ACTIVE

PIROTECH (SRL)

Export PDF

Financial year 2025 · closed on 31/03/2025

Net result

55,8 k €

+63.2% YoY

Gross margin

211,4 k €

+8.3% YoY

Equity

284,9 k €

+23.9% YoY

What does PIROTECH do?

PIROTECH is a Private limited company incorporated in 2004. Its main activity is: Engineering activities and related technical consultancy. Its registered office is in Namur.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0870.395.549

Incorporation

06/12/2004

Legal form

Private limited company

Registered office

Rue Nanon 122
5000 Namur · WallonieSee on map

Contributed capital

18 600,00 €

Latest accounts

31/03/2025

Activities (NACE)

71121Engineering activities and related technical consultancy· main 71121Engineering activities and related technical consultancy 74203Photographic activities 71209Technical testing and analysis 71209Technical testing and analysis 74302Translation and interpretation activities

Joint committees (1)

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	211,4 k €	+8.3%	195,2 k €	+16.8%	167,1 k €	+80.1%	92,8 k €	+26.7%	73,2 k €	+45.3%	50,4 k €	-28.1%	70 k €	+79.7%	39 k €	-35.0%	59,9 k €	-9.2%	66 k €	+72.7%	38,2 k €	-31.5%	55,8 k €	-12.6%	63,8 k €	+14.2%	55,9 k €	+1.5%	55 k €	-6.2%	58,7 k €	-9.1%	64,5 k €	+79.3%	36 k €	+1184%	2,8 k €
EBITDA	97,2 k €	-1.4%	98,6 k €	+103%	48,5 k €	-9.5%	53,5 k €	+3.2%	51,9 k €	+13.8%	45,6 k €	-30.0%	65,1 k €	+108%	31,3 k €	-43.3%	55,2 k €	-13.1%	63,6 k €	+76.7%	36 k €	-32.2%	53,1 k €	-13.9%	61,7 k €	+14.9%	53,7 k €	+1.8%	52,7 k €	-1.3%	53,4 k €	-16.0%	63,5 k €	+80.1%	35,3 k €	+4007%	859 €
Operating result	81,8 k €	+55.3%	52,7 k €	+151%	21 k €	-17.9%	25,6 k €	+5.3%	24,3 k €	+51.6%	16 k €	-64.6%	45,2 k €	+418%	8,7 k €	-68.7%	27,9 k €	-18.5%	34,2 k €	+243%	10 k €	-62.7%	26,8 k €	-22.7%	34,6 k €	+24.2%	27,9 k €	-21.7%	35,6 k €	+8.4%	32,9 k €	-31.4%	47,9 k €	+132%	20,6 k €	+599%	-4,1 k €
Net result	55,8 k €	+63.2%	34,2 k €	+181%	12,2 k €	-16.1%	14,5 k €	-7.9%	15,8 k €	+1445%	1 k €	-96.5%	29,1 k €	+12594%	229 €	-98.4%	14,6 k €	-0.6%	14,6 k €	+33180%	44 €	-99.7%	14 k €	-32.7%	20,9 k €	+107%	10,1 k €	-6.5%	10,8 k €	-47.3%	20,4 k €	-38.6%	33,2 k €	+246%	9,6 k €	+207%	-9 k €
Balance sheet
Equity	284,9 k €	+23.9%	230 k €	+17.0%	196,6 k €	+6.1%	185,2 k €	+8.5%	170,7 k €	+10.2%	154,9 k €	+0.7%	153,9 k €	+22.5%	125,6 k €	+0.2%	125,4 k €	+13.1%	110,9 k €	+15.2%	96,2 k €	+0.0%	96,2 k €	+17.1%	82,1 k €	+22.1%	67,3 k €	+2.4%	65,7 k €	-3.3%	67,9 k €	+43.0%	47,5 k €	+18.0%	40,3 k €	+121%	18,3 k €
Total assets	550,9 k €	+31.8%	417,9 k €	+34.4%	311 k €	+3.8%	299,7 k €	-0.9%	302,4 k €	+14.0%	265,2 k €	+10.6%	239,7 k €	+1.9%	235,3 k €	-18.8%	289,9 k €	+10.8%	261,6 k €	+1.7%	257,2 k €	-10.5%	287,4 k €	-17.5%	348,3 k €	-6.7%	373,3 k €	+0.1%	372,9 k €	-4.1%	388,9 k €	+10.2%	352,9 k €	-5.3%	372,7 k €	+59.7%	233,3 k €
Cash	151 k €	+15.5%	130,7 k €	-2.6%	134,1 k €	+113%	62,9 k €	-23.1%	81,8 k €	+76.1%	46,5 k €	-24.8%	61,8 k €	-11.3%	69,7 k €	+21.3%	57,5 k €	-6.3%	61,4 k €	+181%	21,8 k €	+33.0%	16,4 k €	+80.8%	9,1 k €	-64.7%	25,7 k €	+85717%	30 €	-98.1%	1,6 k €	-1.7%	1,6 k €	-25.9%	2,2 k €	-95.9%	52,4 k €
Debts	206 k €	+9.6%	188 k €	+64.3%	114,4 k €	-0.1%	114,5 k €	-13.1%	131,7 k €	+19.5%	110,2 k €	+28.5%	85,8 k €	-21.8%	109,7 k €	-33.3%	164,4 k €	+9.1%	150,7 k €	-6.4%	160,9 k €	-15.8%	191,2 k €	-28.2%	266,2 k €	-13.0%	306,1 k €	-0.4%	307,2 k €	-4.3%	321 k €	+5.1%	305,4 k €	-8.1%	332,5 k €	+54.6%	215,1 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/03/2025 · 1 active · 2 ended

Active mandates

Jean Benoit Verbeke

Director

Active

Ended mandates

Jean Benoit Verbeek

Manager · since 01 janvier 2005

Ended

Jean Benoit Verbeke

Manager

Ended

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	01/04/2024	01/04/2023	01/04/2022	01/04/2021	01/04/2020	01/04/2019
Closing of the financial year	31/03/2025	31/03/2024	31/03/2023	31/03/2022	31/03/2021	31/03/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	15/10/2025	20/09/2024	30/10/2023	04/10/2022	30/09/2021	27/10/2020
General meeting	02/09/2025	03/09/2024	06/09/2023	06/09/2022	07/09/2021	01/09/2020
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
Micro model	31/03/2025	02/09/2025	15/10/2025	French	PDF
Micro model	31/03/2024	03/09/2024	20/09/2024	French	PDF
Micro model	31/03/2023	06/09/2023	30/10/2023	French	PDF
Micro model	31/03/2022	06/09/2022	04/10/2022	French	PDF
Micro model	31/03/2021	07/09/2021	30/09/2021	French	PDF
Micro model	31/03/2020	01/09/2020	27/10/2020	French	PDF
Micro model	31/03/2019	03/09/2019	21/10/2019	French	PDF
Micro model	31/03/2018	04/09/2018	28/11/2018	French	PDF
Micro model	31/03/2017	05/09/2017	28/09/2017	French	PDF
Abridged model	31/03/2016	06/09/2016	30/09/2016	French	PDF
Abridged model	31/03/2015	01/09/2015	02/10/2015	French	PDF
Abridged model	31/03/2014	02/09/2014	10/04/2015	French	PDF
Abridged model	31/03/2013	03/09/2013	25/11/2013	French	PDF
Abridged model	31/03/2012	04/09/2012	28/11/2012	French	PDF
Abridged model	31/03/2011	06/09/2011	24/11/2011	French	PDF
Abridged model	31/03/2010	26/09/2010	25/02/2011	French	PDF
Abridged model	31/03/2009	28/09/2009	25/11/2009	French	PDF
Abridged model	31/03/2008	30/09/2008	01/12/2008	French	PDF
Abridged model	31/03/2007	29/09/2007	30/11/2007	French	PDF
Abridged model	31/03/2006	05/09/2006	14/02/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/03/2025 · 1 active · 2 ended

Active mandates

Jean Benoit Verbeke

Director

Active

Ended mandates

Jean Benoit Verbeek

Manager · since 01 janvier 2005

Ended

Jean Benoit Verbeke

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates13/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Registered office14/08/2015
SIEGE SOCIAL
PDF
Registered office14/12/2007
SIEGE SOCIAL
PDF
Other17/12/2004
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 202555,8 k €↑
2024
Annual accounts 202434,2 k €↑
2023
Annual accounts 202312,2 k €↓
2022
Annual accounts 202214,5 k €↓
2021
Annual accounts 202115,8 k €↑
2020
Annual accounts 20201 k €↓
2019
Annual accounts 201929,1 k €↑
2018
Annual accounts 2018229 €↓
2017
Annual accounts 201714,6 k €↓
2016
Annual accounts 201614,6 k €↑
2015
Annual accounts 201544 €↓
2014
Annual accounts 201414 k €↓
2013
Annual accounts 201320,9 k €↑
2012
Annual accounts 201210,1 k €↓
2011
Annual accounts 201110,8 k €↓
2010
Annual accounts 201020,4 k €↓
2009
Annual accounts 200933,2 k €↑
2008
Annual accounts 20089,6 k €↑
2007
Annual accounts 2007-9 k €
06/12/2004
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

PIROTECH (SRL)

Overview

What does PIROTECH do?

Trend over 19 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