ACTIVE

PROGIMO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

36,4 k €

-47.1% YoY

Gross margin

997,6 k €

-25.6% YoY

Equity

6,4 M €

+0.6% YoY

Workforce

6,0 ETP

What does PROGIMO do?

PROGIMO is a Private company with limited liability incorporated in 2010. Its main activity is: Development of building projects. Its registered office is in Amay. It employs on average 6,0 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0824.688.753

Incorporation

06/04/2010

Legal form

Private company with limited liability

Registered office

Chaussée Roosevelt(AMA) 21 box 31
4540 Amay · WallonieSee on map

Contributed capital

12 400,94 €

Latest accounts

31/12/2025

Average workforce

6,0 ETP

Activities (NACE)

41101Development of building projects· main 68121Buying and selling of own real estate

Joint committees (1)

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 15 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011
Income statement
Gross margin	997,6 k €	-25.6%	1,3 M €	+3.0%	1,3 M €	-22.0%	1,7 M €	-26.3%	2,3 M €	+693%	286 k €	-53.7%	618,1 k €	+24.8%	495,3 k €	-73.0%	1,8 M €	-11.7%	2,1 M €	+151%	828,9 k €	-32.1%	1,2 M €	+12.4%	1,1 M €	+189%	375,6 k €	+257%	105,3 k €
EBITDA	548,9 k €	-31.0%	795,8 k €	+7.0%	743,9 k €	-29.8%	1,1 M €	-36.1%	1,7 M €	+1029%	-178,3 k €	-157%	310,1 k €	+18.2%	262,4 k €	-84.4%	1,7 M €	-15.6%	2 M €	+175%	724,2 k €	-33.1%	1,1 M €	+8.2%	1 M €	+252%	284,6 k €	+3117%	-9,4 k €
Operating result	528,3 k €	-25.9%	713,3 k €	+0.5%	709,9 k €	-29.2%	1 M €	-37.6%	1,6 M €	+786%	-234,3 k €	-194%	248,2 k €	+18.9%	208,8 k €	-87.5%	1,7 M €	-16.1%	2 M €	+175%	724,1 k €	-33.1%	1,1 M €	+8.2%	1 M €	+259%	279,1 k €	+3058%	-9,4 k €
Net result	36,4 k €	-47.1%	68,7 k €	-79.6%	337,6 k €	-39.1%	554,4 k €	-46.8%	1 M €	+274%	-598,2 k €	-654%	108 k €	+271%	29,2 k €	-96.9%	950,8 k €	-36.1%	1,5 M €	+167%	556,4 k €	-30.5%	800,3 k €	+1.9%	785,4 k €	+311%	190,9 k €	+21522%	883 €
Balance sheet
Equity	6,4 M €	+0.6%	6,3 M €	+1.1%	6,3 M €	+5.7%	5,9 M €	+10.3%	5,4 M €	+24.1%	4,3 M €	-12.2%	4,9 M €	+2.2%	4,8 M €	+0.6%	4,8 M €	+24.8%	3,8 M €	+63.4%	2,3 M €	+31.1%	1,8 M €	+80.9%	989,6 k €	+385%	204,2 k €	+1437%	13,3 k €
Total assets	15,6 M €	-39.2%	25,6 M €	+8.1%	23,7 M €	+37.3%	17,3 M €	-5.3%	18,3 M €	-27.1%	25 M €	+27.2%	19,7 M €	+89.2%	10,4 M €	+82.8%	5,7 M €	+18.0%	4,8 M €	+23.8%	3,9 M €	+65.7%	2,4 M €	-35.0%	3,6 M €	-3.0%	3,7 M €	+97.1%	1,9 M €
Cash	193 k €	+12217255%	1,6 €	-99.9%	2,3 k €	-99.9%	1,8 M €	+856%	183,9 k €	+594%	26,5 k €	+18.8%	22,3 k €	-70.1%	74,6 k €	-86.4%	546,6 k €	+568%	81,9 k €	+403%	16,3 k €	-98.0%	818,2 k €	+81.3%	451,3 k €	-61.0%	1,2 M €	+92.1%	602,7 k €
Debts	8,7 M €	-53.8%	18,9 M €	+10.0%	17,2 M €	+55.5%	11,1 M €	-11.7%	12,5 M €	-38.5%	20,4 M €	+39.9%	14,5 M €	+166%	5,5 M €	+505%	905,3 k €	-4.6%	949,2 k €	-39.0%	1,6 M €	+176%	564 k €	-78.6%	2,6 M €	-25.4%	3,5 M €	+87.6%	1,9 M €
Other
Workforce	6,0 ETP		–		7,9 ETP	-30.1%	11,3 ETP	-11.0%	12,7 ETP	+15.5%	11,0 ETP	+37.5%	8,0 ETP	+48.1%	5,4 ETP	-6.9%	5,8 ETP	+45.0%	4,0 ETP	+300%	1,0 ETP	+100%	0,5 ETP	0.0%	0,5 ETP	-16.7%	0,6 ETP	0.0%	0,6 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 5 ended

Active mandates

MOKEDDEM Kadour

Mandate

Active

Ended mandates

Kadour Mokeddem

Director · since 30 avril 2013

Ended

Kadour Mokeddem

Manager · since 30 avril 2013

Ended

Alexandra BRONCKAERS

Manager · since 01 avril 2010 · until 30 avril 2013

Ended

Alexandra BRONCKAERS

Manager · since 01 avril 2010

Ended

At this address

Other companies at this address

Company	CBE no.
ASSOCIATION DES COPROPRIETAIRES DE LA RESIDENCE ROOSEVELT 0 4540 AMAY, CHAUSSEE DE ROOSEVELT 21● Active	0753.585.872
CABINET TSEMO● Active	0780.780.813
COVERE● Active	0705.992.328
DOTOMO● Active	0803.325.096
THEO PULINX● Active	0847.584.911

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Micro model	Abridged model	Abridged model	Abridged model	Abridged 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	18/08/2026	28/08/2025	23/07/2024	24/07/2023	30/08/2022	31/08/2021
General meeting	15/06/2026	16/06/2025	17/06/2024	15/06/2023	15/06/2022	15/06/2021
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

15 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	15/06/2026	18/08/2026	French	PDF
Micro model	31/12/2024	16/06/2025	28/08/2025	French	PDF
Abridged model	31/12/2023	17/06/2024	23/07/2024	French	PDF
Abridged model	31/12/2022	15/06/2023	24/07/2023	French	PDF
Abridged model	31/12/2021	15/06/2022	30/08/2022	French	PDF
Abridged model	31/12/2020	15/06/2021	31/08/2021	French	PDF
Abridged model	31/12/2019	01/09/2020	31/10/2020	French	PDF
Abridged model	31/12/2018	15/06/2019	29/08/2019	French	PDF
Abridged model	31/12/2017	15/06/2018	30/08/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	27/09/2017	French	PDF
Abridged model	31/12/2015	30/06/2016	10/10/2016	French	PDF
Abridged model	31/12/2014	30/06/2015	14/10/2015	French	PDF
Abridged model	31/12/2013	30/06/2014	16/09/2014	French	PDF
Abridged model	31/12/2012	30/06/2013	21/10/2013	French	PDF
Abridged model	31/12/2011	30/06/2012	17/09/2012	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 5 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 31/12/2025 · 1 active · 5 ended

Active mandates

MOKEDDEM Kadour

Mandate

Active

Ended mandates

Kadour Mokeddem

Director · since 30 avril 2013

Ended

Kadour Mokeddem

Manager · since 30 avril 2013

Ended

Alexandra BRONCKAERS

Manager · since 01 avril 2010 · until 30 avril 2013

Ended

Alexandra BRONCKAERS

Manager · since 01 avril 2010

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office17/08/2020
SIEGE SOCIAL - MODIFICATION FORME JURIDIQUE
PDF
Registered office26/04/2017
SIEGE SOCIAL
PDF
Registered office27/08/2015
SIEGE SOCIAL
PDF
Mandates16/07/2013
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Other16/04/2010
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 202536,4 k €↓
2024
Annual accounts 202468,7 k €↓
2023
Annual accounts 2023337,6 k €↓
2022
Annual accounts 2022554,4 k €↓
2021
Annual accounts 20211 M €↑
2020
Annual accounts 2020-598,2 k €↓
2019
Annual accounts 2019108 k €↑
2018
Annual accounts 201829,2 k €↓
2017
Annual accounts 2017950,8 k €↓
2016
Annual accounts 20161,5 M €↑
2015
Annual accounts 2015556,4 k €↓
2014
Annual accounts 2014800,3 k €↑
2013
Annual accounts 2013785,4 k €↑
2012
Annual accounts 2012190,9 k €↑
2011
Annual accounts 2011883 €
06/04/2010
IncorporationPrivate company with limited liability

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

PROGIMO

Overview

What does PROGIMO do?

Trend over 15 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