EDOPLAN
0864.849.921 · rovalta.com · 21/09/2026
ACTIVE
EDOPLAN
Financial year 2025 · closed on 31/12/2025
Net result
942,2 €
+159.4% YoY
Gross margin
18,1 k €
+110.6% YoY
Equity
82 k €
+1.2% YoY
Overview
What does EDOPLAN do?
EDOPLAN is a Private company with limited liability incorporated in 2004. Its main activity is: Engineering activities and related technical consultancy. Its registered office is in Châtelet.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0864.849.921
Incorporation
21/04/2004
Legal form
Private company with limited liability
Registered office
Rue du Fayt 107
6200 Châtelet · WallonieSee on map
6200 Châtelet · WallonieSee on map
Contributed capital
6 200,00 €
Latest accounts
31/12/2025
Activities (NACE)
71121Engineering activities and related technical consultancy· main71121Engineering activities and related technical consultancy74203Photographic activities46500Wholesale of information and communication equipment46510Wholesale of computers, computer peripheral equipment and software51840Air transport+3
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
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 | 18,1 k € | +111% | 8,6 k € | +129% | 3,8 k € | -5.8% | 4 k € | +24.7% | 3,2 k € | +14.4% | 2,8 k € | -63.2% | 7,6 k € | -29.0% | 10,7 k € | +161% | 4,1 k € | -42.1% | 7,1 k € | +3.4% | 6,8 k € | +72.1% | 4 k € | -61.9% | 10,4 k € | +0.9% | 10,3 k € | +56.2% | 6,6 k € | -53.5% | 14,2 k € | -24.3% | 18,8 k € | +146% | 7,6 k € | -35.1% | 11,7 k € | +72.7% | 6,8 k € |
| EBITDA | 18,1 k € | +111% | 8,5 k € | +128% | 3,8 k € | -5.8% | 4 k € | +24.7% | 3,2 k € | +14.4% | 2,8 k € | -10.9% | 3,1 k € | -69.0% | 10,1 k € | +229% | 3,1 k € | -49.6% | 6,1 k € | +3.4% | 5,9 k € | +54.5% | 3,8 k € | -62.1% | 10,1 k € | -2.5% | 10,3 k € | +56.2% | 6,6 k € | -53.5% | 14,2 k € | -22.6% | 18,4 k € | +153% | 7,3 k € | -36.2% | 11,4 k € | +67.6% | 6,8 k € |
| Operating result | 3,5 k € | +4.4% | 3,3 k € | -10.9% | 3,8 k € | -5.8% | 4 k € | +24.7% | 3,2 k € | +14.4% | 2,8 k € | -10.9% | 3,1 k € | +5.7% | 3 k € | -3.6% | 3,1 k € | -49.6% | 6,1 k € | +3.4% | 5,9 k € | +54.5% | 3,8 k € | -62.1% | 10,1 k € | -2.5% | 10,3 k € | +115% | 4,8 k € | -61.2% | 12,4 k € | -10.5% | 13,9 k € | +90.7% | 7,3 k € | +30.1% | 5,6 k € | -17.7% | 6,8 k € |
| Net result | 942,2 € | +159% | 363,3 € | +775% | 41,5 € | -86.2% | 299,9 € | -80.1% | 1,5 k € | +112% | 711,9 € | -30.0% | 1 k € | +17.1% | 868 € | +4085% | 20,7 € | -99.3% | 3,1 k € | -23.9% | 4,1 k € | +15.6% | 3,5 k € | -52.9% | 7,5 k € | -8.0% | 8,1 k € | +1309% | 575,9 € | -94.3% | 10 k € | -9.6% | 11,1 k € | +137% | 4,7 k € | -10.4% | 5,2 k € | +21.0% | 4,3 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 82 k € | +1.2% | 81 k € | +0.5% | 80,7 k € | +0.1% | 80,6 k € | +0.4% | 80,3 k € | +1.9% | 78,8 k € | +0.9% | 78,1 k € | +1.3% | 77,1 k € | +1.1% | 76,2 k € | +0.0% | 76,2 k € | +4.2% | 73,1 k € | +5.9% | 69 k € | +5.4% | 65,5 k € | +12.9% | 58 k € | +16.3% | 49,9 k € | +1.2% | 49,4 k € | +25.5% | 39,3 k € | +39.3% | 28,2 k € | +19.9% | 23,6 k € | +28.5% | 18,3 k € |
| Total assets | 115,6 k € | -0.5% | 116,1 k € | +3.1% | 112,7 k € | +6.2% | 106,1 k € | +6.1% | 100 k € | -21.9% | 128,1 k € | +26.8% | 101 k € | +12.1% | 90,1 k € | +1.5% | 88,8 k € | -14.3% | 103,6 k € | -16.5% | 124 k € | +1.0% | 122,8 k € | +9.8% | 111,9 k € | +6.0% | 105,6 k € | +28.7% | 82 k € | +28.5% | 63,8 k € | +19.0% | 53,7 k € | +26.9% | 42,3 k € | +17.1% | 36,1 k € | +5.1% | 34,3 k € |
| Cash | 55,3 k € | -23.6% | 72,4 k € | +61.4% | 44,8 k € | +53.2% | 29,3 k € | +232% | 8,8 k € | -83.2% | 52,3 k € | +13.0% | 46,3 k € | +57.3% | 29,4 k € | -46.8% | 55,4 k € | +56.8% | 35,3 k € | +86.4% | 18,9 k € | +34.6% | 14,1 k € | +19.1% | 11,8 k € | +25.5% | 9,4 k € | -57.8% | 22,3 k € | +74.6% | 12,8 k € | +5.1% | 12,2 k € | -7.8% | 13,2 k € | +769% | 1,5 k € | +1.0% | 1,5 k € |
| Debts | 33,6 k € | -4.3% | 35,1 k € | +9.7% | 32 k € | +25.7% | 25,5 k € | +29.3% | 19,7 k € | -60.0% | 49,3 k € | +115% | 22,9 k € | +76.3% | 13 k € | +3.6% | 12,6 k € | -54.1% | 27,4 k € | -46.3% | 51 k € | -5.3% | 53,8 k € | +22.6% | 43,9 k € | -7.6% | 47,5 k € | +48.1% | 32,1 k € | +122% | 14,5 k € | +1.1% | 14,3 k € | +9.9% | 13 k € | +3.9% | 12,5 k € | -21.6% | 16 k € |
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 3 ended
Active mandates
Jean-Pierre LANSMAN
ActiveEnded mandates
Jean-Pierre LANSMAN
EndedJean-Pierre LANSMAN
EndedJean-Pierre LANSMAN
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 | Abridged 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 | 13/06/2026 | 29/06/2025 | 22/06/2024 | 17/06/2023 | 06/06/2022 | 22/06/2021 |
| General meeting | 03/06/2026 | 04/06/2025 | 05/06/2024 | 07/06/2023 | 01/06/2022 | 02/06/2021 |
| 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 daysFilings
Annual accounts filings
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 03/06/2026 | 13/06/2026 | French | |
| Micro model | 31/12/2024 | 04/06/2025 | 29/06/2025 | French | |
| Micro model | 31/12/2023 | 05/06/2024 | 22/06/2024 | French | |
| Micro model | 31/12/2022 | 07/06/2023 | 17/06/2023 | French | |
| Micro model | 31/12/2021 | 01/06/2022 | 06/06/2022 | French | |
| Abridged model | 31/12/2020 | 02/06/2021 | 22/06/2021 | French | |
| Abridged model | 31/12/2019 | 03/06/2020 | 06/07/2020 | French | |
| Abridged model | 31/12/2018 | 05/06/2019 | 12/06/2019 | French | |
| Abridged model | 31/12/2017 | 06/06/2018 | 17/07/2018 | French | |
| Abridged model | 31/12/2016 | 07/06/2017 | 22/09/2017 | French | |
| Abridged model | 31/12/2015 | 01/06/2016 | 27/08/2016 | French | |
| Abridged model | 31/12/2014 | 03/06/2015 | 26/08/2015 | French | |
| Abridged model | 31/12/2013 | 04/06/2014 | 21/08/2014 | French | |
| Abridged model | 31/12/2012 | 05/06/2013 | 27/09/2013 | French | |
| Abridged model | 31/12/2011 | 06/06/2012 | 18/07/2012 | French | |
| Abridged model | 31/12/2010 | 01/06/2011 | 17/10/2011 | French | |
| Abridged model | 31/12/2009 | 03/06/2010 | 19/08/2010 | French | |
| Abridged model | 31/12/2008 | 03/06/2009 | 30/10/2009 | French | |
| Abridged model | 31/12/2007 | 04/06/2008 | 26/09/2008 | French | |
| Abridged model | 31/12/2006 | 27/06/2007 | 27/08/2007 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 100 k€ and 250 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 · 3 ended
Active mandates
Jean-Pierre LANSMAN
ActiveEnded mandates
Jean-Pierre LANSMAN
EndedJean-Pierre LANSMAN
EndedJean-Pierre LANSMAN
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 2025942,2 €↑
- 2024Annual accounts 2024363,3 €↑
- 2023Annual accounts 202341,5 €↓
- 2022Annual accounts 2022299,9 €↓
- 2021Annual accounts 20211,5 k €↑
- 2020Annual accounts 2020711,9 €↓
- 2019Annual accounts 20191 k €↑
- 2018Annual accounts 2018868 €↑
- 2017Annual accounts 201720,7 €↓
- 2016Annual accounts 20163,1 k €↓
- 2015Annual accounts 20154,1 k €↑
- 2014Annual accounts 20143,5 k €↓
- 2013Annual accounts 20137,5 k €↓
- 2012Annual accounts 20128,1 k €↑
- 2011Annual accounts 2011575,9 €↓
- 2010Annual accounts 201010 k €↓
- 2009Annual accounts 200911,1 k €↑
- 2008Annual accounts 20084,7 k €↓
- 2007Annual accounts 20075,2 k €↑
- 2006Annual accounts 20064,3 k €
- 21/04/2004IncorporationPrivate company with limited liability