ACTIVE

BSV DOMELEC (SRL)

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

202,5 k €

-52.3% YoY

Gross margin

745,5 k €

-25.0% YoY

Equity

1,9 M €

+7.3% YoY

Workforce

6,6 ETP

+11.9% YoY

What does BSV DOMELEC do?

BSV DOMELEC is a Private limited company incorporated in 2004. Its main activity is: Electrical installation. Its registered office is in Rixensart. It employs on average 6,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0867.868.403

Incorporation

15/10/2004

Legal form

Private limited company

Registered office

Avenue de l'Avenir 32
1330 Rixensart · WallonieSee on map

Latest accounts

31/12/2025

Average workforce

6,6 ETP

Activities (NACE)

43211Electrical installation· main 43211Electrical installation 45310Wholesale trade of motor vehicle parts and accessories

Joint committees (1)

14901

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	745,5 k €	-25.0%	993,6 k €	-19.7%	1,2 M €	+101%	614,8 k €	+32.7%	463,4 k €	+59.0%	291,4 k €	+5.5%	276,2 k €	+37.0%	201,5 k €	-4.3%	210,5 k €	+80.6%	116,5 k €	-15.3%	137,7 k €	+34.2%	102,6 k €	-12.8%	117,7 k €	-8.9%	129,2 k €	+191%	44,4 k €	+7.1%	41,4 k €	+103%	20,4 k €	-65.1%	58,4 k €	+16.4%	50,1 k €	+267%	13,7 k €
EBITDA	466,6 k €	-42.0%	803,9 k €	-25.5%	1,1 M €	+130%	469,5 k €	+32.7%	353,7 k €	+107%	170,6 k €	+3.8%	164,3 k €	+17.9%	139,4 k €	+3.9%	134,1 k €	+62.0%	82,8 k €	+18.1%	70,1 k €	+44.8%	48,4 k €	-30.5%	69,7 k €	-17.4%	84,4 k €	+397%	17 k €	-46.1%	31,5 k €	+330%	7,3 k €	-80.9%	38,2 k €	+57.9%	24,2 k €	+302%	6 k €
Operating result	308,2 k €	-52.9%	655 k €	-31.0%	949,2 k €	+166%	356,8 k €	+28.1%	278,6 k €	+186%	97,4 k €	-2.7%	100,1 k €	-25.3%	134,1 k €	+54.6%	86,7 k €	+90.0%	45,6 k €	-10.8%	51,2 k €	+58.7%	32,3 k €	+44.4%	22,3 k €	-70.7%	76,3 k €	+526%	12,2 k €	-26.2%	16,5 k €	+286%	-8,9 k €	-139%	22,8 k €	+34.4%	17 k €	+505%	2,8 k €
Net result	202,5 k €	-52.3%	424,5 k €	-34.2%	644,9 k €	+174%	235,6 k €	+30.1%	181,1 k €	+150%	72,5 k €	-2.9%	74,7 k €	-12.8%	85,7 k €	+101%	42,6 k €	+16.5%	36,5 k €	+36.4%	26,8 k €	+93.6%	13,8 k €	-25.7%	18,6 k €	-64.6%	52,6 k €	+538%	8,2 k €	+2.0%	8,1 k €	+207%	-7,6 k €	-157%	13,3 k €	+13.3%	11,8 k €	+491%	2 k €
Balance sheet
Equity	1,9 M €	+7.3%	1,7 M €	+24.1%	1,4 M €	+70.9%	822,8 k €	+31.9%	623,7 k €	+27.8%	488 k €	+17.5%	415,5 k €	+21.9%	340,8 k €	+33.6%	255,1 k €	+20.0%	212,5 k €	+20.7%	176 k €	+17.9%	149,2 k €	+10.2%	135,4 k €	+16.0%	116,8 k €	+81.9%	64,2 k €	+14.7%	56 k €	+16.9%	47,9 k €	-13.6%	55,4 k €	+31.6%	42,1 k €	+38.7%	30,4 k €
Total assets	3,3 M €	+7.3%	3 M €	+12.2%	2,7 M €	+34.8%	2 M €	+19.0%	1,7 M €	+30.1%	1,3 M €	+19.6%	1,1 M €	+7.7%	1 M €	+29.5%	777,3 k €	+46.4%	530,8 k €	-1.0%	536 k €	+8.0%	496,1 k €	+10.7%	448,3 k €	+196%	151,2 k €	+9.0%	138,8 k €	+38.5%	100,2 k €	-22.0%	128,6 k €	-14.2%	149,8 k €	+51.4%	99 k €	+86.6%	53 k €
Cash	38,1 k €	-8.3%	41,5 k €	-12.3%	47,4 k €	-20.1%	59,3 k €	-35.0%	91,2 k €	+143%	37,5 k €	+99.1%	18,8 k €	+117%	8,7 k €	-40.1%	14,5 k €	+154%	5,7 k €	+18.3%	4,8 k €	-32.8%	7,2 k €	+10.2%	6,5 k €	+7.4%	6 k €	-72.5%	22 k €	+36.3%	16,1 k €	+185%	5,7 k €	-84.9%	37,4 k €	+698%	4,7 k €	-43.7%	8,3 k €
Debts	1,4 M €	+7.3%	1,3 M €	-0.6%	1,3 M €	+9.9%	1,2 M €	+11.2%	1,1 M €	+31.5%	807,6 k €	+20.7%	668,9 k €	+0.5%	665,7 k €	+27.5%	522,2 k €	+64.1%	318,2 k €	-11.6%	360 k €	+3.8%	346,9 k €	+10.9%	312,9 k €	+808%	34,5 k €	-48.0%	66,2 k €	+53.4%	43,2 k €	-46.5%	80,7 k €	-14.5%	94,4 k €	+66.1%	56,8 k €	+151%	22,7 k €
Other
Workforce	6,6 ETP	+11.9%	5,9 ETP		–		–		–		4,6 ETP	+9.5%	4,2 ETP	+27.3%	3,3 ETP	0.0%	3,3 ETP	+17.9%	2,8 ETP	-3.4%	2,9 ETP	-3.3%	3,0 ETP	+36.4%	2,2 ETP	+10.0%	2,0 ETP	+81.8%	1,1 ETP	-8.3%	1,2 ETP	-14.3%	1,4 ETP	+7.7%	1,3 ETP	-38.1%	2,1 ETP	+61.5%	1,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 1 ended

Active mandates

Baptiste Samain

Mandate

Active

Ended mandates

BAPTISTE SAMAIN

Manager · since 01 octobre 2004

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged 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	11/06/2026	22/05/2025	23/05/2024	08/07/2023	22/06/2022	10/06/2021
General meeting	29/05/2026	19/05/2025	16/05/2024	16/06/2023	03/06/2022	04/06/2021
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	29/05/2026	11/06/2026	French	PDF
Abridged model	31/12/2024	19/05/2025	22/05/2025	French	PDF
Abridged model	31/12/2023	16/05/2024	23/05/2024	French	PDF
Micro model	31/12/2022	16/06/2023	08/07/2023	French	PDF
Micro model	31/12/2021	03/06/2022	22/06/2022	French	PDF
Abridged model	31/12/2020	04/06/2021	10/06/2021	French	PDF
Abridged model	31/12/2019	05/06/2020	08/06/2020	French	PDF
Abridged model	31/12/2018	07/06/2019	27/06/2019	French	PDF
Abridged model	31/12/2017	01/06/2018	06/06/2018	French	PDF
Abridged model	31/12/2016	02/06/2017	12/06/2017	French	PDF
Abridged model	31/12/2015	03/06/2016	23/06/2016	French	PDF
Abridged model	31/12/2014	05/06/2015	20/07/2015	French	PDF
Abridged model	31/12/2013	06/06/2014	24/06/2014	French	PDF
Abridged model	31/12/2012	07/06/2013	19/07/2013	French	PDF
Abridged model	31/12/2011	01/06/2012	29/06/2012	French	PDF
Abridged model	31/12/2010	03/06/2011	28/06/2011	French	PDF
Abridged model	31/12/2009	04/06/2010	22/06/2010	French	PDF
Abridged model	31/12/2008	05/06/2009	21/06/2009	French	PDF
Abridged model	31/12/2007	02/05/2008	17/08/2008	French	PDF
Abridged model	31/12/2006	02/06/2007	22/06/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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.

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 1 ended

Active mandates

Baptiste Samain

Mandate

Active

Ended mandates

BAPTISTE SAMAIN

Manager · since 01 octobre 2004

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates21/11/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DIVERS - OBJET - DEMISSIONS, NOMINATIONS
PDF
Registered office18/02/2008
SIEGE SOCIAL
PDF
Registered office04/01/2007
SIEGE SOCIAL
PDF
Other25/10/2004
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 2025202,5 k €↓
2024
Annual accounts 2024424,5 k €↓
2023
Annual accounts 2023644,9 k €↑
2022
Annual accounts 2022235,6 k €↑
2021
Annual accounts 2021181,1 k €↑
2020
Annual accounts 202072,5 k €↓
2019
Annual accounts 201974,7 k €↓
2018
Annual accounts 201885,7 k €↑
2017
Annual accounts 201742,6 k €↑
2016
Annual accounts 201636,5 k €↑
2015
Annual accounts 201526,8 k €↑
2014
Annual accounts 201413,8 k €↓
2013
Annual accounts 201318,6 k €↓
2012
Annual accounts 201252,6 k €↑
2011
Annual accounts 20118,2 k €↑
2010
Annual accounts 20108,1 k €↑
2009
Annual accounts 2009-7,6 k €↓
2008
Annual accounts 200813,3 k €↑
2007
Annual accounts 200711,8 k €↑
2006
Annual accounts 20062 k €
15/10/2004
IncorporationPrivate limited company

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

BSV DOMELEC (SRL)

Overview

What does BSV DOMELEC do?

Trend over 20 financial years

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