ACTIVE

Masterplan Edegem

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

33,6 k €

+64.3% YoY

Gross margin

46,4 k €

Equity

105,2 k €

+47.0% YoY

What does Masterplan Edegem do?

Masterplan Edegem is a Public limited company incorporated in 2010. Its main activity is: Combined facilities support activities. Its registered office is in Geel.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0828.590.034

Incorporation

13/08/2010

Legal form

Public limited company

Registered office

Lammerdries 12
2440 Geel · FlandreSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2025

Activities (NACE)

81100Combined facilities support activities· main 81100Combined facilities support activities

Signals

ProfitableGood 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 15 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011
Income statement
Gross margin	46,4 k €		–		–		–		–		–		–		–		–		–		–		–		–		–		–
EBITDA	46,3 k €	+106%	22,4 k €	-31.0%	32,5 k €	-16.3%	38,9 k €	-0.7%	39,1 k €	+39.0%	28,2 k €	-12.4%	32,1 k €	+2.4%	31,4 k €	-15.6%	37,2 k €	+42.1%	26,2 k €	+1.6%	25,8 k €	+28.5%	20 k €	-89.5%	191,3 k €	+32.2%	144,6 k €	+77.5%	81,5 k €
Operating result	46,3 k €	+106%	22,4 k €	-31.0%	32,5 k €	-16.3%	38,9 k €	-0.7%	39,1 k €	+39.0%	28,2 k €	-12.4%	32,1 k €	+2.4%	31,4 k €	-15.6%	37,2 k €	+42.1%	26,2 k €	+1.6%	25,8 k €	+28.5%	20 k €	-89.5%	191,3 k €	+32.2%	144,6 k €	+80.7%	80 k €
Net result	33,6 k €	+64.3%	20,5 k €	-14.6%	24 k €	-17.6%	29,1 k €	-0.7%	29,3 k €	+54.2%	19 k €	-37.4%	30,4 k €	+35.6%	22,4 k €	-8.0%	24,3 k €	+85.9%	13,1 k €	-90.3%	134,7 k €	+854%	14,1 k €	-88.8%	125,8 k €	+436%	23,5 k €	+150%	9,4 k €
Balance sheet
Equity	105,2 k €	+47.0%	71,5 k €	+0.7%	71,1 k €	-7.8%	77,1 k €	-1.2%	78 k €	+13.5%	68,7 k €	-1.4%	69,7 k €	-12.2%	79,3 k €	-25.8%	106,9 k €	+29.5%	82,6 k €	+18.8%	69,5 k €	-7.1%	74,8 k €	-25.7%	100,7 k €	+6.1%	94,9 k €	+32.9%	71,4 k €
Total assets	8,9 M €	-2.2%	9,1 M €	-6.1%	9,7 M €	-4.0%	10,1 M €	-3.8%	10,5 M €	-2.8%	10,8 M €	-2.8%	11,1 M €	-3.6%	11,5 M €	-2.6%	11,8 M €	-3.9%	12,3 M €	-2.4%	12,6 M €	-2.2%	12,9 M €	-4.8%	13,5 M €	-6.3%	14,4 M €	+32.8%	10,9 M €
Cash	423,3 k €	+104%	207,1 k €	-36.7%	327,2 k €	-11.9%	371,2 k €	-7.0%	399 k €	+21.6%	328,2 k €	+26.4%	259,7 k €	-26.9%	355,4 k €	-1.1%	359,3 k €	-27.7%	497,3 k €	-6.3%	531 k €	+0.7%	527,4 k €	+532%	83,5 k €	+244%	24,3 k €	-98.6%	1,8 M €
Debts	8,6 M €	-2.6%	8,8 M €	-6.2%	9,4 M €	-4.0%	9,8 M €	-3.9%	10,2 M €	-3.0%	10,5 M €	-2.9%	10,8 M €	-3.6%	11,2 M €	-2.4%	11,5 M €	-4.2%	12 M €	-2.5%	12,3 M €	-2.2%	12,6 M €	-4.7%	13,2 M €	-7.7%	14,3 M €	+32.9%	10,8 M €

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 · 3 active · 24 ended

Active mandates

JURECO

Director · since 20 juin 2025 · until 16 juin 2028 · 0863.789.354

Represented by Ronny Eijckmans

Active

Manibel

Director · since 20 juin 2025 · until 16 juin 2028 · 0810.802.016

Represented by Bert Lenaerts

Active

VINCI Facilities Belgium

Director · since 20 juin 2025 · until 16 juin 2028 · 0508.450.838

Represented by Ward Beniest

Active

Ended mandates

VINCI Facilities Belgium

Director · since 20 juin 2014 · until 17 juin 2016 · 0508.450.838

Represented by Wim Geuens

Ended

CEGELEC

Director · since 15 juin 2012 · until 17 juin 2016 · 0402.031.346

Represented by Fabrice Montesi

Ended

CEGELEC

Director · until 19 juin 2015 · 0402.031.346

Represented by Fabrice Montesi

Ended

F.Mir

Director · until 19 juin 2015 · 0863.825.976

Represented by Franciscus Michielsen

Ended

At this address

Other companies at this address

Company	CBE no.
Bergesteyn● Active	0713.785.485
Bloemmolens● Active	1039.917.105
Carlyco● Active	0442.233.391
CIRCL● Active	0690.765.308
Colabora● Active	0553.901.177
ComTIS Energy● Active	0716.694.891
ComTIS Installations● Active	0812.180.010
ComTIS Services● Active	0887.616.415
HBS● Active	0443.480.337
Isopearls 2.0● Active	1003.818.653
JV Vanhout-Equans● Active	1007.854.744
J&W WOONPROJECTEN● Active	0788.563.874
Korabo● Active	0646.837.768
Maatschap MWHW● Active	0803.297.679
MAATSCHAP VANHOUT - VANHOUT BILZEN● Active	0734.666.023
Molenweidehoek● Active	0666.522.731
NAC Herent● Active	0817.254.791
Rosmolen● Active	0766.395.416
SPORT EN RECREATIE WESTERLO● Active	0533.800.502
THV VANHOUT-ACH BOUW● Active	0873.086.607

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Full model	Full model	Full model	Full model	Full 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	30/06/2026	18/08/2025	12/08/2024	05/07/2023	30/08/2022	20/08/2021
General meeting	19/06/2026	20/06/2025	21/06/2024	01/06/2023	17/06/2022	18/06/2021
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	19/06/2026	30/06/2026	Dutch	PDF
Full model	31/12/2024	20/06/2025	18/08/2025	Dutch	PDF
Full model	31/12/2023	21/06/2024	12/08/2024	Dutch	PDF
Full model	31/12/2022	01/06/2023	05/07/2023	Dutch	PDF
Full model	31/12/2021	17/06/2022	30/08/2022	Dutch	PDF
Full model	31/12/2020	18/06/2021	20/08/2021	Dutch	PDF
Full model	31/12/2019	26/06/2020	09/07/2020	Dutch	PDF
Full model	31/12/2018	21/06/2019	02/07/2019	Dutch	PDF
Full model	31/12/2017	07/06/2018	05/07/2018	Dutch	PDF
Full model	31/12/2016	16/06/2017	22/08/2017	Dutch	PDF
Full model	31/12/2015	17/06/2016	13/07/2016	Dutch	PDF
Full model	31/12/2014	19/06/2015	12/01/2016	Dutch	PDF
Full model	31/12/2013	20/06/2014	01/07/2014	Dutch	PDF
Full model	31/12/2012	21/06/2013	03/07/2013	Dutch	PDF
Full model	31/12/2011	15/06/2012	27/06/2012	Dutch	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 · 3 active · 24 ended

Active mandates

JURECO

Director · since 20 juin 2025 · until 16 juin 2028 · 0863.789.354

Represented by Ronny Eijckmans

Active

Manibel

Director · since 20 juin 2025 · until 16 juin 2028 · 0810.802.016

Represented by Bert Lenaerts

Active

VINCI Facilities Belgium

Director · since 20 juin 2025 · until 16 juin 2028 · 0508.450.838

Represented by Ward Beniest

Active

Ended mandates

VINCI Facilities Belgium

Director · since 20 juin 2014 · until 17 juin 2016 · 0508.450.838

Represented by Wim Geuens

Ended

CEGELEC

Director · since 15 juin 2012 · until 17 juin 2016 · 0402.031.346

Represented by Fabrice Montesi

Ended

CEGELEC

Director · until 19 juin 2015 · 0402.031.346

Represented by Fabrice Montesi

Ended

F.Mir

Director · until 19 juin 2015 · 0863.825.976

Represented by Franciscus Michielsen

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates29/08/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates11/12/2024
ONTSLAGEN - BENOEMINGEN
PDF
Other25/01/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates01/12/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates20/02/2020
ONTSLAGEN - BENOEMINGEN
PDF
Mandates25/08/2016
ONTSLAGEN - BENOEMINGEN
PDF
Mandates07/07/2015
ONTSLAGEN - BENOEMINGEN
PDF
Mandates11/07/2014
ONTSLAGEN - BENOEMINGEN
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 202533,6 k €↑
2024
Annual accounts 202420,5 k €↓
2023
Annual accounts 202324 k €↓
2022
Annual accounts 202229,1 k €↓
2021
Annual accounts 202129,3 k €↑
2020
Annual accounts 202019 k €↓
2019
Annual accounts 201930,4 k €↑
2018
Annual accounts 201822,4 k €↓
2017
Annual accounts 201724,3 k €↑
2016
Annual accounts 201613,1 k €↓
2015
Annual accounts 2015134,7 k €↑
2014
Annual accounts 201414,1 k €↓
2013
Annual accounts 2013125,8 k €↑
2012
Annual accounts 201223,5 k €↑
2011
Annual accounts 20119,4 k €
13/08/2010
IncorporationPublic 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

Masterplan Edegem

Overview

What does Masterplan Edegem 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