ACTIVE

SARIMO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

29,6 k €

+148.4% YoY

Gross margin

10,3 k €

+242.3% YoY

Equity

2,2 M €

+1.4% YoY

What does SARIMO do?

SARIMO is a Private limited company incorporated in 2002. Its registered office is in Gedinne.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0477.267.912

Incorporation

05/04/2002

Legal form

Private limited company

Registered office

Rue de Gedinne, Sart 39 box A
5575 Gedinne · WallonieSee on map

Contributed capital

1 060 900,00 €

Latest accounts

31/12/2025

Joint committees (3)

218
30502
330

Contacts

1 public detail availableLog in to view

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	10,3 k €	+242%	-7,3 k €	-15051%	48,5 €	-99.7%	15,4 k €	+63.6%	9,4 k €	-2.1%	9,6 k €	-9.6%	10,6 k €	+24.6%	8,5 k €	-33.6%	12,9 k €	+329%	3 k €	+242%	875,1 €	-43.4%	1,5 k €	-93.9%	25,6 k €	-92.8%	356,4 k €	-8.8%	390,7 k €	-3.5%	405,1 k €	-7.7%	439 k €	+23.3%	356,1 k €	-14.1%	414,6 k €	+19.7%	346,3 k €
EBITDA	2,8 k €	+121%	-13,7 k €	-118%	-6,3 k €	-166%	9,4 k €	+171%	3,5 k €	-6.0%	3,7 k €	-24.6%	4,9 k €	+53.2%	3,2 k €	-58.1%	7,7 k €	+343%	-3,1 k €	-12.1%	-2,8 k €	-83.0%	-1,5 k €	-107%	20,5 k €	-94.1%	344,6 k €	-8.8%	377,9 k €	-4.1%	393,9 k €	-6.4%	421 k €	+22.7%	343,1 k €	-15.4%	405,7 k €	+18.7%	341,9 k €
Operating result	-76,6 k €	+8.8%	-84 k €	-20.7%	-69,6 k €	-69.5%	-41 k €	+6.3%	-43,8 k €	+12.4%	-50 k €	-4.0%	-48,1 k €	+1.0%	-48,6 k €	-11.0%	-43,8 k €	+11.5%	-49,4 k €	-8.3%	-45,6 k €	-8.9%	-41,9 k €	-303%	-10,4 k €	-103%	318,4 k €	-12.0%	361,9 k €	-4.8%	380,1 k €	-5.9%	403,8 k €	+20.3%	335,6 k €	-15.5%	397,2 k €	+31.3%	302,5 k €
Net result	29,6 k €	+148%	-61,2 k €	-213%	54 k €	+139%	-139,4 k €	-222%	114,5 k €	+372%	-42,1 k €	-7.3%	-39,2 k €	-10.1%	-35,6 k €	-51.5%	-23,5 k €	+3.3%	-24,3 k €	+73.5%	-91,7 k €	-1544%	-5,6 k €	-101%	730,8 k €	+188%	253,9 k €	-8.0%	276 k €	-3.4%	285,7 k €	-4.5%	299,3 k €	+16.2%	257,5 k €	-10.1%	286,5 k €	+38.3%	207,2 k €
Balance sheet
Equity	2,2 M €	+1.4%	2,2 M €	-2.8%	2,2 M €	+2.5%	2,2 M €	-6.0%	2,3 M €	+5.2%	2,2 M €	-1.9%	2,2 M €	-1.7%	2,3 M €	-1.5%	2,3 M €	-1.0%	2,3 M €	-1.0%	2,4 M €	-3.7%	2,4 M €	-0.2%	2,5 M €	+24.2%	2 M €	+14.7%	1,7 M €	+19.1%	1,4 M €	+24.6%	1,2 M €	+17.4%	988,2 k €	+15.2%	857,7 k €	+43.2%	599,1 k €
Total assets	2,2 M €	-0.1%	2,2 M €	-2.3%	2,3 M €	+2.5%	2,2 M €	-6.2%	2,4 M €	+4.6%	2,3 M €	-6.7%	2,4 M €	-1.9%	2,5 M €	-1.7%	2,5 M €	-1.2%	2,5 M €	-1.1%	2,6 M €	-3.6%	2,7 M €	-1.7%	2,7 M €	+36.7%	2 M €	+14.9%	1,7 M €	+18.5%	1,5 M €	+11.7%	1,3 M €	+15.7%	1,1 M €	+25.4%	901 k €	+43.3%	628,5 k €
Cash	9,4 k €	+3.0%	9,1 k €	-92.9%	129,1 k €	+240%	37,9 k €	-83.7%	232,4 k €	+116%	107,6 k €	-47.5%	205 k €	+10.9%	184,9 k €	+6.9%	173 k €	+1110%	14,3 k €	+63.6%	8,7 k €	-64.2%	24,5 k €	+37.0%	17,9 k €	-92.7%	243,7 k €	+9.5%	222,5 k €	+2786%	7,7 k €	-33.2%	11,5 k €	+72.6%	6,7 k €	-7.0%	7,2 k €	+2.7%	7 k €
Debts	34,1 k €	-48.6%	66,2 k €	+13.9%	58,1 k €	+4.1%	55,8 k €	-11.0%	62,7 k €	-14.7%	73,5 k €	-62.2%	194,6 k €	-3.2%	200,9 k €	-2.8%	206,7 k €	-2.8%	212,6 k €	-2.0%	216,9 k €	-1.9%	221 k €	-15.0%	260 k €	+2330%	10,7 k €	+98.2%	5,4 k €	-55.7%	12,2 k €	-91.6%	145,2 k €	+3.2%	140,6 k €	+232%	42,3 k €	+49.6%	28,3 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		0,1 ETP	-66.7%	0,3 ETP	0.0%	0,3 ETP	0.0%	0,3 ETP	0.0%	0,3 ETP	-40.0%	0,5 ETP	+66.7%	0,3 ETP	+200%	0,1 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 2 ended

Active mandates

MARIE-PAULE DELIGNE

Director · since 15 novembre 2021

Active

YVES GILON

Director · since 15 novembre 2021

Active

Ended mandates

MARIE-PAULE DELIGNE

Manager · since 04 mars 2013

Ended

YVES GILON

Manager · since 25 mars 2002

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	14/08/2026	29/08/2025	16/08/2024	18/08/2023	28/08/2022	26/08/2021
General meeting	26/06/2026	27/06/2025	28/06/2024	30/06/2023	24/06/2022	25/06/2021
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	26/06/2026	14/08/2026	French	PDF
Micro model	31/12/2024	27/06/2025	29/08/2025	French	PDF
Micro model	31/12/2023	28/06/2024	16/08/2024	French	PDF
Micro model	31/12/2022	30/06/2023	18/08/2023	French	PDF
Micro model	31/12/2021	24/06/2022	28/08/2022	French	PDF
Micro model	31/12/2020	25/06/2021	26/08/2021	French	PDF
Micro model	31/12/2019	26/06/2020	28/08/2020	French	PDF
Micro model	31/12/2018	28/06/2019	09/08/2019	French	PDF
Micro model	31/12/2017	29/06/2018	14/08/2018	French	PDF
Micro model	31/12/2016	30/06/2017	28/08/2017	French	PDF
Abridged model	31/12/2015	24/06/2016	04/08/2016	French	PDF
Abridged model	31/12/2014	26/06/2015	26/08/2015	French	PDF
Abridged model	31/12/2013	27/06/2014	29/08/2014	French	PDF
Abridged model	31/12/2012	04/03/2013	23/08/2013	French	PDF
Abridged model	31/12/2011	29/06/2012	28/08/2012	French	PDF
Abridged model	31/12/2010	24/06/2011	25/08/2011	French	PDF
Abridged model	31/12/2009	25/06/2010	28/07/2010	French	PDF
Abridged model	31/12/2008	26/06/2009	28/07/2009	French	PDF
Abridged model	31/12/2007	27/06/2008	29/07/2008	French	PDF
Abridged model	31/12/2006	29/06/2007	26/07/2007	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.

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 2 ended

Active mandates

MARIE-PAULE DELIGNE

Director · since 15 novembre 2021

Active

YVES GILON

Director · since 15 novembre 2021

Active

Ended mandates

MARIE-PAULE DELIGNE

Manager · since 04 mars 2013

Ended

YVES GILON

Manager · since 25 mars 2002

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates08/03/2022
MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Capital / shares07/03/2014
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates22/04/2013
DENOMINATION - SIEGE SOCIAL - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates10/07/2009
DENOMINATION - OBJET - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other14/04/2003
DIVERS
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 202529,6 k €↑
2024
Annual accounts 2024-61,2 k €↓
2023
Annual accounts 202354 k €↑
2022
Annual accounts 2022-139,4 k €↓
2021
Annual accounts 2021114,5 k €↑
2020
Annual accounts 2020-42,1 k €↓
2019
Annual accounts 2019-39,2 k €↓
2018
Annual accounts 2018-35,6 k €↓
2017
Annual accounts 2017-23,5 k €↑
2016
Annual accounts 2016-24,3 k €↑
2015
Annual accounts 2015-91,7 k €↓
2014
Annual accounts 2014-5,6 k €↓
2013
Annual accounts 2013730,8 k €↑
2012
Annual accounts 2012253,9 k €↓
2011
Annual accounts 2011276 k €↓
2010
Annual accounts 2010285,7 k €↓
2009
Annual accounts 2009299,3 k €↑
2008
Annual accounts 2008257,5 k €↓
2007
Annual accounts 2007286,5 k €↑
2006
Annual accounts 2006207,2 k €
05/04/2002
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

SARIMO

Overview

What does SARIMO do?

Trend over 20 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