INTERMIRE
0810.212.888 · rovalta.com · 21/09/2026
ACTIVE
INTERMIRE
Financial year 2025 · closed on 31/12/2025
Net result
52,7 k €
+2412.3% YoY
Gross margin
555,7 k €
-6.1% YoY
Equity
159,5 k €
+49.4% YoY
Overview
What does INTERMIRE do?
INTERMIRE is a Non-profit organization incorporated in 2008. Its main activity is: Data processing, hosting and related activities; web portals. Its registered office is in Charleroi.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0810.212.888
Incorporation
17/12/2008
Legal form
Non-profit organization
Registered office
Rue de Monceau Fontaine 42 box 13
6031 Charleroi · WallonieSee on map
6031 Charleroi · WallonieSee on map
Latest accounts
31/12/2025
Activities (NACE)
Joint committees (2)
- 329
- 32902
Contacts
2 public details availableLog in to view
Signals
ProfitableLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 13 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||
| Gross margin | 555,7 k € | -6.1% | 591,8 k € | +35.7% | 436,1 k € | -0.7% | 439,2 k € | +15.2% | 381,1 k € | +26.7% | 300,8 k € | -4.6% | 315,1 k € | -3.3% | 326 k € | +0.1% | 325,6 k € | -8.7% | 356,5 k € | +28.5% | 277,5 k € | -2.9% | 285,9 k € | +58.5% | 180,3 k € |
| EBITDA | 64,7 k € | +745% | 7,7 k € | -47.3% | 14,5 k € | -50.1% | 29,1 k € | +165% | 11 k € | -49.2% | 21,6 k € | -16.4% | 25,9 k € | -43.0% | 45,4 k € | +22.0% | 37,2 k € | -35.5% | 57,7 k € | +72.9% | 33,4 k € | -35.8% | 52 k € | +296% | 13,1 k € |
| Operating result | 53 k € | +2693% | -2 k € | -131% | 6,5 k € | -68.9% | 21 k € | +57494% | 36,4 € | -99.6% | 8,6 k € | +693% | -1,4 k € | -107% | 20,7 k € | +271% | 5,6 k € | -64.6% | 15,8 k € | +6786% | -235,8 € | -101% | 27,7 k € | +298% | -14 k € |
| Net result | 52,7 k € | +2412% | -2,3 k € | -136% | 6,3 k € | -69.6% | 20,7 k € | +6037% | -348,2 € | -104% | 8 k € | +417% | -2,5 k € | -113% | 19,3 k € | +387% | 4 k € | -70.3% | 13,4 k € | +547% | -3 k € | -113% | 23,2 k € | +289% | -12,3 k € |
| Balance sheet | |||||||||||||||||||||||||
| Equity | 159,5 k € | +49.4% | 106,8 k € | -2.1% | 109,1 k € | +6.1% | 102,8 k € | +25.2% | 82,1 k € | -0.4% | 82,5 k € | +10.7% | 74,5 k € | -3.3% | 77 k € | +33.5% | 57,7 k € | +7.4% | 53,7 k € | +33.1% | 40,3 k € | -6.9% | 43,3 k € | +115% | 20,1 k € |
| Total assets | 612,8 k € | +5.5% | 580,9 k € | +58.0% | 367,7 k € | +4.4% | 352,3 k € | -1.4% | 357,2 k € | +7.9% | 331,2 k € | +25.4% | 264,1 k € | -3.8% | 274,5 k € | -1.1% | 277,5 k € | +15.5% | 240,4 k € | -19.0% | 296,9 k € | +33.9% | 221,8 k € | -5.8% | 235,3 k € |
| Cash | 349,6 k € | +88.1% | 185,8 k € | +1.5% | 183 k € | -12.1% | 208,3 k € | -0.3% | 208,8 k € | +2.4% | 203,9 k € | +437% | 38 k € | -64.1% | 105,8 k € | +18.3% | 89,4 k € | +98.6% | 45 k € | -43.4% | 79,6 k € | +269% | 21,6 k € | +78.3% | 12,1 k € |
| Debts | 301,2 k € | -6.5% | 322,1 k € | +26.0% | 255,7 k € | +16.6% | 219,2 k € | +2.5% | 214 k € | +26.2% | 169,6 k € | -9.1% | 186,5 k € | +6.7% | 174,9 k € | -20.2% | 219,1 k € | +20.0% | 182,6 k € | +19.6% | 152,7 k € | +31.6% | 116 k € | -12.5% | 132,5 k € |
| Other | |||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | 4,5 ETP | -8.2% | 4,9 ETP | +4.3% | 4,7 ETP | -6.0% | 5,0 ETP | -5.7% | 5,3 ETP | +12.8% | 4,7 ETP | +6.8% | 4,4 ETP | ||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 500 k€ and 1 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 16 active · 43 ended
Active mandates
Yannick Vincent
ActiveDamien Abels
ActivePhilippe Lagasse de Locht
ActiveYves Milants
ActiveAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
AID SOLEILMONT● Active | 0458.085.666 |
Azimut● Active | 0467.278.593 |
AZIMUT Entreprendre● Active | 0455.025.614 |
| 1022.341.594 | |
@CES INFORMATIQUE● Liquidation | 0876.703.618 |
CLT DES PIGES● Active | 0508.695.912 |
| 0830.804.802 | |
| 0418.788.788 | |
| 0555.772.980 | |
Le Germoir● Active | 0422.922.473 |
Monceau-fontaines● Active | 0457.065.582 |
Monceau-FontaineS'Coop● Active | 0781.326.189 |
| 0775.916.262 | |
Quelque Chose à Faire● Active | 0421.906.448 |
Relogeas● Active | 0456.140.619 |
SAMBRE 2030● Active | 1033.785.616 |
| 0422.621.674 | |
SoLogInnov● Active | 0703.954.635 |
| 1014.933.962 |
Financials
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 | 01/01/2025 | 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 | 12/05/2026 | 04/04/2025 | 28/03/2024 | 16/05/2023 | 19/04/2022 | 08/04/2021 |
| General meeting | 17/04/2026 | 25/03/2025 | 26/03/2024 | 16/05/2023 | 29/03/2022 | 30/03/2021 |
| 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 daysFilings
Annual accounts filings
13 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 17/04/2026 | 12/05/2026 | French | |
| Micro model | 31/12/2024 | 25/03/2025 | 04/04/2025 | French | |
| Micro model | 31/12/2023 | 26/03/2024 | 28/03/2024 | French | |
| Micro model | 31/12/2022 | 16/05/2023 | 16/05/2023 | French | |
| Micro model | 31/12/2021 | 29/03/2022 | 19/04/2022 | French | |
| Micro model | 31/12/2020 | 30/03/2021 | 08/04/2021 | French | |
| Abridged model | 31/12/2019 | 14/05/2020 | 18/05/2020 | French | |
| Abridged model | 31/12/2018 | 28/03/2019 | 02/05/2019 | French | |
| Abridged model | 31/12/2017 | 29/03/2018 | 02/05/2018 | French | |
| Abridged model | 31/12/2016 | 23/03/2017 | 24/05/2017 | French | |
| Abridged model | 31/12/2015 | 23/03/2016 | 08/06/2016 | French | |
| Abridged model | 31/12/2014 | 22/04/2015 | 25/06/2015 | French | |
| Abridged model | 31/12/2013 | 01/04/2014 | 02/06/2014 | French |
Valuation
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.
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
Governance
Board of directors
Seen on filing of 31/12/2025 · 16 active · 43 ended
Active mandates
Yannick Vincent
ActiveDamien Abels
ActivePhilippe Lagasse de Locht
ActiveYves Milants
ActiveShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates08/07/2026DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Mandates01/04/2026DEMISSIONS, NOMINATIONS
- Mandates01/12/2025DEMISSIONS, NOMINATIONS
- Mandates20/06/2025CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
- Mandates10/03/2025DEMISSIONS, NOMINATIONS
- Mandates13/06/2024DEMISSIONS, NOMINATIONS
- Mandates07/02/2023DEMISSIONS, NOMINATIONS
- Mandates27/12/2022SIEGE SOCIAL - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 202552,7 k €↑
- 2024Annual accounts 2024-2,3 k €↓
- 2023Annual accounts 20236,3 k €↓
- 2022Annual accounts 202220,7 k €↑
- 2021Annual accounts 2021-348,2 €↓
- 2020Annual accounts 20208 k €↑
- 2019Annual accounts 2019-2,5 k €↓
- 2018Annual accounts 201819,3 k €↑
- 2017Annual accounts 20174 k €↓
- 2016Annual accounts 201613,4 k €↑
- 2015Annual accounts 2015-3 k €↓
- 2014Annual accounts 201423,2 k €↑
- 2013Annual accounts 2013-12,3 k €
- 17/12/2008IncorporationNon-profit organization