ACTIVE

E.S.R. IMMO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-58,3 k €

-19.1% YoY

Revenue

62,3 k €

+3.1% YoY

Equity

192,6 k €

+643.8% YoY

What does E.S.R. IMMO do?

E.S.R. IMMO is a Public limited company incorporated in 2012. Its main activity is: Development of building projects. Its registered office is in Sprimont.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0843.334.628

Incorporation

02/02/2012

Legal form

Public limited company

Registered office

Rue des Spinettes 13
4140 Sprimont · WallonieSee on map

Contributed capital

300 000,00 €

Latest accounts

31/12/2025

Activities (NACE)

41101Development of building projects· main 68121Buying and selling of own real estate 41001Construction of buildings 41102Development of building projects 41201Construction of residential and non-residential buildings 68122Buying and selling of own real estate

Signals

Positive 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 13 financial years

	2025		2024		2023		2022		2021		2019		2018		2017		2016		2015		2014		2013		2012
Income statement
Revenue	62,3 k €	+3.1%	60,5 k €	+202%	20 k €		0 €	-100%	418,6 k €	-95.8%	10 M €	+194%	3,4 M €	-78.3%	15,8 M €	+591%	2,3 M €	-86.2%	16,6 M €	+296%	4,2 M €		0 €		–
EBITDA	50 k €	-22.2%	64,3 k €	+305%	15,9 k €	+189%	-17,8 k €	+92.8%	-248,1 k €	-1378%	-16,8 k €	-106%	269,5 k €	+724%	32,7 k €	+128%	-117,2 k €	-146%	255,2 k €	+58.3%	161,2 k €	+249%	-108,2 k €	-146%	-44 k €
Operating result	-14,7 k €	-2843%	-500,7 €	+98.3%	-29,4 k €	-64.5%	-17,8 k €	-27.0%	-14,1 k €	+93.3%	-209 k €	-179%	264,1 k €	+803%	29,3 k €	+125%	-118,1 k €	-146%	255,2 k €	+58.3%	161,2 k €	+249%	-108,4 k €	-139%	-45,3 k €
Net result	-58,3 k €	-19.1%	-48,9 k €	+13.4%	-56,5 k €	-159%	-21,8 k €	-44.3%	-15,1 k €	+91.9%	-186,1 k €	-187%	214,3 k €	+1417%	14,1 k €	+111%	-124,4 k €	-179%	158 k €	+65.4%	95,5 k €	+171%	-134,4 k €	-197%	-45,3 k €
Balance sheet
Equity	192,6 k €	+644%	25,9 k €	-65.4%	74,8 k €	-43.0%	131,4 k €	-14.3%	153,2 k €	+129%	66,8 k €	-73.6%	253 k €	+555%	38,6 k €	+57.7%	24,5 k €	-83.6%	148,8 k €	+1724%	-9,2 k €	+91.2%	-104,7 k €	-452%	29,7 k €
Total assets	1,5 M €	-3.9%	1,6 M €	-4.0%	1,6 M €	-33.2%	2,4 M €	+1387%	163,8 k €	-91.5%	1,9 M €	-84.3%	12,3 M €	+17.1%	10,5 M €	-45.1%	19,1 M €	+124%	8,5 M €	-39.4%	14,1 M €	+78.2%	7,9 M €	+444%	1,5 M €
Cash	–		–		0 €	-100%	1,2 M €	+756%	143,2 k €	-60.0%	358,2 k €	+36.9%	261,6 k €	-11.6%	295,8 k €	+20.5%	245,4 k €	-66.7%	737,2 k €	+169%	274,1 k €	+591%	39,6 k €	-77.7%	178,1 k €
Debts	1,3 M €	-14.9%	1,5 M €	-1.0%	1,6 M €	-32.6%	2,3 M €	+21680%	10,6 k €	-99.4%	1,9 M €	-84.6%	12 M €	+15.1%	10,4 M €	-45.2%	19,1 M €	+128%	8,4 M €	-40.5%	14,1 M €	+76.1%	8 M €	+461%	1,4 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 · 19 ended

Active mandates

David ELOY

Director · since 04 juillet 2022 · until 04 juillet 2028

Active

Olivier ELOY

Director · since 04 juillet 2022 · until 04 juillet 2028

Active

Pierre-Etienne ELOY

Director · since 04 juillet 2022 · until 04 juillet 2028

Active

Ended mandates

David ELOY

Director · since 24 juin 2017 · until 24 juin 2023

Ended

Olivier ELOY

Director · since 24 juin 2017 · until 24 juin 2023

Ended

Pierre ELOY

Chairman of the board of directors · since 24 juin 2017 · until 04 juillet 2022

Ended

Pierre ELOY

Chairman of the board of directors · since 24 juin 2017 · until 24 juin 2023

Ended

At this address

Other companies at this address

Company	CBE no.
BIOCRISTAL● Active	0642.947.870
CARRIERES THOMAS● Active	0711.711.368
E.B.A● Active	0809.111.642
E.B.E. IMMO● Active	0772.692.595
E.D.P. IMMO● Active	0707.884.917
E.E.E. IMMO● Active	1019.295.695
E.E.T2 IMMO● Active	1041.161.772
ELOY CONSTRUCT● Active	0694.933.734
ELOY DEVELOPPEMENTS● Active	1023.480.553
ELOY ESTATE DEVELOPMENT● Active	1026.962.061
ELOY GROUP● Active	0600.805.231
ELOY IMMO● Active	0444.469.341
ELOY INVEST● Active	1026.962.259
ELOY REAL ESTATE● Active	0666.908.949
ELOY TRAVAUX● Active	0425.547.512
ELOY TRAVAUX - COP ET PORTIER● Active	1018.325.004
ELOY WATER● Active	0806.597.857
ELOY WATER GROUP● Active	0543.408.153
E.P.E. IMMO● Active	0643.941.428
HERBIET GROSCH Architectes● Active	0834.806.447

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full 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	03/07/2026	15/07/2025	02/07/2024	27/06/2023	11/07/2022	14/07/2021
General meeting	27/06/2026	28/06/2025	29/06/2024	24/06/2023	30/06/2022	29/06/2021
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

14 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	27/06/2026	03/07/2026	French	PDF
Full model	31/12/2024	28/06/2025	15/07/2025	French	PDF
Full model	31/12/2023	29/06/2024	02/07/2024	French	PDF
Full model	31/12/2022	24/06/2023	27/06/2023	French	PDF
Full model	31/12/2021	30/06/2022	11/07/2022	French	PDF
Full model	31/12/2020	29/06/2021	14/07/2021	French	PDF
Full model	31/12/2019	30/06/2020	08/07/2020	French	PDF
Full model	31/12/2018	29/06/2019	09/07/2019	French	PDF
Full model	31/12/2017	30/06/2018	19/07/2018	French	PDF
Full model	31/12/2016	24/06/2017	30/06/2017	French	PDF
Full model	31/12/2015	25/06/2016	14/07/2016	French	PDF
Full model	31/12/2014	27/06/2015	29/07/2015	French	PDF
Full model	31/12/2013	28/06/2014	10/07/2014	French	PDF
Full model	31/12/2012	29/06/2013	02/08/2013	French	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 · 19 ended

Active mandates

David ELOY

Director · since 04 juillet 2022 · until 04 juillet 2028

Active

Olivier ELOY

Director · since 04 juillet 2022 · until 04 juillet 2028

Active

Pierre-Etienne ELOY

Director · since 04 juillet 2022 · until 04 juillet 2028

Active

Ended mandates

David ELOY

Director · since 24 juin 2017 · until 24 juin 2023

Ended

Olivier ELOY

Director · since 24 juin 2017 · until 24 juin 2023

Ended

Pierre ELOY

Chairman of the board of directors · since 24 juin 2017 · until 04 juillet 2022

Ended

Pierre ELOY

Chairman of the board of directors · since 24 juin 2017 · until 24 juin 2023

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Capital / shares27/11/2025
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - CAPITAL, ACTIONS
PDF
Mandates13/08/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates12/07/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates06/07/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DENOMINATION - DEMISSIONS, NOMINATIONS
PDF
Mandates21/12/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates21/10/2016
DEMISSIONS, NOMINATIONS
PDF
Mandates29/10/2015
DEMISSIONS, NOMINATIONS
PDF
Mandates21/10/2013
DEMISSIONS, NOMINATIONS
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 2025-58,3 k €↓
2024
Annual accounts 2024-48,9 k €↑
2023
Annual accounts 2023-56,5 k €↓
2022
Annual accounts 2022-21,8 k €↓
2022
Name changeE.S.R. IMMO
2021
Annual accounts 2021-15,1 k €↑
2019
Annual accounts 2019-186,1 k €↓
2018
Annual accounts 2018214,3 k €↑
2017
Annual accounts 201714,1 k €↑
2016
Annual accounts 2016-124,4 k €↓
2015
Annual accounts 2015158 k €↑
2014
Annual accounts 201495,5 k €↑
2013
Annual accounts 2013-134,4 k €↓
2012
Annual accounts 2012-45,3 k €
02/02/2012
IncorporationPublic limited company
2012
Name changeELOY PROJETS

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

E.S.R. IMMO

Overview

What does E.S.R. IMMO 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