ACTIVE

ISOMEL

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
133,6 k €
-36.0% YoY
Gross margin
325,5 k €
-11.0% YoY
Equity
594,8 k €
-13.8% YoY
Workforce
0,8 ETP
-11.1% YoY

What does ISOMEL do?

ISOMEL is a Private limited company incorporated in 2014. Its main activity is: Electrical, plumbing and other construction installation activities. Its registered office is in Gerpinnes. It employs on average 0,8 ETP workers (FTE).

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0546.747.032
Incorporation
20/02/2014
Legal form
Private limited company
Registered office
Rue Alfred Thiébaut(GER) 3
6280 Gerpinnes · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Average workforce
0,8 ETP
Activities (NACE)
43230Electrical, plumbing and other construction installation activities· main43291Other construction installation43990Other specialised construction activities n.e.c.43999Other specialised construction activities n.e.c.
Joint committees (1)
  • 124
Signals
ProfitableSolid equityLow riskPositive 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 12 financial years

202520242023202220212020201920182017201620152014
Income statement
Gross margin325,5 k €365,8 k €450,9 k €348,6 k €221,3 k €208,3 k €203,7 k €168,6 k €132,2 k €141 k €247,6 k €189,5 k €
EBITDA314,5 k €332,4 k €414,6 k €342,9 k €200,8 k €163,7 k €141,1 k €127,1 k €82,7 k €92,4 k €213,2 k €173,6 k €
Operating result251,8 k €277,3 k €353,5 k €340,5 k €94,8 k €104,7 k €40,4 k €27 k €30,3 k €35,9 k €156,3 k €105 k €
Net result133,6 k €208,8 k €267,1 k €213,7 k €82,5 k €84,9 k €31,7 k €32,7 k €31,1 k €31,6 k €117,6 k €65,9 k €
Balance sheet
Equity594,8 k €690 k €481,1 k €514 k €400,3 k €317,8 k €262,8 k €261,2 k €228,5 k €197,3 k €165,7 k €72,1 k €
Total assets1,3 M €1,2 M €1,4 M €1,1 M €998,8 k €885,1 k €874,5 k €684,6 k €351,7 k €381,3 k €386,6 k €350,1 k €
Cash300,6 k €232 k €442,6 k €319,8 k €270,7 k €417,9 k €206,4 k €165,5 k €115,3 k €182,5 k €99,3 k €89,8 k €
Debts685,5 k €480,3 k €891,6 k €626,7 k €542,5 k €562,5 k €606,8 k €422,9 k €122,7 k €184 k €220,8 k €278 k €
Other
Workforce0,8 ETP0,9 ETP0,9 ETP0,1 ETP–1,0 ETP1,0 ETP1,0 ETP1,0 ETP1,0 ETP1,0 ETP0,8 ETP
Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 7 ended

Active mandates

BROUSMICHE Isabelle

Mandate

Active
TONNONN GAETAN

Mandate

Active

Ended mandates

Gaëtan TONNON

Director · since 19 février 2014

Ended
Gaëtan TONNON

Manager · since 19 février 2014

Ended
Isabelle BROUSMICHE

Director · since 19 février 2014

Ended
Isabelle BROUSMICHE

Manager · since 19 février 2014

Ended
At this address

Other companies at this address

CompanyCBE no.
MG PNEU● Active
0777.681.266
Annual accounts

Full financial information

202520242023202220212020
Type of accountAbridged modelAbridged modelAbridged modelAbridged modelAbridged modelAbridged model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/01/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date30/06/202613/10/202511/09/202429/09/202321/10/202231/08/2021
General meeting10/06/202627/08/202510/09/202414/06/202308/06/202209/06/2021
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

15 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Abridged model31/12/202510/06/202630/06/2026FrenchPDF
Abridged modelCorrection31/12/202427/08/202513/10/2025FrenchPDF
Abridged modelCorrection31/12/202427/08/202525/09/2025FrenchPDF
Abridged model31/12/202427/08/202529/08/2025FrenchPDF
Abridged model31/12/202310/09/202411/09/2024FrenchPDF
Abridged modelCorrection31/12/202214/06/202329/09/2023FrenchPDF
Abridged model31/12/202214/06/202326/09/2023FrenchPDF
Abridged model31/12/202108/06/202221/10/2022FrenchPDF
Abridged model31/12/202009/06/202131/08/2021FrenchPDF
Abridged model31/12/201910/06/202026/08/2020FrenchPDF
Abridged model31/12/201812/06/201922/08/2019FrenchPDF
Abridged model31/12/201713/06/201827/08/2018FrenchPDF
Abridged model31/12/201614/06/201720/07/2017FrenchPDF
Abridged model31/12/201508/06/201617/08/2016FrenchPDF
Abridged model31/12/201410/06/201515/07/2015FrenchPDF
Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 M€

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 31/12/2025 · 2 active · 7 ended

Active mandates

BROUSMICHE Isabelle

Mandate

Active
TONNONN GAETAN

Mandate

Active

Ended mandates

Gaëtan TONNON

Director · since 19 février 2014

Ended
Gaëtan TONNON

Manager · since 19 février 2014

Ended
Isabelle BROUSMICHE

Director · since 19 février 2014

Ended
Isabelle BROUSMICHE

Manager · since 19 février 2014

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates08/01/2024
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - OBJET - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates20/12/2017
    SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
    PDF
  • Capital / shares09/07/2014
    CAPITAL, ACTIONS - DIVERS
    PDF
  • Other24/02/2014
    RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, 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

Timeline

  1. 2025
    Annual accounts 2025133,6 k €↓
  2. 2024
    Annual accounts 2024208,8 k €↓
  3. 2023
    Annual accounts 2023267,1 k €↑
  4. 2022
    Annual accounts 2022213,7 k €↑
  5. 2021
    Annual accounts 202182,5 k €↓
  6. 2020
    Annual accounts 202084,9 k €↑
  7. 2019
    Annual accounts 201931,7 k €↓
  8. 2018
    Annual accounts 201832,7 k €↑
  9. 2017
    Annual accounts 201731,1 k €↓
  10. 2016
    Annual accounts 201631,6 k €↓
  11. 2015
    Annual accounts 2015117,6 k €↑
  12. 2014
    Annual accounts 201465,9 k €
  13. 20/02/2014
    IncorporationPrivate limited company