ACTIVE

IMMO - SARAZINS

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

-8,6 k €

-727.9% YoY

Gross margin

-8,6 k €

-114.5% YoY

Equity

315,1 k €

-2.7% YoY

What does IMMO - SARAZINS do?

IMMO - SARAZINS is a Public limited company incorporated in 2001. Its main activity is: Construction of buildings. Its registered office is in Namur.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0473.889.540

Incorporation

23/01/2001

Legal form

Public limited company

Registered office

Rue des Sarazins(CH) 8
5020 Namur · WallonieSee on map

Contributed capital

62 100,00 €

Latest accounts

31/12/2024

Activities (NACE)

41001Construction of buildings· main 41201Construction of residential and non-residential buildings 45212Maintenance and repair of motor vehicles

Signals

Solid equityGood liquidity

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 16 financial years

	2024		2023		2022		2021		2018		2017		2016		2015		2014		2013		2012		2010		2009		2008		2007		2005
Income statement
Gross margin	-8,6 k €	-115%	59,1 k €	+54.6%	38,2 k €	-34.4%	58,3 k €	-47.7%	111,3 k €	-14.0%	129,4 k €	+255%	36,5 k €	-30.0%	52,1 k €	-17.4%	63,1 k €	+93.3%	32,6 k €	-28.9%	45,9 k €	+2.5%	44,8 k €	-12.3%	51,1 k €	+2.9%	49,6 k €	-30.9%	71,8 k €	-18.2%	87,8 k €
EBITDA	-8,6 k €	-116%	54 k €	+51.5%	35,7 k €	-35.4%	55,2 k €	-46.6%	103,4 k €	-13.0%	118,9 k €	+257%	33,3 k €	-8.0%	36,2 k €	-37.1%	57,5 k €	+103%	28,4 k €	-37.8%	45,6 k €	+17.9%	38,7 k €	-13.7%	44,9 k €	+2.6%	43,7 k €	-24.3%	57,8 k €	-32.2%	85,2 k €
Operating result	-8,6 k €	-144%	19,3 k €	+164%	7,3 k €	-73.4%	27,5 k €	-53.2%	58,9 k €	-22.5%	76 k €	+596%	-15,3 k €	-402%	5,1 k €	-82.6%	29,1 k €	+368%	6,2 k €	-41.2%	10,6 k €	-28.3%	14,7 k €	-28.0%	20,5 k €	+1.6%	20,2 k €	+3.4%	19,5 k €	-71.1%	67,4 k €
Net result	-8,6 k €	-728%	1,4 k €	-93.5%	20,9 k €	+792%	2,3 k €	-82.3%	13,3 k €	-71.3%	46,2 k €	+671%	6 k €	+112%	-50,9 k €	-542%	11,5 k €	+209%	3,7 k €	-92.1%	46,9 k €	+216%	-40,3 k €	-64.1%	-24,6 k €	-140%	61,6 k €	+1615%	3,6 k €	-89.4%	33,9 k €
Balance sheet
Equity	315,1 k €	-2.7%	323,7 k €	+0.4%	322,3 k €	-31.6%	471,3 k €	+2.4%	460,2 k €	+3.0%	446,9 k €	+11.5%	400,8 k €	+349%	89,3 k €	-36.3%	140,2 k €	+8.9%	128,7 k €	+3.0%	125 k €	+60.1%	78,1 k €	-34.1%	118,4 k €	-17.2%	142,9 k €	+75.6%	81,4 k €	+4.6%	77,8 k €
Total assets	860,8 k €	+0.8%	854,3 k €	-1.7%	869,2 k €	+4.6%	830,8 k €	-0.3%	833,6 k €	-9.6%	922 k €	+7.0%	861,5 k €	+49.5%	576,2 k €	+32.3%	435,5 k €	-0.8%	438,9 k €	-7.0%	472 k €	-28.9%	663,6 k €	-11.1%	746,6 k €	-11.6%	845 k €	+11.5%	757,5 k €	+40.2%	540,4 k €
Cash	17 k €	0.0%	17 k €	-47.3%	32,3 k €	+22.3%	26,4 k €	+81681%	32,3 €	-85.6%	224 €	-38.2%	362,7 €	+853%	38,1 €	+951%	3,6 €		–		106,2 €	-99.7%	42,3 k €	-75.8%	174,9 k €	+224%	53,9 k €	+1346%	3,7 k €	-63.1%	10,1 k €
Debts	471,6 k €	-8.3%	514,3 k €	-3.1%	530,9 k €	+55.0%	342,5 k €	-2.5%	351,1 k €	-22.0%	450,4 k €	+3.4%	435,4 k €	-10.3%	485,4 k €	+64.5%	295 k €	-4.8%	309,8 k €	-10.7%	347 k €	-40.7%	585,4 k €	-6.8%	628,1 k €	-10.2%	699,7 k €	+3.8%	674,3 k €	+46.4%	460,7 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 13 ended

Active mandates

Marina Vandeloise

Managing director · since 28 décembre 2017

Active

Ended mandates

Luca Manigart

Director · since 28 décembre 2017 · until 08 juin 2023

Ended

Marina Vandeloise

Managing director · since 28 décembre 2017 · until 08 juin 2023

Ended

Ornella Manigart

Director · since 28 décembre 2017 · until 08 juin 2023

Ended

Luca Manigart

Director · since 24 janvier 2016 · until 24 janvier 2022

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	08/10/2025	30/08/2024	30/08/2023	27/06/2022	09/09/2021	12/11/2020
General meeting	30/06/2025	13/06/2024	08/06/2023	09/06/2022	10/06/2021	11/06/2020
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 days

Filings

Annual accounts filings

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro modelCorrection	31/12/2024	30/06/2025	08/10/2025	French	PDF
Micro model	31/12/2024	30/06/2025	07/10/2025	French	PDF
Micro model	31/12/2023	13/06/2024	30/08/2024	French	PDF
Micro model	31/12/2022	08/06/2023	30/08/2023	French	PDF
Micro model	31/12/2021	09/06/2022	27/06/2022	French	PDF
Micro model	31/12/2020	10/06/2021	09/09/2021	French	PDF
Micro model	31/12/2019	11/06/2020	12/11/2020	French	PDF
Micro model	31/12/2018	13/06/2019	16/09/2019	French	PDF
Micro model	30/06/2017	29/01/2019	13/02/2019	French	PDF
Abridged model	30/06/2016	14/12/2016	10/01/2017	French	PDF
Abridged model	30/06/2015	09/12/2015	15/01/2016	French	PDF
Abridged model	30/06/2014	10/12/2014	06/03/2015	French	PDF
Abridged model	30/06/2013	11/12/2013	21/08/2014	French	PDF
Abridged model	30/06/2012	12/12/2012	14/02/2013	French	PDF
Abridged model	30/09/2010	15/09/2011	07/01/2013	French	PDF
Abridged model	30/09/2009	15/09/2011	07/01/2013	French	PDF
Abridged model	30/09/2008	12/02/2009	01/03/2010	French	PDF
Abridged model	30/09/2007	12/02/2008	14/05/2008	French	PDF
Abridged model	31/12/2005	13/05/2006	09/06/2008	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 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.

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 · 13 ended

Active mandates

Marina Vandeloise

Managing director · since 28 décembre 2017

Active

Ended mandates

Luca Manigart

Director · since 28 décembre 2017 · until 08 juin 2023

Ended

Marina Vandeloise

Managing director · since 28 décembre 2017 · until 08 juin 2023

Ended

Ornella Manigart

Director · since 28 décembre 2017 · until 08 juin 2023

Ended

Luca Manigart

Director · since 24 janvier 2016 · until 24 janvier 2022

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other24/01/2018
ASSEMBLEE GENERALE - ANNEE COMPTABLE
PDF
Mandates29/02/2016
DEMISSIONS, NOMINATIONS
PDF
Mandates13/10/2011
DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE - ANNEE COMPTABLE
PDF
Other19/01/2007
ANNEE COMPTABLE
PDF
Mandates17/08/2004
ANNEE COMPTABLE - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE - CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 2024-8,6 k €↓
2024
Name changeIMMO - SARAZINS
2023
Annual accounts 20231,4 k €↓
2022
Annual accounts 202220,9 k €↑
2021
Annual accounts 20212,3 k €↓
2021
Name changeImmo-Sarazins (Réf/1026)
2018
Annual accounts 201813,3 k €↓
2017
Annual accounts 201746,2 k €↑
2016
Annual accounts 20166 k €↑
2015
Annual accounts 2015-50,9 k €↓
2014
Annual accounts 201411,5 k €↑
2013
Annual accounts 20133,7 k €↓
2012
Annual accounts 201246,9 k €↑
2010
Annual accounts 2010-40,3 k €↓
2009
Annual accounts 2009-24,6 k €↓
2008
Annual accounts 200861,6 k €↑
2007
Annual accounts 20073,6 k €↓
2005
Annual accounts 200533,9 k €
23/01/2001
IncorporationPublic 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

IMMO - SARAZINS

Overview

What does IMMO - SARAZINS do?

Trend over 16 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