ACTIVE

Unilin Insulation Feluy

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result1,5 M €+309,2 %over 1 year

Revenue67,5 M €+14,6 %over 1 year

Equity30,9 M €+4,3 %over 1 year

Workforce60,0 ETP-3,8 %over 1 year

Identity

Source · BCE/KBO

Unilin Insulation Feluy is a Private limited company incorporated in 2012. Its main activity is: Manufacture of builders’ ware of plastic. Its registered office is in Seneffe. It employs on average 60,0 ETP workers (FTE).

Legal situation: Normal situation
BCE/KBO no. / VAT: BE 0844.185.852
Incorporation: 06/03/2012
Legal form: Private limited company
Registered office: Rue Zénobe Gramme 24
7181 Seneffe · WallonieSee on map
Contributed capital: 25 000 000,00 €
Latest accounts: 31/12/2025
Average workforce: 60,0 ETP

Activities (NACE)

22230Manufacture of builders’ ware of plastic· main 22240Manufacture of plastic products

Joint committees (3)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

Financials

Source · NBB, 14 filings

Trend over 14 financial years

	2025		2024		2023		2022		2021
Income statement
Revenue	67,5 M €	+14.6%	58,9 M €	-6.8%	63,2 M €	-16.0%	75,2 M €	+28.2%	58,7 M €
EBITDA	4 M €	+5.2%	3,8 M €	+38.4%	2,8 M €	+4.8%	2,6 M €	+1.4%	2,6 M €
Operating result	1 M €	+154%	396,8 k €	+109%	190,2 k €	+966%	-22 k €	-1489%	1,6 k €
Net result	1,5 M €	+309%	372,7 k €	+459%	-103,7 k €	-109%	1,2 M €	+6.1%	1,1 M €
Balance sheet
Equity	30,9 M €	+4.3%	29,6 M €	+208%	9,6 M €	-3.1%	9,9 M €	+9.1%	9,1 M €
Total assets	34,7 M €	-2.8%	35,7 M €	+3.7%	34,4 M €	+15.3%	29,8 M €	-5.4%	31,5 M €
Cash	–		–		–		–		–
Debts	3,7 M €	-39.2%	6 M €	-75.6%	24,6 M €	+28.1%	19,2 M €	-11.3%	21,7 M €
Other
Workforce	60,0 ETP	-3.8%	62,4 ETP	-0.2%	62,5 ETP	+8.3%	57,7 ETP	+6.5%	54,2 ETP

Valuation

Indicative valuation

As an indication, this company is worth

between 10 M€ and 25 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

3 active · 18 ended

Active mandates

Koen Bruyneel

Director · since 01 avril 2025

Active

OLAMA

Managing director · since 01 février 2024 · 0802.577.604

Represented by Jeroen De Temmerman

Active

SDS Manco

Director · since 01 février 2024 · until 01 avril 2025 · 0677.839.364

Represented by Sven De Smet

Active

Ended mandates

SDS Manco

Director · since 01 février 2024 · 0677.839.364

Represented by Sven De Smet

Ended

Jeroen De Temmerman

Director · since 27 mai 2022 · until 01 février 2024

Ended

Jeroen De Temmerman

Director · since 27 mai 2022

Ended

Lieven Malfait

Director · since 14 juillet 2020 · until 01 février 2024

Ended

Full financial information

Source · NBB

	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	08/06/2026	04/06/2025	29/05/2024	13/06/2023	01/06/2022	04/06/2021
General meeting	22/05/2026	23/05/2025	24/05/2024	26/05/2023	27/05/2022	28/05/2021
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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 14 filings

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	22/05/2026	08/06/2026	French	PDF
Full model	31/12/2024	23/05/2025	04/06/2025	French	PDF
Full model	31/12/2023	24/05/2024	29/05/2024	French	PDF
Full model	31/12/2022	26/05/2023	13/06/2023	French	PDF
Full model	31/12/2021	27/05/2022	01/06/2022	French	PDF
Full model	31/12/2020	28/05/2021	04/06/2021	French	PDF
Full model	31/12/2019	26/06/2020	09/07/2020	French	PDF
Full model	31/12/2018	11/06/2019	19/06/2019	French	PDF
Full model	31/12/2017	11/06/2018	25/06/2018	French	PDF
Full model	31/12/2016	08/05/2017	08/06/2017	French	PDF
Full model	31/12/2015	30/06/2016	31/08/2016	French	PDF
Full model	31/12/2014	30/06/2015	29/07/2015	French	PDF
Full model	31/12/2013	25/06/2014	07/07/2014	French	PDF
Full model	31/12/2012	28/06/2013	26/07/2013	French	PDF

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 10 M€ and 25 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.

Board of directors

Source · NBB, accounts to 31/12/2025

3 active · 18 ended

Active mandates

Koen Bruyneel

Director · since 01 avril 2025

Active

OLAMA

Managing director · since 01 février 2024 · 0802.577.604

Represented by Jeroen De Temmerman

Active

SDS Manco

Director · since 01 février 2024 · until 01 avril 2025 · 0677.839.364

Represented by Sven De Smet

Active

Ended mandates

SDS Manco

Director · since 01 février 2024 · 0677.839.364

Represented by Sven De Smet

Ended

Jeroen De Temmerman

Director · since 27 mai 2022 · until 01 février 2024

Ended

Jeroen De Temmerman

Director · since 27 mai 2022

Ended

Lieven Malfait

Director · since 14 juillet 2020 · until 01 février 2024

Ended

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

Mandates25/07/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates21/03/2025
DEMISSIONS, NOMINATIONS
PDF
Capital / shares20/12/2024
CAPITAL, ACTIONS
PDF
Mandates16/09/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates06/03/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates22/12/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates24/11/2021
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DENOMINATION
PDF
Mandates08/10/2020
DEMISSIONS, NOMINATIONS
PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

2025
Annual accounts 20251,5 M €↑
2024
Annual accounts 2024372,7 k €↑
2023
Annual accounts 2023-103,7 k €↓
2022
Annual accounts 20221,2 M €↑
2021
Annual accounts 20211,1 M €↑
2020
Annual accounts 2020762,6 k €↑
2019
Annual accounts 2019-1,2 M €↓
2018
Annual accounts 2018-6,8 k €↑
2017
Annual accounts 2017-293 k €↓
2016
Annual accounts 2016165,4 k €↓
2015
Annual accounts 2015422,8 k €↑
2014
Annual accounts 201420,6 k €↑
2013
Annual accounts 20133,1 k €↑
2012
Annual accounts 20122,1 k €
06/03/2012
IncorporationPrivate limited company

Unilin Insulation Feluy

Overview

Identity

Financials

Valuation

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

Timeline