NICOTINE
0862.318.221 · rovalta.com · 22/09/2026
ACTIVE
NICOTINE
Financial year 2024 · closed on 31/12/2024
Net result
14,7 k €
+443.4% YoY
Gross margin
93 k €
-4.6% YoY
Equity
67,9 k €
+27.6% YoY
Overview
What does NICOTINE do?
NICOTINE is a Private company with limited liability incorporated in 2003. Its main activity is: Buying and selling of own real estate. Its registered office is in Rotselaar.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0862.318.221
Incorporation
22/12/2003
Legal form
Private company with limited liability
Registered office
Elzendreef 32
3110 Rotselaar · FlandreSee on map
3110 Rotselaar · FlandreSee on map
Contributed capital
6 200,00 €
Latest accounts
31/12/2024
Activities (NACE)
Joint committees (3)
- 100
- 200
- 218
Signals
ProfitablePositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 18 financial years
| 2024 | 2023 | 2022 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||
| Gross margin | 93 k € | -4.6% | 97,4 k € | +4.9% | 92,9 k € | +178% | 33,4 k € | +12681% | 261,5 € | -97.4% | 10,2 k € | -74.9% | 40,5 k € | -36.9% | 64,3 k € | +24.1% | 51,8 k € | -79.9% | 257,4 k € | +1002% | 23,4 k € | +436% | -7 k € | -208% | 6,4 k € | -61.1% | 16,5 k € | -70.9% | 56,5 k € | -12.9% | 64,9 k € | +230% | -49,8 k € | -134% | 144,3 k € |
| EBITDA | 76,9 k € | +49.2% | 51,5 k € | -38.0% | 83,1 k € | +225% | 25,6 k € | +414% | -8,1 k € | +38.4% | -13,2 k € | -186% | 15,3 k € | -43.1% | 26,9 k € | +5.9% | 25,4 k € | -89.1% | 232,3 k € | +1226% | 17,5 k € | +198% | -17,9 k € | -483% | 4,7 k € | -47.9% | 9 k € | -79.7% | 44,1 k € | -30.3% | 63,2 k € | +222% | -52 k € | -137% | 140,2 k € |
| Operating result | 30,8 k € | +445% | 5,6 k € | -84.9% | 37,4 k € | +289% | -19,8 k € | +63.3% | -54 k € | -174% | -19,7 k € | -498% | 5 k € | -65.9% | 14,5 k € | +560% | -3,2 k € | -102% | 203,7 k € | +1668% | 11,5 k € | +156% | -20,8 k € | -104% | -10,2 k € | -79.0% | -5,7 k € | -121% | 27,6 k € | -49.1% | 54,2 k € | +191% | -59,6 k € | -145% | 133,1 k € |
| Net result | 14,7 k € | +443% | -4,3 k € | -191% | 4,7 k € | +115% | -32,4 k € | +51.3% | -66,4 k € | -155% | -26 k € | -1580% | 1,8 k € | -82.6% | 10,1 k € | +284% | -5,5 k € | -104% | 131,2 k € | +918% | -16 k € | +67.2% | -48,9 k € | -301% | -12,2 k € | -78.0% | -6,8 k € | -138% | 18 k € | -11.4% | 20,3 k € | +127% | -75,6 k € | -177% | 97,6 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||
| Equity | 67,9 k € | +27.6% | 53,2 k € | -7.4% | 57,5 k € | +186% | -66,7 k € | -94.2% | -34,4 k € | -207% | 32,1 k € | -44.8% | 58,1 k € | +3.1% | 56,3 k € | +21.9% | 46,2 k € | -10.6% | 51,7 k € | +165% | -79,5 k € | -25.3% | -63,4 k € | -335% | -14,6 k € | -507% | -2,4 k € | -154% | 4,4 k € | +133% | -13,6 k € | +60.0% | -33,9 k € | -181% | 41,6 k € |
| Total assets | 1,1 M € | -0.4% | 1,1 M € | -2.1% | 1,1 M € | -24.7% | 1,4 M € | +14.8% | 1,3 M € | +80.0% | 700,9 k € | +105% | 341,8 k € | +5.8% | 323 k € | -11.4% | 364,7 k € | +0.6% | 362,4 k € | -57.7% | 856,5 k € | +1.0% | 847,6 k € | +3.7% | 817,7 k € | +424% | 155,9 k € | +43.1% | 109 k € | -81.5% | 590,5 k € | -29.2% | 834,4 k € | +77.5% | 470 k € |
| Cash | 21,6 k € | +76.4% | 12,2 k € | -11.2% | 13,8 k € | -66.1% | 40,6 k € | +9013% | 445,6 € | – | 195,2 € | -92.1% | 2,5 k € | -40.6% | 4,1 k € | +56.9% | 2,6 k € | +485% | 451,7 € | -98.7% | 34,9 k € | +152% | 13,8 k € | +2853% | 469,1 € | -62.7% | 1,3 k € | -79.1% | 6 k € | -47.3% | 11,4 k € | +50.0% | 7,6 k € | ||
| Debts | 980,7 k € | -2.6% | 1 M € | -2.5% | 1 M € | -31.8% | 1,5 M € | +16.9% | 1,3 M € | +93.8% | 668,8 k € | +136% | 283,7 k € | +6.4% | 266,7 k € | -16.3% | 318,5 k € | +4.2% | 305,6 k € | -67.3% | 936 k € | +2.9% | 909,3 k € | +9.3% | 832 k € | +426% | 158,3 k € | +51.4% | 104,5 k € | -82.7% | 604,1 k € | -30.4% | 868,3 k € | +103% | 428,3 k € |
| Other | |||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | 1,6 ETP | +100% | 0,8 ETP | +700% | 0,1 ETP | – | – | 0,2 ETP | – | – | – | – | |||||||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 0 € and 100 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2024 · 1 active · 2 ended
Active mandates
Dominique Noblet
ActiveEnded mandates
Kristien Vanparijs
EndedDominique Noblet
EndedFinancials
Annual accounts
Full financial information
| 2024 | 2023 | 2022 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro model |
| Start of the financial year | 01/01/2024 | 01/01/2023 | 01/01/2022 | 01/01/2020 | 01/01/2019 | 01/01/2018 |
| Closing of the financial year | 31/12/2024 | 31/12/2023 | 31/12/2022 | 31/12/2020 | 31/12/2019 | 31/12/2018 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 31/07/2025 | 31/07/2024 | 27/10/2023 | 31/08/2021 | 18/02/2021 | 30/09/2019 |
| General meeting | 06/06/2025 | 07/06/2024 | 02/06/2023 | 04/06/2021 | 05/06/2020 | 07/06/2019 |
| 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
18 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2024 | 06/06/2025 | 31/07/2025 | Dutch | |
| Micro model | 31/12/2023 | 07/06/2024 | 31/07/2024 | Dutch | |
| Micro model | 31/12/2022 | 02/06/2023 | 27/10/2023 | Dutch | |
| Micro model | 31/12/2020 | 04/06/2021 | 31/08/2021 | Dutch | |
| Micro model | 31/12/2019 | 05/06/2020 | 18/02/2021 | Dutch | |
| Micro model | 31/12/2018 | 07/06/2019 | 30/09/2019 | Dutch | |
| Micro model | 31/12/2017 | 01/06/2018 | 31/08/2018 | Dutch | |
| Micro model | 31/12/2016 | 02/06/2017 | 28/08/2017 | Dutch | |
| Abridged model | 31/12/2015 | 03/06/2016 | 29/09/2016 | Dutch | |
| Abridged model | 31/12/2014 | 04/06/2015 | 21/12/2015 | Dutch | |
| Abridged model | 31/12/2013 | 30/06/2014 | 05/08/2014 | Dutch | |
| Abridged model | 31/12/2012 | 07/06/2013 | 04/12/2013 | Dutch | |
| Abridged model | 31/12/2011 | 29/06/2012 | 07/12/2012 | Dutch | |
| Abridged model | 31/12/2010 | 10/06/2011 | 31/12/2011 | Dutch | |
| Abridged model | 31/12/2009 | 07/06/2010 | 31/08/2010 | Dutch | |
| Abridged model | 31/12/2008 | 05/06/2009 | 24/08/2009 | Dutch | |
| Abridged model | 31/12/2007 | 06/06/2008 | 01/07/2008 | Dutch | |
| Abridged model | 31/12/2006 | 30/06/2007 | 07/08/2007 | Dutch |
Valuation
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.
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 · 1 active · 2 ended
Active mandates
Dominique Noblet
ActiveEnded mandates
Kristien Vanparijs
EndedDominique Noblet
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
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 202414,7 k €↑
- 2023Annual accounts 2023-4,3 k €↓
- 2022Annual accounts 20224,7 k €↑
- 2020Annual accounts 2020-32,4 k €↑
- 2019Annual accounts 2019-66,4 k €↓
- 2018Annual accounts 2018-26 k €↓
- 2017Annual accounts 20171,8 k €↓
- 2016Annual accounts 201610,1 k €↑
- 2015Annual accounts 2015-5,5 k €↓
- 2014Annual accounts 2014131,2 k €↑
- 2013Annual accounts 2013-16 k €↑
- 2012Annual accounts 2012-48,9 k €↓
- 2011Annual accounts 2011-12,2 k €↓
- 2010Annual accounts 2010-6,8 k €↓
- 2009Annual accounts 200918 k €↓
- 2008Annual accounts 200820,3 k €↑
- 2007Annual accounts 2007-75,6 k €↓
- 2006Annual accounts 200697,6 k €
- 22/12/2003IncorporationPrivate company with limited liability