ACTIVE

PROPRIUS

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-806,6 €

-120.7% YoY

Gross margin

5,1 k €

-26.2% YoY

Equity

130 k €

-0.6% YoY

What does PROPRIUS do?

PROPRIUS is a Private limited company incorporated in 2009. Its main activity is: Real estate agencies. Its registered office is in Gembloux.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0821.749.554

Incorporation

24/12/2009

Legal form

Private limited company

Registered office

Rue Gibraltar 1B
5030 Gembloux · WallonieSee on map

Contributed capital

55 792,01 €

Latest accounts

31/12/2025

Activities (NACE)

68310Real estate agencies· main 68312Real estate agencies 68322Management of real estate on a fee or contract basis 68100Buying and selling of own real estate 68110Buying and selling of own real estate 68201Rental and operating of own or leased real estate+5

Signals

Solid 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 16 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010
Income statement
Gross margin	5,1 k €	-26.2%	6,9 k €	-8.8%	7,6 k €	+550%	1,2 k €	+115%	-7,9 k €	-153%	14,8 k €	+659%	-2,6 k €	-144%	6 k €	-78.4%	27,7 k €	+1993%	1,3 k €	-89.3%	12,4 k €	+11686%	105,3 €	-95.4%	2,3 k €	+108%	-26,8 k €	-453%	-4,9 k €	-134%	14,3 k €
EBITDA	5,1 k €	-20.9%	6,5 k €	-14.9%	7,6 k €	+824%	822,4 €	+110%	-8,2 k €	-166%	12,4 k €	+500%	-3,1 k €	-156%	5,5 k €	-79.2%	26,5 k €	+3399%	758,4 €	-93.8%	12,2 k €	+2345%	-541,3 €	-128%	1,9 k €	+107%	-27,3 k €	-400%	-5,5 k €	-145%	12,1 k €
Operating result	-574,2 €	-110%	5,8 k €	-13.4%	6,7 k €	+579%	-1,4 k €	+88.3%	-12 k €	-224%	9,6 k €	+412%	-3,1 k €	-156%	5,5 k €	-77.6%	24,7 k €	+1338%	-2 k €	-122%	9 k €	+424%	-2,8 k €	-581%	577 €	+102%	-28,1 k €	-309%	-6,9 k €	-255%	4,4 k €
Net result	-806,6 €	-121%	3,9 k €	-33.1%	5,8 k €	+269%	-3,5 k €	-381%	1,2 k €	-86.2%	8,9 k €	+317%	-4,1 k €	-193%	4,4 k €	-81.9%	24,2 k €	+618%	-4,7 k €	-167%	6,9 k €	+324%	-3,1 k €	-1382%	242,1 €	+101%	-29,3 k €	-167%	-10,9 k €	-750%	1,7 k €
Balance sheet
Equity	130 k €	-0.6%	130,8 k €	+3.1%	126,9 k €	+4.8%	121 k €	-2.8%	124,5 k €	+1.0%	123,3 k €	+2972%	4 k €	-50.6%	8,1 k €	+118%	3,7 k €	+118%	-20,5 k €	-29.5%	-15,8 k €	+30.5%	-22,8 k €	-15.8%	-19,7 k €	+1.2%	-19,9 k €	-314%	9,3 k €	+18.4%	7,9 k €
Total assets	426,5 k €	-6.8%	457,4 k €	+52.0%	301 k €	-26.7%	410,9 k €	-5.8%	436,3 k €	+7.4%	406,4 k €	+9.4%	371,4 k €	+10.5%	336,2 k €	+17.3%	286,6 k €	+267%	78,1 k €	-70.6%	266 k €	+62.2%	164 k €	+52.3%	107,7 k €	+103%	53,1 k €	+20.7%	44 k €	-50.7%	89,3 k €
Cash	1,9 k €	+109%	917,4 €	+233%	275,3 €		–		–		5,4 k €		–		–		1 k €	+44.8%	691,3 €		–		817,2 €	-48.8%	1,6 k €	-40.8%	2,7 k €	+6169%	43 €	-90.3%	442 €
Debts	270,1 k €	-10.0%	300,2 k €	+103%	147,7 k €	-43.9%	263,4 k €	-7.7%	285,4 k €	+11.2%	256,6 k €	-30.1%	367,4 k €	+12.0%	328,1 k €	+16.0%	282,9 k €	+187%	98,7 k €	-65.0%	281,8 k €	+50.9%	186,8 k €	+46.6%	127,4 k €	+74.6%	73 k €	+111%	34,7 k €	-57.4%	81,4 k €

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

DAMIEN MESTACH

Mandate

Active

Ended mandates

GAEL MARLIER

Mandate

Ended

At this address

Other companies at this address

Company	CBE no.
DOLMEN● Active	0805.789.589
ELEVEN STUDIO● Active	0810.570.503

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	31/08/2026	20/05/2026	22/01/2024	21/12/2023	20/07/2022	09/06/2021
General meeting	20/05/2026	21/05/2025	19/01/2024	17/05/2023	18/05/2022	19/05/2021
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 days

Filings

Annual accounts filings

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	20/05/2026	31/08/2026	French	PDF
Micro model	31/12/2024	21/05/2025	20/05/2026	French	PDF
Micro model	31/12/2023	19/01/2024	22/01/2024	French	PDF
Micro model	31/12/2022	17/05/2023	21/12/2023	French	PDF
Micro model	31/12/2021	18/05/2022	20/07/2022	French	PDF
Micro model	31/12/2020	19/05/2021	09/06/2021	French	PDF
Micro model	31/12/2019	20/05/2020	16/06/2020	French	PDF
Micro model	31/12/2018	15/05/2019	24/05/2019	French	PDF
Micro model	31/12/2017	16/05/2018	30/05/2018	French	PDF
Abridged model	31/12/2016	17/05/2017	19/07/2017	French	PDF
Abridged model	31/12/2015	18/05/2016	25/05/2016	French	PDF
Abridged model	31/12/2014	20/05/2015	19/06/2015	French	PDF
Abridged model	31/12/2013	21/05/2014	23/05/2014	French	PDF
Abridged model	31/12/2012	15/05/2013	18/06/2013	French	PDF
Abridged model	31/12/2011	16/05/2012	27/06/2012	French	PDF
Abridged model	31/12/2010	18/05/2011	29/09/2011	French	PDF

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

DAMIEN MESTACH

Mandate

Active

Ended mandates

GAEL MARLIER

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other18/11/2024
OBJET
PDF
Restructuring27/11/2020
SIEGE SOCIAL - OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring02/09/2020
MODIFICATION FORME JURIDIQUE - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Registered office07/08/2015
SIEGE SOCIAL
PDF
Other06/01/2010
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 2025-806,6 €↓
2024
Annual accounts 20243,9 k €↓
2023
Annual accounts 20235,8 k €↑
2022
Annual accounts 2022-3,5 k €↓
2021
Annual accounts 20211,2 k €↓
2020
Annual accounts 20208,9 k €↑
2019
Annual accounts 2019-4,1 k €↓
2018
Annual accounts 20184,4 k €↓
2017
Annual accounts 201724,2 k €↑
2016
Annual accounts 2016-4,7 k €↓
2015
Annual accounts 20156,9 k €↑
2014
Annual accounts 2014-3,1 k €↓
2013
Annual accounts 2013242,1 €↑
2012
Annual accounts 2012-29,3 k €↓
2011
Annual accounts 2011-10,9 k €↓
2010
Annual accounts 20101,7 k €
24/12/2009
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

PROPRIUS

Overview

What does PROPRIUS do?

Trend over 16 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