ACTIVE

INTERMAISON

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

93,9 k €

+274.5% YoY

Gross margin

248,4 k €

+376.7% YoY

Equity

177,1 k €

+112.8% YoY

What does INTERMAISON do?

INTERMAISON is a Private limited company incorporated in 2002. Its registered office is in Essen.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0477.332.050

Incorporation

12/04/2002

Legal form

Private limited company

Registered office

Bergenvenstraat 40
2910 Essen · FlandreSee on map

Contributed capital

298 600,00 €

Latest accounts

31/12/2024

Joint committees (1)

Signals

ProfitablePositive 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

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	248,4 k €	+377%	-89,8 k €	-117%	-41,4 k €	-115%	268,9 k €	+98.6%	135,4 k €	-33.6%	204,1 k €	+12.5%	181,5 k €	+929%	17,6 k €	+15.8%	15,2 k €	-94.3%	265,8 k €	+1267%	19,4 k €	+414%	-6,2 k €	-130%	20,6 k €	-83.5%	124,5 k €	+781%	14,1 k €	-74.6%	55,7 k €	-38.9%	91,1 k €	+135%	38,8 k €	+32.2%	29,3 k €
EBITDA	241,2 k €	+352%	-95,7 k €	-78.1%	-53,8 k €	-120%	264,2 k €	+102%	130,7 k €	-34.5%	199,6 k €	+13.8%	175,3 k €	+1169%	13,8 k €	+55.3%	8,9 k €	-96.6%	261,6 k €	+1819%	13,6 k €	+223%	-11 k €	-159%	18,7 k €	-84.7%	122,1 k €	+968%	11,4 k €	-79.5%	55,7 k €	-38.0%	89,9 k €	+136%	38,1 k €	+40.4%	27,1 k €
Operating result	169 k €	+190%	-187,7 k €	-27.7%	-147 k €	-187%	168,6 k €	+383%	34,9 k €	-67.0%	105,9 k €	+22.1%	86,8 k €	+221%	-71,6 k €	+4.6%	-75 k €	-142%	176,9 k €	+225%	-141,5 k €	-839%	-15,1 k €	-345%	6,2 k €	-94.3%	108,5 k €	+5147%	-2,2 k €	-106%	35,8 k €	-48.7%	69,9 k €	+272%	18,8 k €	-30.7%	27,1 k €
Net result	93,9 k €	+275%	-53,8 k €	+40.0%	-89,6 k €	-161%	145,8 k €	+143%	60 k €	+25.1%	48 k €	+74.6%	27,5 k €	+121%	-128,9 k €	+0.0%	-128,9 k €	-195%	136,2 k €	+171%	-193 k €	-481%	-33,2 k €	-448%	-6,1 k €	-110%	63,5 k €	+829%	6,8 k €	+135%	-19,7 k €	-157%	34,8 k €	+589%	-7,1 k €	-763%	-824,7 €
Balance sheet
Equity	177,1 k €	+113%	83,2 k €	-39.3%	137,1 k €	-39.5%	226,7 k €	+180%	80,9 k €	+287%	20,9 k €	+107%	-307,1 k €	+8.2%	-334,6 k €	-62.7%	-205,7 k €	-168%	-76,7 k €	+64.0%	-212,9 k €	-967%	-20 k €	-250%	13,3 k €	-31.4%	19,3 k €	+337%	-8,2 k €	+45.6%	-15 k €	-422%	4,7 k €	+62.3%	2,9 k €	-71.2%	10 k €
Total assets	2,9 M €	+10.0%	2,7 M €	-12.8%	3,1 M €	+0.9%	3 M €	+11.0%	2,7 M €	+4.4%	2,6 M €	+10.5%	2,4 M €	+9.6%	2,2 M €	-0.4%	2,2 M €	+10.2%	2 M €	+19.9%	1,6 M €	+151%	652,9 k €	+30.1%	502 k €	+13.6%	442 k €	-32.8%	658,1 k €	-6.5%	704,1 k €	-27.7%	974,3 k €	+51.7%	642,4 k €	+36.9%	469,3 k €
Cash	3 k €	-83.8%	18,4 k €	+1959%	894,6 €	-98.8%	71,7 k €	+3640%	1,9 k €	-72.6%	7 k €	-78.2%	32,2 k €	+1783%	1,7 k €	+70.3%	1 k €	-92.8%	13,9 k €	+1585%	822,9 €	+135%	349,5 €	-96.4%	9,7 k €	-13.3%	11,1 k €	+424%	2,1 k €	+46.3%	1,5 k €	+75.6%	827,2 €	-90.6%	8,8 k €	+3966%	217,2 €
Debts	2,7 M €	+6.8%	2,6 M €	-11.3%	2,9 M €	+4.4%	2,8 M €	+6.0%	2,6 M €	+2.4%	2,6 M €	-3.5%	2,7 M €	+6.7%	2,5 M €	+5.1%	2,4 M €	+16.1%	2 M €	+10.4%	1,8 M €	+175%	672,8 k €	+37.7%	488,7 k €	+15.6%	422,7 k €	-36.6%	666,2 k €	-7.4%	719,1 k €	-25.8%	969,6 k €	+51.6%	639,5 k €	+39.2%	459,3 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

Active mandates

YANNICK TIELEN

Manager

Active

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	25/09/2025	30/08/2024	31/08/2023	31/08/2022	31/08/2021	16/07/2020
General meeting	26/08/2025	31/07/2024	30/06/2023	31/07/2022	31/07/2021	30/06/2020
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 model	31/12/2024	26/08/2025	25/09/2025	Dutch	PDF
Micro model	31/12/2023	31/07/2024	30/08/2024	Dutch	PDF
Micro model	31/12/2022	30/06/2023	31/08/2023	Dutch	PDF
Micro model	31/12/2021	31/07/2022	31/08/2022	Dutch	PDF
Micro model	31/12/2020	31/07/2021	31/08/2021	Dutch	PDF
Micro model	31/12/2019	30/06/2020	16/07/2020	Dutch	PDF
Micro model	31/12/2018	28/07/2019	30/08/2019	Dutch	PDF
Micro model	31/12/2017	30/06/2018	31/07/2018	Dutch	PDF
Abridged model	31/12/2016	30/06/2017	26/07/2017	Dutch	PDF
Abridged model	31/12/2015	30/06/2016	29/07/2016	Dutch	PDF
Abridged model	31/12/2014	30/06/2015	24/07/2015	Dutch	PDF
Abridged model	31/12/2013	30/06/2014	24/07/2014	Dutch	PDF
Abridged model	31/12/2012	30/06/2013	22/07/2013	Dutch	PDF
Abridged model	31/12/2011	30/06/2012	31/07/2012	Dutch	PDF
Abridged model	31/12/2010	15/07/2011	12/08/2011	Dutch	PDF
Abridged model	31/12/2009	30/06/2010	31/08/2010	Dutch	PDF
Abridged model	31/12/2008	31/07/2009	11/08/2009	Dutch	PDF
Abridged model	31/12/2007	30/06/2008	28/08/2008	Dutch	PDF
Abridged model	31/12/2006	29/06/2007	21/08/2007	Dutch	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

Active mandates

YANNICK TIELEN

Manager

Active

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Capital / shares24/10/2019
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Registered office04/03/2014
MAATSCHAPPELIJKE ZETEL - DOEL - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Registered office05/07/2011
MAATSCHAPPELIJKE ZETEL
PDF
Registered office16/06/2008
MAATSCHAPPELIJKE ZETEL
PDF
Mandates07/11/2007
ONTSLAGEN - BENOEMINGEN
PDF
Mandates24/08/2005
ONTSLAGEN - BENOEMINGEN
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 202493,9 k €↑
2023
Annual accounts 2023-53,8 k €↑
2022
Annual accounts 2022-89,6 k €↓
2021
Annual accounts 2021145,8 k €↑
2020
Annual accounts 202060 k €↑
2019
Annual accounts 201948 k €↑
2018
Annual accounts 201827,5 k €↑
2017
Annual accounts 2017-128,9 k €↑
2016
Annual accounts 2016-128,9 k €↓
2015
Annual accounts 2015136,2 k €↑
2014
Annual accounts 2014-193 k €↓
2013
Annual accounts 2013-33,2 k €↓
2012
Annual accounts 2012-6,1 k €↓
2011
Annual accounts 201163,5 k €↑
2010
Annual accounts 20106,8 k €↑
2009
Annual accounts 2009-19,7 k €↓
2008
Annual accounts 200834,8 k €↑
2007
Annual accounts 2007-7,1 k €↓
2006
Annual accounts 2006-824,7 €
12/04/2002
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

INTERMAISON

Overview

What does INTERMAISON 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