%	3,9 M €	+34.2%	2,9 M €	+8.0%	2,7 M €	+28.0%	2,1 M €	-1.8%	2,1 M €	-28.4%	3 M €	+246%	854,3 k €
Other
Workforce	27,7 ETP	+6.5%	26,0 ETP	+4.4%	24,9 ETP	+16.9%	21,3 ETP	0.0%	21,3 ETP	-1.4%	21,6 ETP	-9.2%	23,8 ETP	+3.0%	23,1 ETP	+18.5%	19,5 ETP	+7.1%	18,2 ETP	+5.2%	17,3 ETP	+9.5%	15,8 ETP	+33.9%	11,8 ETP	+43.9%	8,2 ETP	+3.8%	7,9 ETP	+88.1%	4,2 ETP	-46.2%	7,8 ETP	+13.0%	6,9 ETP	+81.6%	3,8 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 10 M€ and 25 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 3 ended

Active mandates

Erik Rogiers

Director · since 27 septembre 2021

Active

Ended mandates

Erik Rogiers

Manager · since 04 janvier 2001

Ended

Erik Rogiers

Director

Ended

Erik Rogiers

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
CLARO● Active	0894.456.893
Morado● Active	0578.947.369
RDL TONGEREN● Active	0716.905.521
Reconversiemaatschappij Duurzaam Leefmilieu● Active	0822.054.412
RH Consulting● Active	0688.888.258
Versus Groep● Active	0689.794.120
VERSUS INVEST● Active	0894.456.992

Annual accounts

Full financial information

	2024	2023	2022	2021	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/10/2020	01/10/2020	01/10/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	30/09/2021	30/09/2020
Length of the financial year	12 months	12 months	12 months	15 months	12 months	12 months
Filing date	22/10/2025	31/10/2024	30/08/2023	16/12/2022	05/09/2022	04/08/2021
General meeting	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2022	08/03/2021
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
Abridged model	31/12/2024	30/06/2025	22/10/2025	Dutch	PDF
Abridged model	31/12/2023	30/06/2024	31/10/2024	Dutch	PDF
Abridged model	31/12/2022	30/06/2023	30/08/2023	Dutch	PDF
Abridged modelCorrection	31/12/2021	30/06/2022	16/12/2022	Dutch	PDF
Abridged model	30/09/2021	30/06/2022	05/09/2022	Dutch	PDF
Abridged modelCorrection	30/09/2020	08/03/2021	04/08/2021	Dutch	PDF
Abridged model	30/09/2020	08/03/2021	01/04/2021	Dutch	PDF
Abridged modelCorrection	30/09/2019	09/03/2020	04/08/2021	Dutch	PDF
Abridged model	30/09/2019	09/03/2020	09/04/2020	Dutch	PDF
Abridged model	30/09/2018	11/03/2019	14/05/2019	Dutch	PDF
Abridged model	30/09/2017	12/03/2018	03/07/2018	Dutch	PDF
Abridged model	30/09/2016	13/03/2017	07/04/2017	Dutch	PDF
Abridged model	30/09/2015	14/03/2016	30/03/2016	Dutch	PDF
Abridged model	30/09/2014	09/03/2015	09/04/2015	Dutch	PDF
Abridged model	30/09/2013	31/03/2014	21/05/2014	Dutch	PDF
Abridged model	30/09/2012	12/03/2013	27/05/2013	Dutch	PDF
Abridged model	30/09/2011	12/03/2012	24/04/2012	Dutch	PDF
Abridged model	30/09/2010	14/03/2011	28/03/2011	Dutch	PDF
Abridged model	30/09/2009	31/01/2010	24/02/2010	Dutch	PDF
Abridged model	31/12/2007	26/05/2008	12/06/2008	Dutch	PDF
Abridged model	31/12/2006	29/05/2007	05/06/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 10 M€ and 25 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 31/12/2024 · 1 active · 3 ended

Active mandates

Erik Rogiers

Director · since 27 septembre 2021

Active

Ended mandates

Erik Rogiers

Manager · since 04 janvier 2001

Ended

Erik Rogiers

Director

Ended

Erik Rogiers

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other12/11/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - DIVERSEN
PDF
Mandates05/10/2021
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
PDF
Restructuring30/10/2017
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Restructuring11/10/2017
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Other12/01/2009
BOEKJAAR
PDF
Other29/08/2007
Adreswijziging
PDF
Registered office30/09/2005
MAATSCHAPPELIJKE ZETEL - BENAMING - DOEL - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - ALGEMENE VERGADERING - KAPITAAL - AANDELEN
PDF
Other30/06/2005
BOEKJAAR - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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

2024
Annual accounts 2024786,2 k €↓
2023
Annual accounts 2023871,7 k €↓
2022
Annual accounts 20221,2 M €↓
2021
Annual accounts 20211,7 M €↑
2021
Annual accounts 20211,7 M €↑
2020
Annual accounts 2020466,5 k €↓
2019
Annual accounts 2019566,6 k €↓
2018
Annual accounts 2018900,7 k €↓
2017
Annual accounts 20171,1 M €↓
2016
Annual accounts 20161,1 M €↓
2015
Annual accounts 20151,2 M €↑
2014
Annual accounts 2014950,2 k €↑
2013
Annual accounts 2013761 k €↑
2012
Annual accounts 2012354,5 k €↓
2011
Annual accounts 2011401,1 k €↑
2010
Annual accounts 201055,4 k €↓
2009
Annual accounts 2009108,1 k €↓
2007
Annual accounts 2007282,3 k €↑
2006
Annual accounts 2006107,9 k €
12/01/2001
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

VERSUS-OMEGA

Overview

What does VERSUS-OMEGA 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