ACTIVE

SEMAILLES

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

14,4 k €

-23.9% YoY

Gross margin

315,5 k €

-6.5% YoY

Equity

451,2 k €

-16.2% YoY

Workforce

6,3 ETP

+10.5% YoY

What does SEMAILLES do?

SEMAILLES is a Private limited company incorporated in 2009. Its registered office is in Assesse. It employs on average 6,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0821.894.064

Incorporation

31/12/2009

Legal form

Private limited company

Registered office

Rue du Bois-Gilot 12
5336 Assesse · WallonieSee on map

Contributed capital

12 400,00 €

Latest accounts

30/06/2025

Average workforce

6,3 ETP

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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 13 financial years

	2025		2024		2023		2022		2019		2018		2017		2016		2015		2014		2013		2012		2011
Income statement
Gross margin	315,5 k €	-6.5%	337,3 k €	-1.5%	342,4 k €	-40.4%	574 k €	+24.6%	460,6 k €	+55.5%	296,1 k €	+6.6%	277,8 k €	+15.2%	241,1 k €	+23.2%	195,7 k €	+72.0%	113,8 k €	-38.8%	186 k €	+31.7%	141,2 k €	-58.9%	344 k €
EBITDA	56,6 k €	-43.8%	100,8 k €	-3.4%	104,4 k €	-71.2%	361,9 k €	+24.1%	291,6 k €	+104%	142,6 k €	-4.7%	149,7 k €	+21.3%	123,4 k €	+23.3%	100 k €	+188%	34,7 k €	-70.1%	116 k €	+34.1%	86,5 k €	-70.6%	294 k €
Operating result	35,1 k €	-19.2%	43,4 k €	-28.1%	60,4 k €	-81.4%	325,4 k €	+43.8%	226,4 k €	+202%	75,1 k €	-10.4%	83,8 k €	+46.8%	57,1 k €	+55.8%	36,6 k €	+434%	-11 k €	-115%	72 k €	+94.0%	37,1 k €	-83.9%	230,9 k €
Net result	14,4 k €	-23.9%	19 k €	-35.8%	29,6 k €	-89.3%	276,9 k €	+78.2%	155,4 k €	+210%	50,1 k €	+10.0%	45,5 k €	+40.3%	32,5 k €	+65.8%	19,6 k €	+206%	-18,5 k €	-138%	48,6 k €	+119%	22,2 k €	-84.4%	142,9 k €
Balance sheet
Equity	451,2 k €	-16.2%	538,1 k €	-21.3%	684 k €	-7.4%	738,5 k €	+104%	362,2 k €	+2.5%	353,5 k €	+22.3%	289,2 k €	+18.7%	243,6 k €	+14.0%	213,6 k €	+8.5%	196,9 k €	-15.9%	234,2 k €	+24.3%	188,4 k €	+21.3%	155,3 k €
Total assets	739,2 k €	-11.7%	836,8 k €	-5.0%	880,6 k €	-43.0%	1,5 M €	+118%	709,7 k €	+13.7%	624,3 k €	+3.1%	605,3 k €	+8.6%	557,2 k €	-2.8%	573,4 k €	+62.8%	352,2 k €	-22.3%	453,4 k €	-7.2%	488,5 k €	-1.9%	497,9 k €
Cash	130,7 k €	-44.0%	233,4 k €	-28.9%	328,3 k €	-33.4%	493,1 k €	+70.4%	289,3 k €	+34.4%	215,2 k €	+56.2%	137,8 k €	+44.4%	95,4 k €	-5.0%	100,5 k €	+228%	30,7 k €	-71.6%	108,1 k €	-12.2%	123,2 k €	-2.7%	126,6 k €
Debts	283,9 k €	-3.2%	293,2 k €	+49.2%	196,5 k €	-75.6%	806,8 k €	+132%	347,5 k €	+28.3%	270,8 k €	-14.4%	316,2 k €	+0.9%	313,3 k €	-12.6%	358,6 k €	+132%	154,5 k €	-28.7%	216,6 k €	-27.4%	298,4 k €	-12.3%	340,2 k €
Other
Workforce	6,3 ETP	+10.5%	5,7 ETP	-6.6%	6,1 ETP	+5.2%	5,8 ETP	+20.8%	4,8 ETP	+11.6%	4,3 ETP	+16.2%	3,7 ETP	-11.9%	4,2 ETP	+31.3%	3,2 ETP	+23.1%	2,6 ETP	-3.7%	2,7 ETP	+17.4%	2,3 ETP	+43.7%	1,6 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 4 active · 3 ended

Active mandates

Antoine DE THIBAULT DE BOESINGHE

Director

Active

Aude VOORTMAN

Director

Active

L'Apéthivo

Director · 0767.738.667

Represented by Raphaël PIETERS

Active

Pierre-Alexandre PETERS

Director

Active

Ended mandates

Catherine ANDRIANNE

Manager · since 05 janvier 2010

Ended

Catherine ANDRIANNE

Director

Ended

Catherine ANDRIANNE

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
CYCLE EN TERRE Semences● Active	1012.992.972

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	27/02/2026	04/02/2025	30/11/2023	18/11/2022	15/11/2021	16/02/2021
General meeting	24/10/2025	25/10/2024	27/10/2023	28/10/2022	22/10/2021	23/10/2020
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

15 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2025	24/10/2025	27/02/2026	French	PDF
Abridged model	30/06/2024	25/10/2024	04/02/2025	French	PDF
Abridged model	30/06/2023	27/10/2023	30/11/2023	French	PDF
Abridged model	30/06/2022	28/10/2022	18/11/2022	French	PDF
Abridged model	30/06/2021	22/10/2021	15/11/2021	French	PDF
Abridged model	30/06/2020	23/10/2020	16/02/2021	French	PDF
Abridged model	30/06/2019	25/10/2019	18/02/2020	French	PDF
Abridged model	30/06/2018	26/10/2018	13/12/2018	French	PDF
Abridged model	30/06/2017	27/10/2017	22/12/2017	French	PDF
Abridged model	30/06/2016	28/10/2016	28/02/2017	French	PDF
Abridged model	30/06/2015	31/10/2015	04/02/2016	French	PDF
Abridged model	30/06/2014	31/10/2014	16/02/2015	French	PDF
Abridged model	30/06/2013	25/10/2013	13/02/2014	French	PDF
Abridged model	30/06/2012	19/12/2012	20/12/2012	French	PDF
Abridged model	30/06/2011	25/11/2011	28/11/2011	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 30/06/2025 · 4 active · 3 ended

Active mandates

Antoine DE THIBAULT DE BOESINGHE

Director

Active

Aude VOORTMAN

Director

Active

L'Apéthivo

Director · 0767.738.667

Represented by Raphaël PIETERS

Active

Pierre-Alexandre PETERS

Director

Active

Ended mandates

Catherine ANDRIANNE

Manager · since 05 janvier 2010

Ended

Catherine ANDRIANNE

Director

Ended

Catherine ANDRIANNE

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office25/06/2024
SIEGE SOCIAL
PDF
Mandates30/05/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates23/06/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates01/07/2019
MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Capital / shares28/07/2014
Augmentation de capital
PDF
Other12/01/2010
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 202514,4 k €↓
2024
Annual accounts 202419 k €↓
2023
Annual accounts 202329,6 k €↓
2022
Annual accounts 2022276,9 k €↑
2019
Annual accounts 2019155,4 k €↑
2018
Annual accounts 201850,1 k €↑
2017
Annual accounts 201745,5 k €↑
2016
Annual accounts 201632,5 k €↑
2015
Annual accounts 201519,6 k €↑
2014
Annual accounts 2014-18,5 k €↓
2013
Annual accounts 201348,6 k €↑
2012
Annual accounts 201222,2 k €↓
2011
Annual accounts 2011142,9 k €
31/12/2009
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

SEMAILLES

Overview

What does SEMAILLES do?

Trend over 13 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