MERBRAINE EQUILIS
0712.683.645 · rovalta.com · 25/09/2026
ACTIVE
MERBRAINE EQUILIS
Financial year 2025 · Closed on 31/12/2025
Net result1,8 M €+1 061,1 %over 1 year
Revenue13,9 M €
Equity104 k €+123,5 %over 1 year
Overview
Identity
Source · BCE/KBOMERBRAINE EQUILIS is a Public limited company incorporated in 2018. Its main activity is: Development of building projects. Its registered office is in Waterloo.
- Legal situation
- Normal situation
- BCE/KBO no. / VAT
- BE 0712.683.645
- Incorporation
- 29/10/2018
- Legal form
- Public limited company
- Registered office
- Drève Richelle 161 Bât.D box 19
1410 Waterloo · WallonieSee on map - Contributed capital
- 61 500,00 €
- Latest accounts
- 31/12/2025
Activities (NACE)
Signals
ProfitableGood liquidityPositive cashflowPositive EBITDAHigh revenue
Financials
Source · NBB, 7 filingsTrend over 7 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||
| Revenue | 13,9 M € | – | – | 23,9 M € | – | ||||
| EBITDA | 2,6 M € | +988% | 240,7 k € | +155% | -439,7 k € | -109% | 5,2 M € | +19303% | -26,9 k € |
| Operating result | 2,6 M € | +981% | 240,7 k € | +200% | -239,7 k € | -105% | 4,9 M € | +18467% | -26,9 k € |
| Net result | 1,8 M € | +1061% | -186,9 k € | +56.9% | -433,9 k € | -112% | 3,7 M € | +1632% | -239,5 k € |
| Balance sheet | |||||||||
| Equity | 104 k € | +124% | -442,2 k € | -73.2% | -255,3 k € | -243% | 178,5 k € | +126% | -690,3 k € |
| Total assets | 16,9 M € | +55.2% | 10,9 M € | +161% | 4,2 M € | +66.7% | 2,5 M € | -46.3% | 4,7 M € |
| Cash | 7,3 M € | +105% | 3,5 M € | +66.2% | 2,1 M € | +130% | 923,8 k € | -29.1% | 1,3 M € |
| Debts | 16,6 M € | +49.0% | 11,2 M € | +154% | 4,4 M € | +109% | 2,1 M € | -60.8% | 5,4 M € |
Valuation
Indicative valuation
As an indication, this company is worth
between 5 M€ and 10 M€
See the valuationBoard of directors
Source · NBB, accounts to 31/12/20254 active · 9 ended
Ended mandates
Other companies at this address
Drève Richelle 161 Bât.D 1410 Waterloo| Company | CBE no. |
|---|---|
ALIPHIL● Active | 0466.431.032 |
BELMONT PROPERTIES● Active | 0643.665.274 |
BRENTIMMO● Active | 0664.636.674 |
CHISTOUINVEST● Active | 0712.536.957 |
CONSTRUCT ME● Active | 0848.550.951 |
CSE H2● Active | 0534.754.961 |
DOURIMMO● Active | 0896.644.442 |
EQUILIS BELGIUM● Active | 0883.730.871 |
EQUILIS GST● Active | 0835.499.008 |
GOSSELIES BUSINESS PARK● Active | 0882.791.555 |
HOLDMONS● Active | 0831.985.430 |
HOLDSENEF● Active | 0831.981.470 |
MECCO-GOSSENT● Active | 0425.023.811 |
NEW MECCO● Active | 0883.731.960 |
PIODIS● Active | 0880.811.171 |
SILLY EQUILIS● Active | 0826.978.448 |
SNF● Active | 0812.206.041 |
SNF RESI● Active | 0836.551.259 |
SUPALI● Active | 0474.960.894 |
TAMET● Active | 0899.604.526 |
Financials
Full financial information
Source · NBB| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Full model | Full model | Full model | Full model | Full model | Full 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 | 08/07/2026 | 17/06/2025 | 24/07/2024 | 03/07/2023 | 18/07/2022 | 14/07/2021 |
| General meeting | 04/06/2026 | 05/06/2025 | 27/05/2024 | 29/06/2023 | 30/05/2022 | 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 |
Financial ratios
Source · NBBLooking for more information about this company?
Try for 7 daysAnnual accounts filings
Source · NBB, 7 filings| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Full model | 31/12/2025 | 04/06/2026 | 08/07/2026 | French | |
| Full model | 31/12/2024 | 05/06/2025 | 17/06/2025 | French | |
| Full model | 31/12/2023 | 27/05/2024 | 24/07/2024 | French | |
| Full model | 31/12/2022 | 29/06/2023 | 03/07/2023 | French | |
| Full model | 31/12/2021 | 30/05/2022 | 18/07/2022 | French | |
| Full model | 31/12/2020 | 30/06/2021 | 14/07/2021 | French | |
| Full model | 31/12/2019 | 22/07/2020 | 22/09/2020 | French |
Valuation
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 5 M€ and 10 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.
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
Board of directors
Source · NBB, accounts to 31/12/20254 active · 9 ended
Ended mandates
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette publications
Source · Belgian Official Gazette- Mandates29/08/2025DEMISSIONS, NOMINATIONS
- Mandates01/04/2025DEMISSIONS, NOMINATIONS
- Mandates19/07/2024DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE
- Mandates07/08/2023DEMISSIONS, NOMINATIONS
- Mandates20/09/2022DEMISSIONS, NOMINATIONS
- Mandates27/08/2021DEMISSIONS, NOMINATIONS
- Mandates23/10/2020DEMISSIONS, NOMINATIONS
- Mandates07/02/2020DEMISSIONS, NOMINATIONS
Similar companies
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 20251,8 M €↑
- 2024Annual accounts 2024-186,9 k €↑
- 2023Annual accounts 2023-433,9 k €↓
- 2022Annual accounts 20223,7 M €↑
- 2021Annual accounts 2021-239,5 k €↑
- 2020Annual accounts 2020-348,8 k €↓
- 2019Annual accounts 2019-163,5 k €
- 29/10/2018IncorporationPublic limited company