ACTIVE

COGEMAC

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
47,5 k €
+70.1% YoY
Gross margin
63,3 k €
+61.1% YoY
Equity
18,6 k €
0.0% YoY

What does COGEMAC do?

COGEMAC is a Private limited company incorporated in 2018. Its main activity is: Management consultancy activities. Its registered office is in Ramillies.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0687.639.928
Incorporation
08/01/2018
Legal form
Private limited company
Registered office
Rue de Fauconval 35
1367 Ramillies · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Activities (NACE)
70200Management consultancy activities· main70220Business and other management consultancy activities86906Other human health activities86940Other human health activities
Signals
ProfitableLow riskGood 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 8 financial years

20252024202320222021202020192018
Income statement
Gross margin63,3 k €39,3 k €15,1 k €10,4 k €12,9 k €12,8 k €11,2 k €1,8 k €
EBITDA62,5 k €38,5 k €14,3 k €9,7 k €12,2 k €12,5 k €10,9 k €1,6 k €
Operating result61,4 k €37 k €12,8 k €8,7 k €12,1 k €12,5 k €10,9 k €1,6 k €
Net result47,5 k €27,9 k €8,9 k €5,2 k €7,9 k €8,6 k €6,8 k €-95,9 €
Balance sheet
Equity18,6 k €18,6 k €28,6 k €19,7 k €13,1 k €21,5 k €12,9 k €6,1 k €
Total assets85,1 k €59,6 k €40,4 k €41,1 k €40,9 k €38,8 k €20,7 k €12 k €
Cash62,3 k €39,9 k €16 k €16 k €21 k €5 k €7,3 k €–
Debts66,5 k €40,9 k €11,7 k €21,3 k €27,8 k €17,3 k €7,8 k €5,9 k €
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 · 1 active · 1 ended

Active mandates

Sébastien HAGENAERS

Director · since 08 janvier 2018

Active

Ended mandates

Sébastien HAGENAERS

Manager · since 08 janvier 2018

Ended
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro 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 date21/06/202601/04/202512/06/202412/07/202307/06/202209/06/2021
General meeting01/06/202626/03/202506/06/202403/07/202327/05/202201/06/2021
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

8 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202501/06/202621/06/2026FrenchPDF
Micro model31/12/202426/03/202501/04/2025FrenchPDF
Micro model31/12/202306/06/202412/06/2024FrenchPDF
Micro model31/12/202203/07/202312/07/2023FrenchPDF
Micro model31/12/202127/05/202207/06/2022FrenchPDF
Micro model31/12/202001/06/202109/06/2021FrenchPDF
Micro model31/12/201907/08/202020/08/2020FrenchPDF
Micro model31/12/201828/06/201931/07/2019FrenchPDF
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 · 1 active · 1 ended

Active mandates

Sébastien HAGENAERS

Director · since 08 janvier 2018

Active

Ended mandates

Sébastien HAGENAERS

Manager · since 08 janvier 2018

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
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 202547,5 k €↑
  2. 2024
    Annual accounts 202427,9 k €↑
  3. 2023
    Annual accounts 20238,9 k €↑
  4. 2022
    Annual accounts 20225,2 k €↓
  5. 2021
    Annual accounts 20217,9 k €↓
  6. 2020
    Annual accounts 20208,6 k €↑
  7. 2019
    Annual accounts 20196,8 k €↑
  8. 2018
    Annual accounts 2018-95,9 €
  9. 08/01/2018
    IncorporationPrivate limited company