ACTIVE

XAMECON

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

240,4 k €

+5.8% YoY

Gross margin

288,1 k €

+13.4% YoY

Equity

18,2 M €

+1.3% YoY

What does XAMECON do?

XAMECON is a Private limited company incorporated in 2010. Its main activity is: Activities of head offices. Its registered office is in Harelbeke.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0832.475.180

Incorporation

28/12/2010

Legal form

Private limited company

Registered office

Kervijnstraat 91
8531 Harelbeke · FlandreSee on map

Contributed capital

24 718 600,00 €

Latest accounts

30/06/2025

Activities (NACE)

70100Activities of head offices· main 70100Activities of head offices 70200Management consultancy activities 70220Business and other management consultancy activities 74909Other professional, scientific and technical activities n.e.c.74999Other professional, scientific and technical activities n.e.c.

Signals

ProfitableSolid 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 12 financial years

	2025		2024		2023		2022		2019		2018		2017		2016		2015		2014		2013		2012
Income statement
Gross margin	288,1 k €	+13.4%	254,2 k €	+4.6%	242,9 k €	-3.2%	250,9 k €	+5.8%	237,2 k €	-8.6%	259,6 k €	+3.5%	250,8 k €	+1.9%	246,2 k €	+13.2%	217,5 k €	-13.4%	251,1 k €	-3.1%	259,2 k €	-37.9%	417,4 k €
EBITDA	287 k €	+13.4%	253 k €	+4.6%	242 k €	-3.2%	250 k €	+5.8%	236,2 k €	-8.7%	258,6 k €	+3.7%	249,3 k €	+1.7%	245,2 k €	+13.3%	216,5 k €	-13.4%	250,1 k €	-3.5%	259 k €	-37.9%	417,2 k €
Operating result	283,3 k €	+13.5%	249,5 k €	+5.0%	237,7 k €	-3.3%	245,9 k €	+4.4%	235,6 k €	-8.7%	258 k €	+3.7%	248,7 k €	+1.4%	245,2 k €	+13.3%	216,5 k €	-13.4%	250,1 k €	-3.5%	259 k €	-37.9%	417,2 k €
Net result	240,4 k €	+5.8%	227,2 k €	+25.2%	181,5 k €	+3.0%	176,2 k €	+6.6%	165,2 k €	-2.0%	168,5 k €	+101%	-14,6 M €	-8665%	170,6 k €	-86.5%	1,3 M €	-24.5%	1,7 M €	+1.1%	1,7 M €	+13.5%	1,5 M €
Balance sheet
Equity	18,2 M €	+1.3%	18 M €	+1.3%	17,8 M €	+1.0%	17,6 M €	+5.5%	16,7 M €	+1.0%	16,5 M €	+1.0%	16,3 M €	-49.3%	32,3 M €	+0.5%	32,1 M €	+4.1%	30,8 M €	+5.8%	29,1 M €	+6.0%	27,5 M €
Total assets	18,3 M €	+1.4%	18 M €	+1.4%	17,8 M €	+1.1%	17,6 M €	+5.4%	16,7 M €	+1.1%	16,5 M €	+0.9%	16,4 M €	-49.3%	32,4 M €	+0.7%	32,1 M €	-10.7%	36 M €	+0.7%	35,7 M €	+0.7%	35,5 M €
Cash	1,5 M €	+106%	735,7 k €	+27.5%	576,9 k €	-68.6%	1,8 M €	+444%	337,8 k €	+111%	160,3 k €	-5.5%	169,6 k €	-83.0%	996,1 k €	-12.5%	1,1 M €	+13.6%	1 M €	+36.4%	735,2 k €	+51.3%	486,1 k €
Debts	57,5 k €	+22.0%	47,1 k €	+62.4%	29 k €	+40.7%	20,6 k €	-39.1%	33,8 k €	+50.5%	22,5 k €	-55.9%	51 k €	-44.2%	91,4 k €	+79.3%	51 k €	-99.0%	5,2 M €	-21.5%	6,6 M €	-17.6%	8 M €
Other
Workforce	–		0,0 ETP		0,0 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 30/06/2025 · 1 active · 2 ended

Active mandates

Xavier Mestdag

Director

Active

Ended mandates

Xavier MESTDAG

Manager · since 28 décembre 2010

Ended

Xavier Mestdag

Manager

Ended

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	27/01/2026	31/01/2025	31/01/2024	30/01/2023	02/03/2022	29/01/2021
General meeting	31/12/2025	31/12/2024	31/12/2023	31/12/2022	20/12/2021	20/12/2020
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

14 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2025	31/12/2025	27/01/2026	Dutch	PDF
Abridged model	30/06/2024	31/12/2024	31/01/2025	Dutch	PDF
Abridged model	30/06/2023	31/12/2023	31/01/2024	Dutch	PDF
Abridged model	30/06/2022	31/12/2022	30/01/2023	Dutch	PDF
Abridged model	30/06/2021	20/12/2021	02/03/2022	Dutch	PDF
Abridged model	30/06/2020	20/12/2020	29/01/2021	Dutch	PDF
Abridged model	30/06/2019	20/12/2019	20/01/2020	Dutch	PDF
Abridged model	30/06/2018	20/12/2018	27/02/2019	Dutch	PDF
Abridged model	30/06/2017	20/12/2017	28/02/2018	Dutch	PDF
Abridged model	30/06/2016	20/12/2016	16/02/2017	Dutch	PDF
Abridged model	30/06/2015	20/12/2015	28/02/2016	Dutch	PDF
Abridged model	30/06/2014	20/12/2014	20/02/2015	Dutch	PDF
Abridged model	30/06/2013	20/12/2013	31/01/2014	Dutch	PDF
Abridged model	30/06/2012	20/12/2012	18/01/2013	Dutch	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 30/06/2025 · 1 active · 2 ended

Active mandates

Xavier Mestdag

Director

Active

Ended mandates

Xavier MESTDAG

Manager · since 28 décembre 2010

Ended

Xavier Mestdag

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates30/03/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DIVERSEN - ONTSLAGEN - BENOEMINGEN
PDF
Registered office04/08/2020
MAATSCHAPPELIJKE ZETEL
PDF
Capital / shares14/11/2016
KAPITAAL - AANDELEN
PDF
Capital / shares20/04/2011
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Other14/01/2011
RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
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 2025240,4 k €↑
2024
Annual accounts 2024227,2 k €↑
2023
Annual accounts 2023181,5 k €↑
2022
Annual accounts 2022176,2 k €↑
2019
Annual accounts 2019165,2 k €↓
2018
Annual accounts 2018168,5 k €↑
2017
Annual accounts 2017-14,6 M €↓
2016
Annual accounts 2016170,6 k €↓
2015
Annual accounts 20151,3 M €↓
2014
Annual accounts 20141,7 M €↑
2013
Annual accounts 20131,7 M €↑
2012
Annual accounts 20121,5 M €
28/12/2010
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

XAMECON

Overview

What does XAMECON do?

Trend over 12 financial years

Indicative valuation

Board of directors

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