ORIGAMY
0541.875.949 · rovalta.com · 24/09/2026
ACTIVE
ORIGAMY
Financial year 2025 · closed on 31/12/2025
Net result
-5,3 k €
-284.6% YoY
Gross margin
127,8 k €
+107.9% YoY
Equity
30,6 k €
-14.8% YoY
Overview
What does ORIGAMY do?
ORIGAMY is a Private company with limited liability incorporated in 2013. Its main activity is: Retail sale of newspapers and stationery in specialised stores. Its registered office is in Charleroi.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0541.875.949
Incorporation
14/11/2013
Legal form
Private company with limited liability
Registered office
Rue de la Bretagne 47
6030 Charleroi · WallonieSee on map
6030 Charleroi · WallonieSee on map
Contributed capital
6 200,00 €
Latest accounts
31/12/2025
Activities (NACE)
47620Retail sale of newspapers and stationery in specialised stores· main47621Retail sale of newspapers and stationery in specialised stores47242Retail sale of bread, cakes, flour confectionery and sugar confectionery in specialised stores47242Retail sale of bread, cakes, flour confectionery and sugar confectionery in specialised stores47252Retail sale of beverages in specialised stores47252Retail sale of beverages in specialised stores+2
Joint committees (1)
- 201
Signals
Positive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 12 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||
| Gross margin | 127,8 k € | +108% | 61,5 k € | +15.9% | 53 k € | +3.4% | 51,3 k € | +63.2% | 31,5 k € | +1470% | 2 k € | -96.4% | 56,3 k € | -30.4% | 80,9 k € | +28.2% | 63,1 k € | +57.7% | 40 k € | -47.7% | 76,4 k € | +294% | -39,4 k € |
| EBITDA | 40,9 k € | +256% | 11,5 k € | -47.9% | 22,1 k € | +15.1% | 19,2 k € | -2.5% | 19,7 k € | +523% | -4,7 k € | -117% | 27,3 k € | -46.4% | 51 k € | +13.8% | 44,8 k € | +838% | 4,8 k € | -89.6% | 45,8 k € | +192% | -49,6 k € |
| Operating result | 35,3 k € | +461% | 6,3 k € | -17.3% | 7,6 k € | -11.0% | 8,6 k € | +7.1% | 8 k € | +144% | -18,2 k € | -298% | 9,2 k € | -74.4% | 35,9 k € | +16.2% | 30,9 k € | +254% | -20 k € | -192% | 21,8 k € | +130% | -73,3 k € |
| Net result | -5,3 k € | -285% | 2,9 k € | -80.3% | 14,6 k € | +877% | 1,5 k € | -74.3% | 5,8 k € | +0.5% | 5,8 k € | +47.9% | 3,9 k € | -84.7% | 25,6 k € | -14.7% | 30 k € | +230% | -23 k € | -164% | 36,2 k € | +149% | -73,6 k € |
| Balance sheet | |||||||||||||||||||||||
| Equity | 30,6 k € | -14.8% | 35,9 k € | +8.7% | 33 k € | +79.7% | 18,4 k € | +8.9% | 16,9 k € | +52.8% | 11 k € | +111% | 5,2 k € | +298% | 1,3 k € | +105% | -24,3 k € | +55.3% | -54,3 k € | -73.8% | -31,2 k € | +53.7% | -67,4 k € |
| Total assets | 184,7 k € | +132% | 79,7 k € | -53.9% | 172,9 k € | +53.6% | 112,6 k € | +36.4% | 82,6 k € | -12.2% | 94,1 k € | -31.8% | 137,9 k € | -7.6% | 149,3 k € | +4.8% | 142,4 k € | -6.9% | 153 k € | +11.9% | 136,8 k € | +26.4% | 108,2 k € |
| Cash | 50,6 k € | +301% | 12,6 k € | -64.2% | 35,2 k € | -3.2% | 36,4 k € | +109% | 17,4 k € | -15.6% | 20,7 k € | -54.5% | 45,4 k € | -18.5% | 55,7 k € | -5.4% | 58,9 k € | +77.7% | 33,1 k € | +57.9% | 21 k € | +18.3% | 17,7 k € |
| Debts | 152,7 k € | +249% | 43,8 k € | -68.7% | 139,9 k € | +48.5% | 94,2 k € | +43.4% | 65,7 k € | -20.9% | 83 k € | -37.4% | 132,7 k € | -10.4% | 148 k € | -11.2% | 166,7 k € | -19.6% | 207,3 k € | +23.4% | 168 k € | -4.4% | 175,6 k € |
| Other | |||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | 1,0 ETP | 0.0% | 1,0 ETP | 0.0% | 1,0 ETP | +42.9% | 0,7 ETP | 0.0% | 0,7 ETP | – | |||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 2 active · 4 ended
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
DELL & CO● Active | 0541.883.273 |
Financials
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 | 29/06/2026 | 24/10/2025 | 22/10/2025 | 07/10/2023 | 30/07/2022 | 24/09/2021 |
| General meeting | 05/06/2026 | 20/10/2025 | 20/10/2025 | 22/09/2023 | 24/06/2022 | 10/09/2021 |
| 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 daysFilings
Annual accounts filings
12 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 05/06/2026 | 29/06/2026 | French | |
| Micro model | 31/12/2024 | 20/10/2025 | 24/10/2025 | French | |
| Micro model | 31/12/2023 | 20/10/2025 | 22/10/2025 | French | |
| Micro model | 31/12/2022 | 22/09/2023 | 07/10/2023 | French | |
| Micro model | 31/12/2021 | 24/06/2022 | 30/07/2022 | French | |
| Micro model | 31/12/2020 | 10/09/2021 | 24/09/2021 | French | |
| Abridged model | 31/12/2019 | 04/09/2020 | 30/09/2020 | French | |
| Abridged model | 31/12/2018 | 07/06/2019 | 19/06/2019 | French | |
| Abridged model | 31/12/2017 | 31/08/2018 | 01/09/2018 | French | |
| Abridged model | 31/12/2016 | 01/09/2017 | 27/09/2017 | French | |
| Abridged model | 31/12/2015 | 03/06/2016 | 05/10/2016 | French | |
| Abridged model | 31/12/2014 | 30/06/2015 | 30/09/2015 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 100 k€ and 250 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 2 active · 4 ended
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 2025-5,3 k €↓
- 2024Annual accounts 20242,9 k €↓
- 2023Annual accounts 202314,6 k €↑
- 2022Annual accounts 20221,5 k €↓
- 2021Annual accounts 20215,8 k €↑
- 2020Annual accounts 20205,8 k €↑
- 2019Annual accounts 20193,9 k €↓
- 2018Annual accounts 201825,6 k €↓
- 2017Annual accounts 201730 k €↑
- 2016Annual accounts 2016-23 k €↓
- 2015Annual accounts 201536,2 k €↑
- 2014Annual accounts 2014-73,6 k €
- 14/11/2013IncorporationPrivate company with limited liability