ACTIVE

WILMOT

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

56,1 k €

-25.4% YoY

Gross margin

129 k €

+3.1% YoY

Equity

636,2 k €

+9.7% YoY

What does WILMOT do?

WILMOT is a Private limited company incorporated in 2002. Its main activity is: Other business support service activities n.e.c.. Its registered office is in Nazareth-De Pinte.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0477.600.779

Incorporation

23/05/2002

Legal form

Private limited company

Registered office

J. Anthierenslaan 15
9840 Nazareth-De Pinte · FlandreSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2024

Activities (NACE)

82990Other business support service activities n.e.c.· main 82990Other business support service activities n.e.c.18130Pre-press and pre-media services 18130Pre-press and pre-media services 59113Motion picture, video and television programme production activities 59113Motion picture, video and television programme production activities+12

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 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	129 k €	+3.1%	125,1 k €	-22.9%	162,2 k €	-37.0%	257,6 k €	+87.3%	137,6 k €	+6.0%	129,7 k €	+17.6%	110,3 k €	-53.4%	236,8 k €	+55.5%	152,3 k €	+1.1%	150,6 k €	+10.0%	136,9 k €	+23.4%	110,9 k €	-10.4%	123,7 k €	+43.2%	86,4 k €	+122%	38,9 k €	+15.1%	33,8 k €	+44.3%	23,4 k €	+12.6%	20,8 k €	-32.1%	30,6 k €
EBITDA	125,3 k €	+3.1%	121,5 k €	-22.2%	156,2 k €	-36.5%	245,9 k €	+87.8%	130,9 k €	+8.2%	121 k €	+16.8%	103,7 k €	-55.2%	231,3 k €	+55.1%	149,1 k €	+3.7%	143,7 k €	+8.6%	132,3 k €	+28.0%	103,4 k €	+25.1%	82,6 k €	+19.5%	69,1 k €	+97.7%	35 k €	+9.7%	31,9 k €	+57.5%	20,2 k €	+43.0%	14,2 k €	-50.6%	28,7 k €
Operating result	118,5 k €	+0.0%	118,5 k €	-19.4%	147 k €	-36.6%	231,9 k €	+114%	108,4 k €	+11.6%	97,1 k €	+20.7%	80,5 k €	-58.9%	195,9 k €	+59.3%	123 k €	+0.4%	122,6 k €	+8.3%	113,2 k €	+32.8%	85,2 k €	+41.2%	60,4 k €	+5.1%	57,4 k €	+179%	20,6 k €	+5.1%	19,6 k €	+78.2%	11 k €	+90.2%	5,8 k €	-69.3%	18,8 k €
Net result	56,1 k €	-25.4%	75,2 k €	-39.2%	123,6 k €	-21.3%	157 k €	+58.4%	99,1 k €	+42.8%	69,4 k €	+22.1%	56,8 k €	-55.3%	127,1 k €	+59.6%	79,7 k €	+2.2%	78 k €	-4.1%	81,3 k €	+42.5%	57 k €	+17.4%	48,6 k €	+10.4%	44 k €	+253%	12,5 k €	-2.4%	12,8 k €	+605%	1,8 k €	+129%	-6,2 k €	-190%	6,9 k €
Balance sheet
Equity	636,2 k €	+9.7%	580,1 k €	+14.9%	504,9 k €	+9.4%	461,7 k €	+20.5%	383,2 k €	+24.0%	309 k €	+16.8%	264,6 k €	-0.2%	265,1 k €	+62.7%	163 k €	+6.6%	152,9 k €	+53.0%	99,9 k €	+129%	43,6 k €	+14.1%	38,2 k €	-41.1%	64,9 k €	-1.5%	65,8 k €	+23.4%	53,3 k €	+31.5%	40,5 k €	+98.2%	20,5 k €	-42.6%	35,6 k €
Total assets	1,9 M €	+58.1%	1,2 M €	+35.0%	870,7 k €	-10.1%	968,6 k €	+38.4%	699,9 k €	+16.0%	603,6 k €	-2.9%	621,7 k €	+2.6%	606,2 k €	-0.3%	608 k €	+38.2%	440 k €	+13.9%	386,4 k €	+12.2%	344,5 k €	-10.5%	384,7 k €	+119%	175,7 k €	+42.4%	123,3 k €	+13.5%	108,6 k €	+23.9%	87,7 k €	-42.2%	151,8 k €	-8.7%	166,2 k €
Cash	810,5 €	-98.8%	70 k €	-36.7%	110,5 k €	-16.0%	131,7 k €	+1010%	11,9 k €	-59.2%	29,1 k €	-66.6%	87,1 k €	+185%	30,6 k €	+11.1%	27,5 k €	+83.5%	15 k €	-0.1%	15 k €	+23.0%	12,2 k €	+232%	3,7 k €	-93.9%	60,3 k €	+1789%	3,2 k €	+9.3%	2,9 k €	-0.3%	2,9 k €	-81.6%	16 k €	+44.9%	11 k €
Debts	1,2 M €	+107%	586,9 k €	+63.3%	359,5 k €	-28.2%	500,4 k €	+61.5%	309,8 k €	+7.8%	287,5 k €	-17.8%	349,7 k €	+4.9%	333,3 k €	-23.7%	437,1 k €	+56.7%	278,8 k €	+0.3%	278 k €	-4.8%	292,1 k €	-13.3%	336,9 k €	+232%	101,4 k €	+111%	48,1 k €	+4.8%	45,9 k €	+21.6%	37,7 k €	-71.3%	131,3 k €	+0.6%	130,6 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		0,7 ETP	+133%	0,3 ETP		–		–		–		–		–

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 · 2 ended

Active mandates

KURT WILMOT

Director

Active

Ended mandates

KURT WILMOT

Manager

Ended

Sofie Van Cauwenberghe

Manager

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	30/08/2025	30/08/2024	18/09/2023	29/08/2022	24/08/2021	19/08/2020
General meeting	30/05/2025	31/05/2024	26/05/2023	27/05/2022	28/05/2021	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 days

Filings

Annual accounts filings

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	30/05/2025	30/08/2025	Dutch	PDF
Micro model	31/12/2023	31/05/2024	30/08/2024	Dutch	PDF
Micro modelCorrection	31/12/2022	26/05/2023	18/09/2023	Dutch	PDF
Micro model	31/12/2022	26/05/2023	28/08/2023	Dutch	PDF
Micro model	31/12/2021	27/05/2022	29/08/2022	Dutch	PDF
Micro model	31/12/2020	28/05/2021	24/08/2021	Dutch	PDF
Micro model	31/12/2019	29/05/2020	19/08/2020	Dutch	PDF
Micro model	31/12/2018	31/05/2019	23/07/2019	Dutch	PDF
Micro model	31/12/2017	25/05/2018	29/08/2018	Dutch	PDF
Micro model	31/12/2016	26/05/2017	09/08/2017	Dutch	PDF
Abridged model	31/12/2015	27/05/2016	29/08/2016	Dutch	PDF
Abridged model	31/12/2014	29/05/2015	09/07/2015	Dutch	PDF
Abridged model	31/12/2013	30/05/2014	16/07/2014	Dutch	PDF
Abridged model	31/12/2012	30/05/2013	29/08/2013	Dutch	PDF
Abridged model	31/12/2011	25/05/2012	30/08/2012	Dutch	PDF
Abridged model	31/12/2010	27/05/2011	20/07/2011	Dutch	PDF
Abridged model	31/12/2009	28/05/2010	15/07/2010	Dutch	PDF
Abridged model	31/12/2008	29/05/2009	07/07/2009	Dutch	PDF
Abridged model	31/12/2007	30/05/2008	28/08/2008	Dutch	PDF
Abridged model	31/12/2006	25/05/2007	02/08/2007	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 · 2 ended

Active mandates

KURT WILMOT

Director

Active

Ended mandates

KURT WILMOT

Manager

Ended

Sofie Van Cauwenberghe

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office28/10/2025
MAATSCHAPPELIJKE ZETEL
PDF
Mandates15/03/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - BENAMING - MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Registered office30/11/2009
MAATSCHAPPELIJKE ZETEL
PDF
Capital / shares19/01/2005
WIJZIGING RECHTSVORM - ALGEMENE VERGADERING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Capital / shares27/06/2003
BOEKJAAR - KAPITAAL - AANDELEN - DIVERSEN
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 202456,1 k €↓
2023
Annual accounts 202375,2 k €↓
2022
Annual accounts 2022123,6 k €↓
2022
Name changeWILMOT
2021
Annual accounts 2021157 k €↑
2021
Name changeWILMOT-VANCAUWENBERGHE
2020
Annual accounts 202099,1 k €↑
2019
Annual accounts 201969,4 k €↑
2018
Annual accounts 201856,8 k €↓
2017
Annual accounts 2017127,1 k €↑
2016
Annual accounts 201679,7 k €↑
2015
Annual accounts 201578 k €↓
2014
Annual accounts 201481,3 k €↑
2013
Annual accounts 201357 k €↑
2012
Annual accounts 201248,6 k €↑
2011
Annual accounts 201144 k €↑
2010
Annual accounts 201012,5 k €↓
2009
Annual accounts 200912,8 k €↑
2008
Annual accounts 20081,8 k €↑
2007
Annual accounts 2007-6,2 k €↓
2006
Annual accounts 20066,9 k €
23/05/2002
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

WILMOT

Overview

What does WILMOT 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