ACTIVE

REPLACE

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
286,2 k €
+34.2% YoY
Gross margin
103,8 k €
+240.7% YoY
Equity
1,8 M €
+18.8% YoY
Workforce
0,0 ETP

What does REPLACE do?

REPLACE is a Private limited company incorporated in 2008. Its main activity is: Real estate agencies. Its registered office is in Mol.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0808.775.706
Incorporation
18/12/2008
Legal form
Private limited company
Registered office
De Rooy 136
2400 Mol · FlandreSee on map
Contributed capital
200 000,00 €
Latest accounts
31/12/2025
Average workforce
0,0 ETP
Activities (NACE)
68310Real estate agencies· main68311Real estate agencies70200Management consultancy activities70220Business and other management consultancy activities
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

20252024202320222021202020192018201720162015201420132012201120102009
Income statement
Gross margin103,8 k €30,5 k €-77,8 k €-135,7 k €179,9 k €122,4 k €-30,3 k €239,0 k €-62,7 k €291,9 k €222,3 k €64,7 k €38,4 k €3,6 k €36,4 k €16,4 k €79,1 k €
EBITDA103,5 k €29,1 k €-77,9 k €-137,1 k €177,3 k €91,3 k €-31,5 k €237,5 k €-64,1 k €287,9 k €221,5 k €63,5 k €37,5 k €2,4 k €35,3 k €16,1 k €76,4 k €
Operating result103,5 k €28,3 k €-78,0 k €-137,8 k €176,5 k €85,1 k €-50,1 k €216,8 k €-88,2 k €263,6 k €208,9 k €51,8 k €23,2 k €-13,1 k €18,5 k €9,0 k €68,4 k €
Net result286,2 k €213,2 k €104,9 k €212,2 k €159,2 k €155,5 k €764,4 €183,5 k €16,9 k €339,2 k €121,8 k €24,1 k €16,0 k €-6,2 k €9,4 k €2,4 k €45,7 k €
Balance sheet
Equity1,8 M €1,5 M €1,3 M €1,2 M €990,3 k €1,1 M €953,5 k €952,8 k €769,3 k €752,4 k €413,2 k €291,3 k €85,8 k €69,8 k €76,0 k €60,4 k €58,1 k €
Total assets3,5 M €3,1 M €2,7 M €2,3 M €2,0 M €1,7 M €1,4 M €1,6 M €1,4 M €1,4 M €938,9 k €711,2 k €357,2 k €128,4 k €137,9 k €388,0 k €114,6 k €
Cash200,1 k €17,2 k €78,4 k €129,9 k €316,4 k €120,6 k €16,3 k €197,0 k €123,6 k €275,9 k €41,9 k €29,3 k €220,3 k €13,5 k €12,1 k €16,3 k €24,2 k €
Debts1,7 M €1,6 M €1,4 M €1,1 M €1,1 M €635,5 k €468,0 k €630,7 k €586,6 k €634,7 k €511,0 k €405,8 k €271,3 k €58,6 k €61,8 k €325,9 k €53,4 k €
Other
Workforce0,0 ETP––––––––––––––––
Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 1 ended

Active mandates

Koen Huysmans

Director

Active

Ended mandates

Koen Huysmans

Manager

Ended
At this address

Other companies at this address

CompanyCBE no.
ANKO● Active
0836.931.539
ECOMILIEU● Active
0446.525.246
GINF● Active
0562.865.660
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 date11/07/202616/07/202504/07/202403/07/202307/07/202206/07/2021
General meeting24/06/202625/06/202526/06/202428/06/202329/06/202230/06/2021
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

17 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Abridged model31/12/202524/06/202611/07/2026DutchPDF
Abridged model31/12/202425/06/202516/07/2025DutchPDF
Abridged model31/12/202326/06/202404/07/2024DutchPDF
Abridged model31/12/202228/06/202303/07/2023DutchPDF
Abridged model31/12/202129/06/202207/07/2022DutchPDF
Abridged model31/12/202030/06/202106/07/2021DutchPDF
Abridged model31/12/201924/06/202025/06/2020DutchPDF
Abridged model31/12/201826/06/201915/07/2019DutchPDF
Abridged model31/12/201727/06/201828/06/2018DutchPDF
Abridged model31/12/201628/06/201729/06/2017DutchPDF
Abridged model31/12/201529/06/201630/06/2016DutchPDF
Abridged model31/12/201424/06/201525/06/2015DutchPDF
Abridged model31/12/201325/06/201427/06/2014DutchPDF
Abridged model31/12/201226/06/201327/06/2013DutchPDF
Abridged model31/12/201127/06/201228/06/2012DutchPDF
Abridged model31/12/201029/06/201130/06/2011DutchPDF
Abridged model31/12/200930/06/201001/07/2010DutchPDF
Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 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

Koen Huysmans

Director

Active

Ended mandates

Koen Huysmans

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates29/09/2023
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
    PDF
  • Capital / shares14/10/2014
    KAPITAAL - AANDELEN
    PDF
  • Registered office24/02/2011
    MAATSCHAPPELIJKE ZETEL
    PDF
  • Other09/01/2009
    RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
    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 2025286,2 k €↑
  2. 2024
    Annual accounts 2024213,2 k €↑
  3. 2023
    Annual accounts 2023104,9 k €↓
  4. 2022
    Annual accounts 2022212,2 k €↑
  5. 2021
    Annual accounts 2021159,2 k €↑
  6. 2020
    Annual accounts 2020155,5 k €↑
  7. 2019
    Annual accounts 2019764,4 €↓
  8. 2018
    Annual accounts 2018183,5 k €↑
  9. 2017
    Annual accounts 201716,9 k €↓
  10. 2016
    Annual accounts 2016339,2 k €↑
  11. 2015
    Annual accounts 2015121,8 k €↑
  12. 2014
    Annual accounts 201424,1 k €↑
  13. 2013
    Annual accounts 201316,0 k €↑
  14. 2012
    Annual accounts 2012-6,2 k €↓
  15. 2011
    Annual accounts 20119,4 k €↑
  16. 2010
    Annual accounts 20102,4 k €↓
  17. 2009
    Annual accounts 200945,7 k €
  18. 18/12/2008
    IncorporationPrivate limited company