ACTIVE

EPIGONE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

61,2 k €

+256.5% YoY

Gross margin

192,6 k €

+24.7% YoY

Equity

228,4 k €

+31.7% YoY

Workforce

1,5 ETP

-28.6% YoY

What does EPIGONE do?

EPIGONE is a Private company with limited liability incorporated in 2003. Its registered office is in Schaerbeek. It employs on average 1,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0861.973.870

Incorporation

18/06/2003

Legal form

Private company with limited liability

Registered office

Rue Anatole France 125
1030 Schaerbeek · BruxellesSee on map

Contributed capital

50 000,00 €

Latest accounts

31/12/2025

Average workforce

1,5 ETP

Joint committees (1)

Contacts

3 public details availableLog in to view

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	192,6 k €	+24.7%	154,4 k €	+18.9%	129,9 k €	+6.4%	122 k €	+59.3%	76,6 k €	+34.9%	56,8 k €	-33.5%	85,4 k €	+5.6%	80,9 k €	+58.7%	51 k €	-2.5%	52,3 k €	-14.5%	61,1 k €	+72.3%	35,5 k €	+19.0%	29,8 k €	+63.4%	18,3 k €	+46.1%	12,5 k €	+7.8%	11,6 k €	-20.7%	14,6 k €	+57.4%	9,3 k €	-0.6%	9,3 k €	+321%	2,2 k €
EBITDA	111,9 k €	+74.1%	64,3 k €	+13.0%	56,9 k €	+14.6%	49,7 k €	+50.6%	33 k €	+18.2%	27,9 k €	-26.5%	38 k €	-20.4%	47,7 k €	+143%	19,7 k €	-19.9%	24,5 k €	-3.4%	25,4 k €	+262%	7 k €	-47.6%	13,4 k €	-21.4%	17,1 k €	+53.7%	11,1 k €	+6.8%	10,4 k €	-17.9%	12,7 k €	+77.3%	7,1 k €	-14.5%	8,3 k €	+3573%	-240,3 €
Operating result	87 k €	+128%	38,1 k €	+28.2%	29,7 k €	+18.5%	25,1 k €	+68.1%	14,9 k €	+60.7%	9,3 k €	-41.0%	15,7 k €	-39.1%	25,8 k €	+906%	-3,2 k €	-172%	4,4 k €	-72.3%	16 k €	+382%	3,3 k €	-9.1%	3,7 k €	-60.5%	9,3 k €	+286%	2,4 k €	+13.7%	2,1 k €	-46.5%	3,9 k €	+37.1%	2,9 k €	+878%	294 €	+104%	-8,1 k €
Net result	61,2 k €	+256%	17,2 k €	+15.6%	14,9 k €	+15.9%	12,8 k €	+28.2%	10 k €	+37.4%	7,3 k €	-17.8%	8,9 k €	-34.8%	13,6 k €	+223%	-11 k €	-706%	1,8 k €	-82.9%	10,7 k €	+1849%	547 €	-41.7%	938 €	-78.3%	4,3 k €	+1300%	309 €	-52.6%	652 €	-55.9%	1,5 k €	+122%	664 €	+96.4%	338 €	+104%	-8,7 k €
Balance sheet
Equity	228,4 k €	+31.7%	173,4 k €	+6.1%	163,4 k €	+4.9%	155,7 k €	+3.8%	150,1 k €	+1.9%	147,2 k €	+0.1%	147,1 k €	+20.6%	122 k €	+123%	54,6 k €	-17.6%	66,2 k €	+89.4%	35 k €	+59.1%	22 k €	+2.6%	21,4 k €	+13.4%	18,9 k €	+15.1%	16,4 k €	+1.9%	16,1 k €	+366%	3,5 k €	+74.7%	2 k €	+142%	-4,7 k €	+6.7%	-5 k €
Total assets	667,3 k €	+6.3%	627,5 k €	-15.7%	743,9 k €	+17.6%	632,7 k €	-3.3%	654,3 k €	+2.8%	636,7 k €	+2.7%	619,8 k €	+6.4%	582,4 k €	+1.5%	573,7 k €	+14.0%	503,4 k €	+146%	204,3 k €	+113%	96 k €	+6.1%	90,5 k €	+102%	44,8 k €	+23.8%	36,2 k €	-38.9%	59,2 k €	+24.3%	47,6 k €	+106%	23,1 k €	+23.7%	18,7 k €	-29.7%	26,6 k €
Cash	147,7 k €	+203%	48,8 k €		0 €	-100%	15,6 k €	-56.7%	36 k €	-41.1%	61,2 k €	-16.3%	73,1 k €	+159%	28,2 k €		–		–		69,5 k €	+256%	19,5 k €	+194%	6,6 k €	+25.3%	5,3 k €	-41.7%	9,1 k €	-22.7%	11,7 k €		–		10,1 k €	+324%	2,4 k €	-66.2%	7 k €
Debts	430 k €	+4.8%	410,2 k €	-24.5%	543,6 k €	+21.0%	449,2 k €	-2.0%	458,5 k €	-2.8%	471,9 k €	+2.8%	458,8 k €	-0.4%	460,4 k €	-11.3%	519,1 k €	+19.2%	435,4 k €	+212%	139,5 k €	+121%	63,1 k €	+7.7%	58,7 k €	+127%	25,9 k €	+31.0%	19,7 k €	-54.2%	43,1 k €	-2.4%	44,1 k €	+109%	21,1 k €	-9.6%	23,4 k €	-26.1%	31,6 k €
Other
Workforce	1,5 ETP	-28.6%	2,1 ETP	+31.3%	1,6 ETP	+23.1%	1,3 ETP		–		–		–		–		–		–		1,0 ETP	0.0%	1,0 ETP	+66.7%	0,6 ETP		–		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2020 · 1 active

Active mandates

Olivier Leroy

Manager

Active

At this address

Other companies at this address

Company	CBE no.
Groupe Interclub de Perfectionnement à la Spéléologie● Active	0415.825.934

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Micro 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	12/07/2026	12/07/2025	11/07/2024	11/06/2023	06/08/2022	26/06/2021
General meeting	19/06/2026	17/06/2025	10/06/2024	10/06/2023	11/07/2022	10/06/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	19/06/2026	12/07/2026	French	PDF
Abridged model	31/12/2024	17/06/2025	12/07/2025	French	PDF
Abridged model	31/12/2023	10/06/2024	11/07/2024	French	PDF
Abridged model	31/12/2022	10/06/2023	11/06/2023	French	PDF
Abridged model	31/12/2021	11/07/2022	06/08/2022	French	PDF
Micro model	31/12/2020	10/06/2021	26/06/2021	French	PDF
Micro model	31/12/2019	13/12/2020	13/12/2020	French	PDF
Micro model	31/12/2018	20/09/2019	02/10/2019	French	PDF
Micro model	31/12/2017	31/08/2018	17/09/2018	French	PDF
Micro model	31/12/2016	24/09/2017	15/10/2017	French	PDF
Abridged model	31/12/2015	14/06/2016	09/07/2016	French	PDF
Abridged model	31/12/2014	30/06/2015	25/07/2015	French	PDF
Abridged model	31/12/2013	17/06/2014	14/07/2014	French	PDF
Abridged model	31/12/2012	11/06/2013	07/07/2013	French	PDF
Abridged model	31/12/2011	14/06/2012	10/07/2012	French	PDF
Abridged model	31/12/2010	10/02/2011	11/02/2011	French	PDF
Abridged model	31/12/2009	20/03/2010	18/04/2010	French	PDF
Abridged model	31/12/2008	09/06/2009	19/06/2009	French	PDF
Abridged model	31/12/2007	27/06/2008	28/07/2008	French	PDF
Abridged model	31/12/2006	30/07/2007	07/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 31/12/2020 · 1 active

Active mandates

Olivier Leroy

Manager

Active

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office17/11/2016
SIEGE SOCIAL - CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates12/03/2013
DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE
PDF
Other15/02/2011
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Registered office15/09/2005
SIEGE SOCIAL - ASSEMBLEE GENERALE - CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other26/06/2003
RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
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 202561,2 k €↑
2024
Annual accounts 202417,2 k €↑
2023
Annual accounts 202314,9 k €↑
2022
Annual accounts 202212,8 k €↑
2021
Annual accounts 202110 k €↑
2020
Annual accounts 20207,3 k €↓
2019
Annual accounts 20198,9 k €↓
2018
Annual accounts 201813,6 k €↑
2017
Annual accounts 2017-11 k €↓
2016
Annual accounts 20161,8 k €↓
2015
Annual accounts 201510,7 k €↑
2014
Annual accounts 2014547 €↓
2013
Annual accounts 2013938 €↓
2012
Annual accounts 20124,3 k €↑
2011
Annual accounts 2011309 €↓
2010
Annual accounts 2010652 €↓
2009
Annual accounts 20091,5 k €↑
2008
Annual accounts 2008664 €↑
2007
Annual accounts 2007338 €↑
2006
Annual accounts 2006-8,7 k €
18/06/2003
IncorporationPrivate company with limited liability

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

EPIGONE

Overview

What does EPIGONE do?

Trend over 20 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