REMAKE SERVICES
0862.670.191 · rovalta.com · 21/09/2026
ACTIVE
REMAKE SERVICES
Financial year 2025 · closed on 31/12/2025
Net result
2,7 k €
+112.7% YoY
Gross margin
11,1 k €
+273.3% YoY
Equity
167,3 k €
+1.6% YoY
Overview
What does REMAKE SERVICES do?
REMAKE SERVICES is a Private company with limited liability incorporated in 2004. Its main activity is: Other specialised construction activities n.e.c.. Its registered office is in Ham-sur-Heure-Nalinnes.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0862.670.191
Incorporation
14/01/2004
Legal form
Private company with limited liability
Registered office
Rue de Thuillies(CSH) 7
6120 Ham-sur-Heure-Nalinnes · WallonieSee on map
6120 Ham-sur-Heure-Nalinnes · WallonieSee on map
Contributed capital
6 500,00 €
Latest accounts
31/12/2025
Activities (NACE)
Joint committees (2)
- 124
- 218
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 19 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Gross margin | 11,1 k € | +273% | -6,4 k € | -123% | 27,4 k € | -36.0% | 42,8 k € | -9.9% | 47,5 k € | +25.8% | 37,7 k € | -23.5% | 49,3 k € | +14.2% | 43,2 k € | -8.0% | 47 k € | +591% | -9,6 k € | -114% | 70,8 k € | +42.5% | 49,7 k € | -14.3% | 58 k € | +27.5% | 45,5 k € | +731% | -7,2 k € | -123% | 31,8 k € | -35.5% | 49,3 k € | +4.3% | 47,3 k € | +64.3% | 28,8 k € |
| EBITDA | 10,6 k € | +249% | -7,1 k € | -126% | 27,2 k € | -36.0% | 42,4 k € | -9.1% | 46,7 k € | +25.4% | 37,2 k € | -23.5% | 48,7 k € | +12.7% | 43,2 k € | +165% | 16,3 k € | +238% | -11,8 k € | -117% | 70,3 k € | +41.8% | 49,6 k € | -14.5% | 58 k € | +30.8% | 44,3 k € | +653% | -8 k € | -127% | 30 k € | -36.2% | 47 k € | +2.0% | 46,1 k € | +466% | 8,1 k € |
| Operating result | 8,5 k € | +210% | -7,8 k € | -130% | 25,9 k € | -37.2% | 41,3 k € | -10.0% | 45,9 k € | +25.3% | 36,6 k € | -24.8% | 48,7 k € | +18.6% | 41,1 k € | +190% | 14,2 k € | +220% | -11,8 k € | -118% | 67 k € | +43.2% | 46,8 k € | -12.6% | 53,6 k € | +21.9% | 43,9 k € | +595% | -8,9 k € | -131% | 28,3 k € | -34.9% | 43,5 k € | +2.5% | 42,5 k € | +938% | 4,1 k € |
| Net result | 2,7 k € | +113% | -21 k € | -224% | 16,9 k € | -44.5% | 30,5 k € | +2.2% | 29,8 k € | +104% | 14,7 k € | -28.0% | 20,4 k € | +402% | -6,7 k € | +73.1% | -25 k € | -0.1% | -25 k € | -138% | 66,3 k € | +79.1% | 37 k € | +1.3% | 36,6 k € | +14.8% | 31,8 k € | +461% | -8,8 k € | -157% | 15,4 k € | -40.5% | 25,8 k € | -12.5% | 29,5 k € | +477% | 5,1 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 167,3 k € | +1.6% | 164,6 k € | -11.3% | 185,6 k € | +10.0% | 168,7 k € | +22.1% | 138,2 k € | +27.6% | 108,3 k € | +15.7% | 93,6 k € | +27.8% | 73,3 k € | -8.4% | 80 k € | -23.8% | 105,1 k € | -0.9% | 106 k € | +167% | 39,7 k € | -17.9% | 48,4 k € | +54.5% | 31,3 k € | +5780% | -551 € | -107% | 8,3 k € | -21.6% | 10,6 k € | +5.2% | 10 k € | -53.8% | 21,7 k € |
| Total assets | 192,5 k € | +2.6% | 187,6 k € | -8.4% | 204,8 k € | +5.9% | 193,3 k € | +14.2% | 169,3 k € | +30.8% | 129,4 k € | +19.7% | 108,1 k € | +30.0% | 83,1 k € | -15.8% | 98,7 k € | -19.7% | 122,8 k € | -4.0% | 128 k € | -18.5% | 157,1 k € | +16.1% | 135,3 k € | +54.0% | 87,8 k € | -28.2% | 122,3 k € | +91.8% | 63,8 k € | +23.4% | 51,7 k € | -15.9% | 61,5 k € | -8.3% | 67,1 k € |
| Cash | 8,3 k € | +318% | 2 k € | +1.9% | 2 k € | -91.0% | 21,6 k € | -8.8% | 23,7 k € | +934% | 2,3 k € | +76.1% | 1,3 k € | -47.2% | 2,5 k € | +246500% | 1 € | -99.3% | 140 € | – | – | – | – | – | 2,9 k € | +244% | 852 € | -91.1% | 9,5 k € | -27.7% | 13,2 k € | ||||||
| Debts | 25,2 k € | +9.8% | 22,9 k € | +19.4% | 19,2 k € | -22.2% | 24,7 k € | -20.8% | 31,1 k € | +47.6% | 21,1 k € | +45.7% | 14,5 k € | +46.6% | 9,9 k € | -47.1% | 18,7 k € | +5.1% | 17,8 k € | -19.2% | 22 k € | -81.2% | 117,1 k € | +35.1% | 86,7 k € | +53.3% | 56,5 k € | -54.0% | 122,9 k € | +121% | 55,5 k € | +35.1% | 41,1 k € | -20.1% | 51,5 k € | +14.3% | 45 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 0,6 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 31/12/2025 · 1 active · 2 ended
Active mandates
Renaud Nicolas
ActiveEnded mandates
NICOLAS RENAUD
EndedNicolas Renaud
EndedFinancials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro 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 | 31/08/2026 | 23/06/2025 | 10/07/2024 | 22/08/2023 | 19/08/2022 | 28/08/2021 |
| General meeting | 31/08/2026 | 12/06/2025 | 06/07/2024 | 16/06/2023 | 30/04/2022 | 03/07/2021 |
| 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 daysFilings
Annual accounts filings
19 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 31/08/2026 | 31/08/2026 | French | |
| Micro model | 31/12/2024 | 12/06/2025 | 23/06/2025 | French | |
| Micro model | 31/12/2023 | 06/07/2024 | 10/07/2024 | French | |
| Micro model | 31/12/2022 | 16/06/2023 | 22/08/2023 | French | |
| Micro model | 31/12/2021 | 30/04/2022 | 19/08/2022 | French | |
| Micro model | 31/12/2020 | 03/07/2021 | 28/08/2021 | French | |
| Micro model | 31/12/2019 | 24/04/2020 | 02/07/2020 | French | |
| Micro model | 31/12/2018 | 06/08/2019 | 07/08/2019 | French | |
| Micro model | 31/12/2017 | 29/06/2018 | 03/07/2018 | French | |
| Abridged model | 31/12/2016 | 23/06/2017 | 27/06/2017 | French | |
| Abridged model | 31/12/2014 | 15/12/2015 | 11/01/2016 | French | |
| Abridged model | 31/12/2013 | 30/12/2014 | 31/12/2014 | French | |
| Abridged model | 31/12/2012 | 10/10/2013 | 28/02/2014 | French | |
| Abridged model | 31/12/2011 | 08/11/2012 | 15/11/2012 | French | |
| Abridged model | 31/12/2010 | 14/07/2011 | 25/10/2012 | French | |
| Abridged model | 31/12/2009 | 28/06/2010 | 28/06/2010 | French | |
| Abridged model | 31/12/2008 | 30/06/2009 | 28/08/2009 | French | |
| Abridged model | 31/12/2007 | 30/06/2008 | 07/08/2008 | French | |
| Abridged model | 31/12/2006 | 01/09/2007 | 17/09/2007 | French |
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 31/12/2025 · 1 active · 2 ended
Active mandates
Renaud Nicolas
ActiveEnded mandates
NICOLAS RENAUD
EndedNicolas Renaud
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 20252,7 k €↑
- 2024Annual accounts 2024-21 k €↓
- 2023Annual accounts 202316,9 k €↓
- 2022Annual accounts 202230,5 k €↑
- 2021Annual accounts 202129,8 k €↑
- 2020Annual accounts 202014,7 k €↓
- 2019Annual accounts 201920,4 k €↑
- 2018Annual accounts 2018-6,7 k €↑
- 2017Annual accounts 2017-25 k €↓
- 2016Annual accounts 2016-25 k €↓
- 2014Annual accounts 201466,3 k €↑
- 2013Annual accounts 201337 k €↑
- 2012Annual accounts 201236,6 k €↑
- 2011Annual accounts 201131,8 k €↑
- 2010Annual accounts 2010-8,8 k €↓
- 2009Annual accounts 200915,4 k €↓
- 2008Annual accounts 200825,8 k €↓
- 2007Annual accounts 200729,5 k €↑
- 2006Annual accounts 20065,1 k €
- 14/01/2004IncorporationPrivate company with limited liability