EPIPHRON
0831.988.992 · rovalta.com · 22/09/2026
ACTIVE
EPIPHRON
Financial year 2024 · closed on 31/12/2024
Net result
2,6 M €
-27.3% YoY
Gross margin
-262,3 k €
+6.0% YoY
Equity
37,1 M €
+5.4% YoY
Workforce
0,0 ETP
Overview
What does EPIPHRON do?
EPIPHRON is a Public limited company incorporated in 2010. Its registered office is in Huldenberg.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0831.988.992
Incorporation
17/12/2010
Legal form
Public limited company
Registered office
Geroytstraat 1
3040 Huldenberg · FlandreSee on map
3040 Huldenberg · FlandreSee on map
Contributed capital
20 507 214,56 €
Latest accounts
31/12/2024
Average workforce
0,0 ETP
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflow
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 12 financial years
| 2024 | 2023 | 2022 | 2021 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||
| Gross margin | -262,3 k € | +6.0% | -279,1 k € | -3.5% | -269,7 k € | -28.4% | -210,1 k € | +7.8% | -227,9 k € | +2.5% | -233,7 k € | -46.8% | -159,2 k € | -40.5% | -113,3 k € | -2.4% | -110,7 k € | -272% | -29,7 k € | -34.2% | -22,2 k € | +2.0% | -22,6 k € |
| EBITDA | -269,2 k € | +5.5% | -285 k € | -4.2% | -273,5 k € | -28.1% | -213,6 k € | +7.0% | -229,6 k € | +3.2% | -237 k € | -45.6% | -162,8 k € | -39.5% | -116,8 k € | -4.0% | -112,2 k € | -261% | -31,1 k € | -35.5% | -22,9 k € | +3.6% | -23,8 k € |
| Operating result | -319,8 k € | +4.7% | -335,5 k € | -3.9% | -322,8 k € | -41.0% | -229 k € | +0.5% | -230 k € | +3.2% | -237,5 k € | -44.9% | -163,9 k € | -39.6% | -117,4 k € | -4.0% | -112,9 k € | -263% | -31,1 k € | -35.5% | -22,9 k € | +3.6% | -23,8 k € |
| Net result | 2,6 M € | -27.3% | 3,6 M € | -16.7% | 4,4 M € | +10634% | -41,5 k € | -102% | 1,7 M € | -54.1% | 3,8 M € | +460% | 679,1 k € | -6.7% | 728,1 k € | -82.0% | 4 M € | +12576% | -32,3 k € | -33.7% | -24,2 k € | +1.9% | -24,7 k € |
| Balance sheet | |||||||||||||||||||||||
| Equity | 37,1 M € | +5.4% | 35,2 M € | +0.4% | 35 M € | +14.3% | 30,6 M € | -1.7% | 31,2 M € | +5.9% | 29,4 M € | +14.8% | 25,6 M € | +2.7% | 24,9 M € | +2.0% | 24,5 M € | +19.8% | 20,4 M € | -0.2% | 20,5 M € | -0.1% | 20,5 M € |
| Total assets | 39,2 M € | +2.1% | 38,4 M € | -9.1% | 42,3 M € | +12.3% | 37,7 M € | +18.5% | 31,8 M € | +6.5% | 29,8 M € | +16.1% | 25,7 M € | +2.6% | 25 M € | +0.9% | 24,8 M € | +20.9% | 20,5 M € | -0.2% | 20,6 M € | +0.1% | 20,5 M € |
| Cash | 5,1 M € | -9.5% | 5,6 M € | -46.4% | 10,4 M € | +46.5% | 7,1 M € | +50.5% | 4,7 M € | +602% | 674,7 k € | -47.1% | 1,3 M € | +57.2% | 812,1 k € | +7.4% | 756,4 k € | +3806% | 19,4 k € | -62.6% | 51,8 k € | +89.0% | 27,4 k € |
| Debts | 2,2 M € | -33.7% | 3,2 M € | -55.1% | 7,2 M € | +3.1% | 7 M € | +1087% | 590,2 k € | +48.0% | 398,9 k € | +415% | 77,4 k € | -17.8% | 94,2 k € | -73.6% | 356,7 k € | +256% | 100,2 k € | +0.2% | 100 k € | +94.7% | 51,4 k € |
| Other | |||||||||||||||||||||||
| Workforce | 0,0 ETP | – | – | – | – | – | – | – | – | – | – | – | |||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 25 M€ and 50 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2024 · 5 active · 21 ended
Active mandates
Active
Benoît Van Aerden
ActiveEmilie Rousseaux
ActiveActive
Nicolas De Cannière
ActiveEnded mandates
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
DELTIERRA● Active | 0795.360.903 |
EPISTONE● Active | 0738.754.572 |
FREDERIC VAN AERDEN● Active | 0834.750.920 |
Fremara● Active | 0797.393.646 |
TwoFifty● Active | 0772.294.501 |
Financials
Annual accounts
Full financial information
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model |
| Start of the financial year | 01/01/2024 | 01/01/2023 | 01/01/2022 | 01/01/2021 | 01/01/2020 | 01/01/2019 |
| Closing of the financial year | 31/12/2024 | 31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 | 31/12/2019 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 03/07/2025 | 22/07/2024 | 04/07/2023 | 25/07/2022 | 20/07/2021 | 01/07/2020 |
| General meeting | 27/06/2025 | 28/06/2024 | 23/06/2023 | 24/06/2022 | 25/06/2021 | 26/06/2020 |
| 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 daysFilings
Annual accounts filings
16 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2024 | 27/06/2025 | 03/07/2025 | Dutch | |
| Consolidated accounts | 31/12/2024 | 27/06/2025 | 24/10/2025 | Dutch | |
| Abridged model | 31/12/2023 | 28/06/2024 | 22/07/2024 | Dutch | |
| Consolidated accounts | 31/12/2023 | 10/11/2024 | 12/12/2024 | Dutch | |
| Abridged model | 31/12/2022 | 23/06/2023 | 04/07/2023 | Dutch | |
| Abridged model | 31/12/2021 | 24/06/2022 | 25/07/2022 | Dutch | |
| Abridged model | 31/12/2020 | 25/06/2021 | 20/07/2021 | Dutch | |
| Abridged model | 31/12/2019 | 26/06/2020 | 01/07/2020 | Dutch | |
| Abridged model | 31/12/2018 | 28/06/2019 | 15/07/2019 | Dutch | |
| Abridged model | 31/12/2017 | 22/06/2018 | 05/07/2018 | Dutch | |
| Abridged model | 31/12/2016 | 30/06/2017 | 06/07/2017 | Dutch | |
| Abridged model | 31/12/2015 | 24/06/2016 | 14/07/2016 | Dutch | |
| Abridged model | 31/12/2014 | 26/06/2015 | 30/06/2015 | Dutch | |
| Abridged model | 31/12/2013 | 27/06/2014 | 02/07/2014 | Dutch | |
| Abridged model | 31/12/2012 | 28/06/2013 | 09/07/2013 | Dutch | |
| Abridged model | 31/12/2011 | 27/07/2012 | 24/08/2012 | Dutch |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 25 M€ and 50 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 31/12/2024 · 5 active · 21 ended
Active mandates
Active
Benoît Van Aerden
ActiveEmilie Rousseaux
ActiveActive
Nicolas De Cannière
ActiveEnded mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates13/11/2025ONTSLAGEN - BENOEMINGEN
- Mandates26/08/2024ONTSLAGEN - BENOEMINGEN
- Mandates10/01/2024STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - ONTSLAGEN - BENOEMINGEN
- Mandates28/10/2022ONTSLAGEN - BENOEMINGEN
- Mandates16/07/2021ONTSLAGEN - BENOEMINGEN
- Mandates03/12/2018ONTSLAGEN - BENOEMINGEN
- Mandates10/10/2018ONTSLAGEN - BENOEMINGEN
- Mandates17/11/2017MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
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
- 2024Annual accounts 20242,6 M €↓
- 2023Annual accounts 20233,6 M €↓
- 2022Annual accounts 20224,4 M €↑
- 2021Annual accounts 2021-41,5 k €↓
- 2018Annual accounts 20181,7 M €↓
- 2017Annual accounts 20173,8 M €↑
- 2016Annual accounts 2016679,1 k €↓
- 2015Annual accounts 2015728,1 k €↓
- 2014Annual accounts 20144 M €↑
- 2013Annual accounts 2013-32,3 k €↓
- 2012Annual accounts 2012-24,2 k €↑
- 2011Annual accounts 2011-24,7 k €
- 17/12/2010IncorporationPublic limited company