ACTIVE

USINA

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

27,4 k €

-66.2% YoY

Revenue

0 €

Equity

180,3 k €

+17.9% YoY

Workforce

3,5 ETP

-27.1% YoY

What does USINA do?

USINA is a Private limited company incorporated in 2014. Its main activity is: Construction of buildings. Its registered office is in Juprelle. It employs on average 3,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0550.951.090

Incorporation

28/04/2014

Legal form

Private limited company

Registered office

Chaussée Brunehault 335
4453 Juprelle · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2025

Average workforce

3,5 ETP

Activities (NACE)

41001Construction of buildings· main 41201Construction of residential and non-residential buildings 43310Plastering 43320Joinery installation 43341Painting and glazing 43410Specialised construction activities

Joint committees (1)

Signals

ProfitableLow riskPositive 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 11 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015
Income statement
Revenue	0 €		–		–		–		–		–		–		–		–		–		–
EBITDA	146,5 k €	-2.3%	150 k €	+689%	-25,5 k €	-140%	63,7 k €	-11.4%	72 k €	+194%	24,5 k €	-83.5%	148,7 k €	+450%	-42,5 k €	-125%	169,7 k €	+635%	23,1 k €	-87.2%	180,8 k €
Operating result	106,9 k €	-4.9%	112,4 k €	+301%	-56 k €	-257%	35,8 k €	-0.1%	35,8 k €	+91.7%	18,7 k €	-84.4%	119,5 k €	+258%	-75,6 k €	-161%	123 k €	+1325%	8,6 k €	-95.0%	173,3 k €
Net result	27,4 k €	-66.2%	81 k €	+189%	-91,1 k €	-684%	15,6 k €	+15.5%	13,5 k €	+468%	2,4 k €	-96.9%	76,2 k €	+186%	-88,8 k €	-223%	72,4 k €	+1130%	5,9 k €	-94.9%	116 k €
Balance sheet
Equity	180,3 k €	+17.9%	152,9 k €	+25.4%	122 k €	-42.8%	213,1 k €	+7.9%	197,5 k €	+7.3%	184 k €	+1.3%	181,6 k €	+72.3%	105,4 k €	-45.7%	194,3 k €	+59.5%	121,8 k €	+5.1%	115,9 k €
Total assets	677,1 k €	-29.6%	962 k €	-23.6%	1,3 M €	+0.5%	1,3 M €	+48.5%	844 k €	+9.0%	774,3 k €	-11.9%	879,1 k €	-3.5%	910,6 k €	+29.3%	704,3 k €	+37.1%	513,6 k €	+92.2%	267,3 k €
Cash	127,9 k €	-49.6%	253,8 k €	+98.3%	128 k €	-55.1%	285,3 k €	+69.1%	168,7 k €	+111%	79,8 k €	-38.2%	129,1 k €	-53.6%	278,1 k €	-16.9%	334,6 k €	+115%	155,3 k €	+40.1%	110,8 k €
Debts	496,5 k €	-38.4%	806,1 k €	-29.1%	1,1 M €	+9.3%	1 M €	+60.9%	646,1 k €	+9.5%	589,9 k €	-15.3%	696,9 k €	-13.4%	804,5 k €	+57.8%	509,8 k €	+30.3%	391,4 k €	+159%	151,4 k €
Other
Workforce	3,5 ETP	-27.1%	4,8 ETP	-5.9%	5,1 ETP	+13.3%	4,5 ETP	+2.3%	4,4 ETP	-8.3%	4,8 ETP	+11.6%	4,3 ETP	-10.4%	4,8 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 31/12/2025 · 2 active · 6 ended

Active mandates

Jean-Yves LEPOT

Director · since 12 mars 2024

Active

Ludovic LOUIS

Director · since 12 mars 2024

Active

Ended mandates

Jean-Yves LEPOT

Director · since 05 mai 2014

Ended

Jean-Yves LEPOT

Manager · since 05 mai 2014

Ended

Jena-Yves LEPOT

Manager · since 05 mai 2014

Ended

Ludovic LOUIS

Director · since 25 avril 2014

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	20/08/2026	30/09/2025	28/09/2024	29/08/2023	31/08/2022	19/08/2021
General meeting	30/06/2026	30/06/2025	29/06/2024	30/06/2023	30/06/2022	30/06/2021
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 days

Filings

Annual accounts filings

12 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	30/06/2026	20/08/2026	French	PDF
Abridged modelCorrection	31/12/2024	30/06/2025	30/09/2025	French	PDF
Abridged model	31/12/2024	30/06/2025	31/08/2025	French	PDF
Abridged model	31/12/2023	29/06/2024	28/09/2024	French	PDF
Abridged model	31/12/2022	30/06/2023	29/08/2023	French	PDF
Abridged model	31/12/2021	30/06/2022	31/08/2022	French	PDF
Abridged model	31/12/2020	30/06/2021	19/08/2021	French	PDF
Abridged model	31/12/2019	30/06/2020	27/08/2020	French	PDF
Abridged model	31/12/2018	20/06/2019	28/08/2019	French	PDF
Micro model	31/12/2017	30/06/2018	28/08/2018	French	PDF
Micro model	31/12/2016	15/06/2017	03/10/2017	French	PDF
Abridged model	31/12/2015	06/12/2016	13/12/2016	French	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 31/12/2025 · 2 active · 6 ended

Active mandates

Jean-Yves LEPOT

Director · since 12 mars 2024

Active

Ludovic LOUIS

Director · since 12 mars 2024

Active

Ended mandates

Jean-Yves LEPOT

Director · since 05 mai 2014

Ended

Jean-Yves LEPOT

Manager · since 05 mai 2014

Ended

Jena-Yves LEPOT

Manager · since 05 mai 2014

Ended

Ludovic LOUIS

Director · since 25 avril 2014

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates14/03/2024
MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Registered office27/12/2018
SIEGE SOCIAL
PDF
Mandates30/07/2014
DEMISSIONS, NOMINATIONS
PDF
Other30/04/2014
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

2025
Annual accounts 202527,4 k €↓
2024
Annual accounts 202481 k €↑
2023
Annual accounts 2023-91,1 k €↓
2022
Annual accounts 202215,6 k €↑
2021
Annual accounts 202113,5 k €↑
2020
Annual accounts 20202,4 k €↓
2019
Annual accounts 201976,2 k €↑
2018
Annual accounts 2018-88,8 k €↓
2017
Annual accounts 201772,4 k €↑
2016
Annual accounts 20165,9 k €↓
2015
Annual accounts 2015116 k €
28/04/2014
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

USINA

Overview

What does USINA do?

Trend over 11 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