NORMAL SITUATION

PROGIMAT

Export PDF

Financial year 2022 · closed on 31/12/2022

Net result

70 k €

+1110.6% YoY

Gross margin

92,5 k €

+1622.3% YoY

Equity

110 k €

+174.8% YoY

Company — Normal situation.

What does PROGIMAT do?

PROGIMAT is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0479.921.752

Legal form

Public limited company

Contributed capital

62 000,00 €

Latest accounts

31/12/2022

Joint committees (1)

Signals

ProfitableSolid equityGood 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 17 financial years

	2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	92,5 k €	+1622%	-6,1 k €	+5.1%	-6,4 k €	-135%	18,2 k €	-60.1%	45,7 k €	-60.8%	116,5 k €	+166%	43,9 k €	-68.5%	139,4 k €	-83.3%	833,6 k €	+1220%	-74,4 k €	-28.2%	-58,1 k €	-128%	208,7 k €	-89.2%	1,9 M €	-8.1%	2,1 M €	+160%	810,5 k €	-19.7%	1 M €	+9.6%	920,2 k €
EBITDA	92,4 k €	+1480%	-6,7 k €	+3.7%	-7 k €	-143%	16,3 k €	-64.3%	45,7 k €	-60.8%	116,5 k €	+367%	24,9 k €	-81.7%	136 k €	-82.0%	757,3 k €	+1099%	-75,8 k €	-6.1%	-71,5 k €	-135%	205,5 k €	-89.0%	1,9 M €	-7.8%	2 M €	+167%	763 k €	-20.6%	961,4 k €	+10.0%	874,1 k €
Operating result	92,4 k €	+1480%	-6,7 k €	+3.7%	-7 k €	-143%	16,3 k €	-64.3%	45,7 k €	-60.8%	116,5 k €	+367%	24,9 k €	-81.7%	136 k €	-81.9%	751,7 k €	+1012%	-82,4 k €	-12.6%	-73,2 k €	-137%	200,2 k €	-89.3%	1,9 M €	-7.1%	2 M €	+171%	741,6 k €	-21.0%	939,2 k €	+9.8%	855,6 k €
Net result	70 k €	+1111%	-6,9 k €	+0.4%	-7 k €	-164%	10,9 k €	-70.2%	36,5 k €	-52.2%	76,3 k €	+43.7%	53,1 k €	-42.9%	92,9 k €	-84.5%	600,6 k €	+874%	-77,6 k €	-37.0%	-56,6 k €	-116%	349,4 k €	-73.3%	1,3 M €	-2.1%	1,3 M €	+147%	541 k €	-15.7%	641,9 k €	+17.7%	545,3 k €
Balance sheet
Equity	110 k €	+175%	40 k €	-14.7%	47 k €	-12.9%	53,9 k €	+25.3%	43 k €	-80.6%	221,6 k €	+11.1%	199,4 k €	+36.3%	146,3 k €	+174%	53,4 k €	-98.9%	5 M €	-2.5%	5,1 M €	-1.1%	5,2 M €	+6.7%	4,9 M €	+36.8%	3,6 M €	+60.3%	2,2 M €	+32.3%	1,7 M €	+62.1%	1 M €
Total assets	137,2 k €	+170%	50,8 k €	-25.9%	68,5 k €	-13.7%	79,5 k €	-72.2%	286,2 k €	+3.5%	276,6 k €	+31.9%	209,6 k €	-19.6%	260,7 k €	-8.7%	285,6 k €	-94.8%	5,5 M €	-4.8%	5,8 M €	-1.2%	5,9 M €	-3.4%	6,1 M €	+15.0%	5,3 M €	+16.6%	4,5 M €	-17.3%	5,5 M €	+147%	2,2 M €
Cash	135,4 k €	+509%	22,2 k €	-45.6%	40,9 k €	-0.6%	41,2 k €	-83.2%	245,4 k €	+5.0%	233,7 k €	+86.8%	125,1 k €	+12.0%	111,8 k €	+1312%	7,9 k €	-99.8%	3,4 M €	+732%	403,1 k €	+60.1%	251,8 k €	-20.4%	316,2 k €	-56.8%	731,8 k €	+7845%	9,2 k €	-96.4%	256,5 k €	+264%	70,4 k €
Debts	27,2 k €	+152%	10,8 k €	-50.0%	21,6 k €	-15.5%	25,6 k €	-89.5%	243,2 k €	+342%	55 k €	+437%	10,3 k €	-79.2%	49,4 k €	-70.5%	167,2 k €	-69.0%	539,4 k €	-21.9%	690,2 k €	-2.3%	706,3 k €	-42.8%	1,2 M €	-29.3%	1,7 M €	-25.0%	2,3 M €	-37.9%	3,7 M €	+235%	1,1 M €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		0,4 ETP	-33.3%	0,6 ETP	0.0%	0,6 ETP	0.0%	0,6 ETP	0.0%	0,6 ETP

Governance

Board of directors

Seen on filing of 31/12/2022 · 1 active · 5 ended

Active mandates

Alexandra BRONCKAERS

Liquidator

Active

Ended mandates

Alexandra BRONCKAERS

Director

Ended

Alexandra BRONCKAERS

Managing director

Ended

François BRONCKAERS

Managing director

Ended

Francois Maître DEMBOUR

Director

Ended

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Micro model	Abridged model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	10/08/2023	16/08/2022	13/08/2021	17/08/2020	27/08/2019	10/08/2018
General meeting	31/05/2023	–	01/01/9999	01/01/9999	01/01/9999	01/01/9999
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	31/12/2022	31/05/2023	10/08/2023	French	PDF
Abridged model	31/12/2021	—	16/08/2022	French	PDF
Micro model	31/12/2020	01/01/9999	13/08/2021	French	PDF
Micro model	31/12/2019	01/01/9999	17/08/2020	French	PDF
Micro model	31/12/2018	01/01/9999	27/08/2019	French	PDF
Micro model	31/12/2017	01/01/9999	10/08/2018	French	PDF
Micro model	31/12/2016	01/01/9999	30/08/2017	French	PDF
Abridged model	31/12/2015	01/01/9999	26/08/2016	French	PDF
Abridged model	31/12/2014	01/01/9999	26/08/2015	French	PDF
Abridged model	31/12/2013	31/07/2014	14/08/2014	French	PDF
Abridged model	31/12/2012	28/06/2013	31/07/2013	French	PDF
Abridged model	31/12/2011	30/06/2012	19/09/2012	French	PDF
Abridged model	31/12/2010	30/06/2011	29/08/2011	French	PDF
Abridged model	31/12/2009	30/06/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	30/06/2009	06/01/2010	French	PDF
Abridged model	31/12/2007	26/06/2008	07/07/2008	French	PDF
Abridged model	31/12/2006	30/06/2007	21/09/2007	French	PDF
Abridged model	31/12/2005	25/04/2006	03/05/2006	French	PDF
Abridged model	31/12/2004	08/06/2005	15/06/2005	French	PDF
Abridged model	31/12/2003	30/06/2004	28/07/2004	French	PDF

Estimate

Indicative valuation

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 31/12/2022 · 1 active · 5 ended

Active mandates

Alexandra BRONCKAERS

Liquidator

Active

Ended mandates

Alexandra BRONCKAERS

Director

Ended

Alexandra BRONCKAERS

Managing director

Ended

François BRONCKAERS

Managing director

Ended

Francois Maître DEMBOUR

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Dissolution11/09/2024
RUBRIQUE FIN (CESSATION, ANNULATION CESSATION, NULLITE, CONC, REORGANISATION JUDICIAIRE, ETC...)
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

2022
Annual accounts 202270 k €↑
2022
Name changePROGIMAT en liquidation
2021
Annual accounts 2021-6,9 k €↑
2021
Name changePROGIMAT SA
2020
Annual accounts 2020-7 k €↓
2019
Annual accounts 201910,9 k €↓
2018
Annual accounts 201836,5 k €↓
2017
Annual accounts 201776,3 k €↑
2016
Annual accounts 201653,1 k €↓
2015
Annual accounts 201592,9 k €↓
2014
Annual accounts 2014600,6 k €↑
2013
Annual accounts 2013-77,6 k €↓
2012
Annual accounts 2012-56,6 k €↓
2011
Annual accounts 2011349,4 k €↓
2010
Annual accounts 20101,3 M €↓
2009
Annual accounts 20091,3 M €↑
2008
Annual accounts 2008541 k €↓
2007
Annual accounts 2007641,9 k €↑
2006
Annual accounts 2006545,3 k €

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

PROGIMAT

Overview

What does PROGIMAT do?

Trend over 17 financial years

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