ACTIVE

ZEUS-IMMO

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

19,5 k €

-2.8% YoY

Gross margin

55,8 k €

+1.2% YoY

Equity

606,8 k €

+3.3% YoY

What does ZEUS-IMMO do?

ZEUS-IMMO is a Private limited company incorporated in 2008. Its registered office is in Ham-sur-Heure-Nalinnes.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0806.372.183

Incorporation

16/09/2008

Legal form

Private limited company

Registered office

La Cowarte(HSH) 9
6120 Ham-sur-Heure-Nalinnes · WallonieSee on map

Contributed capital

494 126,97 €

Latest accounts

30/06/2025

Signals

ProfitableSolid equityLow 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 17 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009
Income statement
Gross margin	55,8 k €	+1.2%	55,1 k €	-1.1%	55,7 k €	+2.4%	54,4 k €	+1.2%	53,8 k €	+0.8%	53,3 k €	+9.8%	48,6 k €	-14.0%	56,5 k €	+22.3%	46,2 k €	+63.3%	28,3 k €	+215%	9 k €	+19.7%	7,5 k €	-46.1%	13,9 k €	-32.1%	20,5 k €	-5.9%	21,8 k €	+585%	-4,5 k €	-108%	53,1 k €
EBITDA	53,1 k €	+1.1%	52,6 k €	+2.3%	51,4 k €	-1.5%	52,2 k €	+2.2%	51,1 k €	-0.1%	51,1 k €	+13.2%	45,1 k €	-15.3%	53,3 k €	+18.1%	45,1 k €	+72.7%	26,1 k €	+269%	7,1 k €	+129%	3,1 k €	-76.2%	13 k €	-30.4%	18,7 k €	-6.9%	20,1 k €	+8.5%	18,5 k €	-38.4%	30,1 k €
Operating result	32,2 k €	+0.5%	32 k €	+1.0%	31,7 k €	-3.4%	32,8 k €	+3.5%	31,7 k €	-0.2%	31,7 k €	+23.2%	25,8 k €	-24.0%	33,9 k €	+31.7%	25,8 k €	+281%	6,8 k €	+155%	-12,3 k €	+24.5%	-16,3 k €	-179%	-5,8 k €	-3746%	-151,7 €	-112%	1,2 k €	+474%	-332,5 €	-106%	5,8 k €
Net result	19,5 k €	-2.8%	20,1 k €	+6.6%	18,8 k €	+5.8%	17,8 k €	+0.2%	17,8 k €	+12.1%	15,9 k €	-0.4%	15,9 k €	-55.9%	36,1 k €	+28.2%	28,1 k €	+270%	7,6 k €	+166%	-11,5 k €	+24.8%	-15,3 k €	-233%	-4,6 k €	-339%	1,9 k €	-32.4%	2,8 k €	+10981%	-26,1 €	-100%	5,8 k €
Balance sheet
Equity	606,8 k €	+3.3%	587,2 k €	+3.5%	567,1 k €	+3.4%	548,3 k €	+3.4%	530,5 k €	+3.5%	512,7 k €	+3.2%	496,9 k €	+3.3%	481 k €	-24.7%	638,8 k €	0.0%	638,8 k €	+1.2%	631,2 k €	-1.8%	642,7 k €	-2.3%	657,9 k €	-0.7%	662,5 k €	+0.3%	660,6 k €	+0.4%	657,8 k €	-0.0%	657,8 k €
Total assets	623,9 k €	+5.7%	590,5 k €	+3.6%	569,9 k €	-4.3%	595,6 k €	+2.8%	579,2 k €	+1.3%	571,8 k €	+2.1%	559,9 k €	-8.4%	611,4 k €	-6.2%	652 k €	+1.6%	641,6 k €	+1.1%	634,8 k €	-2.5%	651 k €	-1.5%	661 k €	-1.1%	668,3 k €	+0.5%	664,7 k €	+0.5%	661,6 k €	-5.4%	699 k €
Cash	266,2 k €	+22.4%	217,4 k €	+20.3%	180,7 k €	-7.3%	194,9 k €	+24.6%	156,4 k €	+19.9%	130,5 k €	+32.7%	98,3 k €	-23.6%	128,6 k €	-3.1%	132,8 k €	+26.9%	104,6 k €	+7.2%	97,6 k €	+15.8%	84,3 k €	-16.7%	101,3 k €	+9.9%	92,1 k €	+49.2%	61,8 k €	+23.5%	50 k €	+725%	6,1 k €
Debts	15,7 k €	+710%	1,9 k €	+33.4%	1,5 k €	-96.8%	46,2 k €	-3.1%	47,6 k €	-17.4%	57,7 k €	-8.5%	63 k €	-51.7%	130,4 k €	+892%	13,2 k €	+372%	2,8 k €	-21.6%	3,5 k €	-57.2%	8,3 k €	+173%	3 k €	-47.0%	5,7 k €	+40.1%	4,1 k €	+7.2%	3,8 k €	-79.0%	18,2 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 1 active · 3 ended

Active mandates

Philippe DUPUIS

Director · since 29 février 2024

Active

Ended mandates

Anne COPIN

Director

Ended

Philippe DUPUIS

Director

Ended

Philippe DUPUIS

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
Philippe DUPUIS management● Active	0784.272.219

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	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/01/2026	29/01/2025	29/01/2024	31/01/2023	31/01/2022	29/01/2021
General meeting	30/12/2025	23/01/2025	20/01/2024	30/12/2022	30/12/2021	30/12/2020
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/06/2025	30/12/2025	30/01/2026	French	PDF
Micro model	30/06/2024	23/01/2025	29/01/2025	French	PDF
Micro model	30/06/2023	20/01/2024	29/01/2024	French	PDF
Micro model	30/06/2022	30/12/2022	31/01/2023	French	PDF
Micro model	30/06/2021	30/12/2021	31/01/2022	French	PDF
Micro model	30/06/2020	30/12/2020	29/01/2021	French	PDF
Micro model	30/06/2019	30/12/2019	31/01/2020	French	PDF
Micro model	30/06/2018	30/12/2018	31/01/2019	French	PDF
Micro model	30/06/2017	30/12/2017	31/01/2018	French	PDF
Abridged model	30/06/2016	30/12/2016	31/01/2017	French	PDF
Abridged model	30/06/2015	30/12/2015	30/01/2016	French	PDF
Abridged model	30/06/2014	30/12/2014	27/02/2015	French	PDF
Abridged model	30/06/2013	30/12/2013	28/02/2014	French	PDF
Abridged model	30/06/2012	30/12/2012	27/02/2013	French	PDF
Abridged model	30/06/2011	30/12/2011	28/02/2012	French	PDF
Abridged model	30/06/2010	31/12/2010	28/02/2011	French	PDF
Abridged model	30/06/2009	31/12/2009	26/02/2010	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 30/06/2025 · 1 active · 3 ended

Active mandates

Philippe DUPUIS

Director · since 29 février 2024

Active

Ended mandates

Anne COPIN

Director

Ended

Philippe DUPUIS

Director

Ended

Philippe DUPUIS

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates26/03/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Other03/05/2018
ASSEMBLEE GENERALE - ANNEE COMPTABLE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Capital / shares14/02/2018
CAPITAL, ACTIONS
PDF
Registered office04/12/2015
SIEGE SOCIAL
PDF
Other24/09/2008
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 202519,5 k €↓
2024
Annual accounts 202420,1 k €↑
2023
Annual accounts 202318,8 k €↑
2022
Annual accounts 202217,8 k €↑
2021
Annual accounts 202117,8 k €↑
2020
Annual accounts 202015,9 k €↓
2019
Annual accounts 201915,9 k €↓
2018
Annual accounts 201836,1 k €↑
2017
Annual accounts 201728,1 k €↑
2016
Annual accounts 20167,6 k €↑
2015
Annual accounts 2015-11,5 k €↑
2014
Annual accounts 2014-15,3 k €↓
2013
Annual accounts 2013-4,6 k €↓
2012
Annual accounts 20121,9 k €↓
2011
Annual accounts 20112,8 k €↑
2010
Annual accounts 2010-26,1 €↓
2009
Annual accounts 20095,8 k €
16/09/2008
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

ZEUS-IMMO

Overview

What does ZEUS-IMMO do?

Trend over 17 financial years

Indicative valuation

Board of directors

Other companies at this address

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