ACTIVE

MAKAMI

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

23 k €

-54.4% YoY

Gross margin

441,9 k €

+5.5% YoY

Equity

196,5 k €

-5.1% YoY

What does MAKAMI do?

MAKAMI is a Private limited company incorporated in 2003. Its main activity is: Camping grounds, recreational vehicle parks and trailer parks. Its registered office is in Berchem-Sainte-Agathe.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0479.923.435

Incorporation

03/04/2003

Legal form

Private limited company

Registered office

Rue Openveld 9 box 18
1082 Berchem-Sainte-Agathe · BruxellesSee on map

Contributed capital

1 860,00 €

Latest accounts

31/12/2024

Activities (NACE)

55302Camping grounds, recreational vehicle parks and trailer parks· main 56101Restaurants and mobile food service activities 56102Restaurants and mobile food service activities 56111Restaurants and mobile food service activities 56112Restaurants and mobile food service activities

Joint committees (3)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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	441,9 k €	+5.5%	418,8 k €	+28.2%	326,6 k €	+45.0%	225,2 k €	+78.7%	126 k €	-45.1%	229,6 k €	-2.8%	236,3 k €	-1.0%	238,6 k €	-20.9%	301,8 k €	+12.6%	268,1 k €	+38.9%	193 k €	-0.2%	193,5 k €	+7.3%	180,4 k €	+45.0%	124,4 k €	+22.1%	101,8 k €	+994%	9,3 k €		–		7,1 k €	-57.6%	16,7 k €
EBITDA	48,6 k €	-45.8%	89,7 k €	+52.6%	58,8 k €	-1.2%	59,5 k €	+164%	22,5 k €	-55.9%	51 k €	+7.8%	47,4 k €	-44.0%	84,5 k €	+18.4%	71,4 k €	-23.0%	92,7 k €	+87.0%	49,6 k €	+28.7%	38,5 k €	-35.6%	59,8 k €	-14.1%	69,6 k €	+70.9%	40,7 k €	+221%	-33,7 k €	-8321%	-400 €	-106%	6,5 k €	-58.7%	15,7 k €
Operating result	37 k €	-53.4%	79,3 k €	+70.8%	46,5 k €	-5.8%	49,3 k €	+490%	8,4 k €	-78.9%	39,6 k €	+33.5%	29,7 k €	-55.0%	66,1 k €	+14.9%	57,5 k €	-31.1%	83,5 k €	+125%	37,2 k €	+612%	-7,3 k €	-132%	23 k €	-45.1%	41,9 k €	+150%	16,8 k €	+135%	-47,5 k €	-1035%	-4,2 k €	-180%	5,2 k €	-54.2%	11,4 k €
Net result	23 k €	-54.4%	50,5 k €	+77.6%	28,4 k €	-9.7%	31,5 k €	+14771%	-214,7 €	-101%	24,9 k €	+37.8%	18,1 k €	-42.4%	31,4 k €	+8.2%	29 k €	-41.2%	49,3 k €	+87.4%	26,3 k €	+380%	-9,4 k €	-186%	-3,3 k €	-110%	33,5 k €	+311%	8,1 k €	+114%	-59,3 k €	-1265%	-4,3 k €	-397%	1,5 k €	-87.3%	11,5 k €
Balance sheet
Equity	196,5 k €	-5.1%	207,1 k €	+32.2%	156,6 k €	+22.2%	128,2 k €	+32.6%	96,7 k €	-0.2%	96,9 k €	+34.6%	72 k €	+33.5%	53,9 k €	-34.9%	82,8 k €	+53.9%	53,8 k €	+1104%	4,5 k €	+120%	-21,8 k €	-75.7%	-12,4 k €	+3.3%	-12,9 k €	+72.3%	-46,3 k €	+14.9%	-54,5 k €	-618%	-7,6 k €	-134%	-3,3 k €	+31.1%	-4,7 k €
Total assets	386,4 k €	-3.7%	401,1 k €	+23.0%	326,1 k €	+4.8%	311,3 k €	+81.2%	171,8 k €	-22.5%	221,7 k €	+9.6%	202,3 k €	-11.2%	227,9 k €	+16.0%	196,4 k €	-0.6%	197,6 k €	+93.5%	102,1 k €	-1.6%	103,8 k €	-36.6%	163,8 k €	+11.1%	147,3 k €	-4.0%	153,5 k €	-17.8%	186,6 k €		0 €	-100%	3,8 k €	-78.7%	17,8 k €
Cash	148,6 k €	-26.4%	202 k €	+47.8%	136,7 k €	+158%	52,9 k €	-53.9%	114,7 k €	+21.9%	94,1 k €	+1.5%	92,8 k €	+6.4%	87,2 k €	+20.2%	72,5 k €	-32.4%	107,3 k €	+183%	37,9 k €	+73.5%	21,8 k €	-9.9%	24,2 k €	+8.3%	22,4 k €	+157%	8,7 k €	+32.5%	6,6 k €		–		–		–
Debts	189,7 k €	-2.2%	194 k €	+14.5%	169,5 k €	-7.4%	183 k €	+144%	75,1 k €	-37.8%	120,6 k €	-6.3%	128,7 k €	-25.6%	173,1 k €	+52.3%	113,6 k €	-17.5%	137,8 k €	+41.0%	97,7 k €	-22.3%	125,7 k €	-28.7%	176,2 k €	+10.0%	160,2 k €	-19.8%	199,8 k €	-17.1%	241,1 k €	+3075%	7,6 k €	+8.0%	7 k €	-68.7%	22,5 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		4,7 ETP	+51.6%	3,1 ETP	-16.2%	3,7 ETP	+15.6%	3,2 ETP	+60.0%	2,0 ETP	+5.3%	1,9 ETP	+46.2%	1,3 ETP		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 9 ended

Active mandates

Abdeslam Serifi

Director · since 01 janvier 2010

Active

Ended mandates

Abdeslam Serifi

Manager · since 01 janvier 2010

Ended

Herman DEFRERE

Manager · since 26 mars 2009

Ended

Abdeslam Serefi

Manager

Ended

Abdeslam Serifi

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
GH Services● Active	1032.130.874
JPG SERVICES● Bankrupt	0799.670.869
Prime Construct● Active	1028.094.981
Residence Openveld● Active	0467.855.051

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	09/10/2025	13/10/2024	14/10/2023	29/11/2022	30/10/2021	27/10/2020
General meeting	10/06/2025	10/06/2024	12/06/2023	13/06/2022	14/06/2021	08/06/2020
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	10/06/2025	09/10/2025	French	PDF
Micro model	31/12/2023	10/06/2024	13/10/2024	French	PDF
Micro model	31/12/2022	12/06/2023	14/10/2023	French	PDF
Micro model	31/12/2021	13/06/2022	29/11/2022	French	PDF
Micro model	31/12/2020	14/06/2021	30/10/2021	French	PDF
Micro model	31/12/2019	08/06/2020	27/10/2020	French	PDF
Micro model	31/12/2018	11/06/2019	13/10/2019	French	PDF
Micro model	31/12/2017	11/06/2018	30/07/2018	French	PDF
Micro model	31/12/2016	12/06/2017	14/07/2017	French	PDF
Abridged model	31/12/2015	13/06/2016	14/06/2016	French	PDF
Abridged model	31/12/2014	08/06/2015	30/06/2015	French	PDF
Abridged model	31/12/2013	10/06/2014	01/07/2014	French	PDF
Abridged model	31/12/2012	10/06/2013	17/07/2013	French	PDF
Abridged model	31/12/2011	11/06/2012	28/06/2012	French	PDF
Abridged model	31/12/2010	14/06/2011	19/07/2011	French	PDF
Abridged model	31/12/2009	27/07/2010	29/07/2010	French	PDF
Abridged model	31/12/2008	31/07/2009	30/08/2009	Dutch	PDF
Abridged model	31/12/2007	14/11/2008	18/04/2009	Dutch	PDF
Abridged model	31/12/2006	30/06/2007	22/08/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 · 9 ended

Active mandates

Abdeslam Serifi

Director · since 01 janvier 2010

Active

Ended mandates

Abdeslam Serifi

Manager · since 01 janvier 2010

Ended

Herman DEFRERE

Manager · since 26 mars 2009

Ended

Abdeslam Serefi

Manager

Ended

Abdeslam Serifi

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates09/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DIVERS - DEMISSIONS, NOMINATIONS
PDF
Registered office03/04/2019
SIEGE SOCIAL
PDF
Registered office28/12/2016
SIEGE SOCIAL
PDF
Other12/09/2011
OBJET
PDF
Mandates05/02/2010
DEMISSIONS, NOMINATIONS
PDF
Mandates22/04/2009
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates10/10/2008
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates19/05/2006
MAATSCHAPPELIJKE ZETEL - 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 202423 k €↓
2023
Annual accounts 202350,5 k €↑
2022
Annual accounts 202228,4 k €↓
2021
Annual accounts 202131,5 k €↑
2020
Annual accounts 2020-214,7 €↓
2019
Annual accounts 201924,9 k €↑
2018
Annual accounts 201818,1 k €↓
2017
Annual accounts 201731,4 k €↑
2016
Annual accounts 201629 k €↓
2015
Annual accounts 201549,3 k €↑
2014
Annual accounts 201426,3 k €↑
2013
Annual accounts 2013-9,4 k €↓
2012
Annual accounts 2012-3,3 k €↓
2011
Annual accounts 201133,5 k €↑
2010
Annual accounts 20108,1 k €↑
2009
Annual accounts 2009-59,3 k €↓
2008
Annual accounts 2008-4,3 k €↓
2007
Annual accounts 20071,5 k €↓
2006
Annual accounts 200611,5 k €
03/04/2003
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

MAKAMI

Overview

What does MAKAMI do?

Trend over 19 financial years

Indicative valuation

Board of directors

Other companies at this address

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