GRIMARNAUD
0870.910.342 · rovalta.com · 22/09/2026
ACTIVE
GRIMARNAUD
Financial year 2025 · closed on 30/06/2025
Net result
43,2 k €
+345.5% YoY
Gross margin
62 k €
+96.5% YoY
Equity
351,4 k €
+14.0% YoY
Overview
What does GRIMARNAUD do?
GRIMARNAUD is a Private company with limited liability incorporated in 2004. Its main activity is: Advertising agencies. Its registered office is in Ottignies-Louvain-la-Neuve.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0870.910.342
Incorporation
30/12/2004
Legal form
Private company with limited liability
Registered office
Avenue des Vallées 163
1341 Ottignies-Louvain-la-Neuve · WallonieSee on map
1341 Ottignies-Louvain-la-Neuve · WallonieSee on map
Contributed capital
12 400,00 €
Latest accounts
30/06/2025
Activities (NACE)
Joint committees (1)
- 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 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Gross margin | 62 k € | +96.5% | 31,6 k € | -28.9% | 44,4 k € | -27.7% | 61,4 k € | +16.1% | 52,9 k € | +662% | 6,9 k € | -86.1% | 50 k € | +371% | 10,6 k € | +222% | -8,7 k € | -364% | 3,3 k € | -91.4% | 38,2 k € | -51.0% | 77,9 k € | -51.6% | 160,9 k € | -20.8% | 203,2 k € | +10.7% | 183,5 k € | -20.5% | 230,8 k € | -3.7% | 239,8 k € | +60.9% | 149 k € | +73.8% | 85,7 k € |
| EBITDA | 61 k € | +135% | 25,9 k € | -16.8% | 31,2 k € | -47.5% | 59,4 k € | +299% | -29,8 k € | -1087% | 3 k € | -93.3% | 45,3 k € | +583% | -9,4 k € | +87.3% | -73,9 k € | -4720% | 1,6 k € | -95.3% | 34,2 k € | -53.4% | 73,4 k € | -42.3% | 127,1 k € | +44.4% | 88 k € | +19.9% | 73,4 k € | -12.3% | 83,7 k € | -5.2% | 88,3 k € | -10.4% | 98,5 k € | +117% | 45,4 k € |
| Operating result | 56,9 k € | +177% | 20,5 k € | -23.0% | 26,6 k € | -51.3% | 54,7 k € | +187% | -62,9 k € | -1397% | -4,2 k € | -114% | 29,8 k € | +226% | -23,6 k € | +73.2% | -88,2 k € | -549% | -13,6 k € | -180% | 17,1 k € | -74.6% | 67,2 k € | -45.0% | 122,2 k € | +66.2% | 73,5 k € | +28.3% | 57,3 k € | -17.2% | 69,2 k € | +24.7% | 55,5 k € | -26.6% | 75,5 k € | +153% | 29,8 k € |
| Net result | 43,2 k € | +345% | 9,7 k € | -47.2% | 18,4 k € | -59.9% | 45,8 k € | +176% | -59,9 k € | -27100% | 222 € | -96.7% | 6,8 k € | +128% | -23,9 k € | +70.7% | -81,6 k € | -129% | 281,3 k € | +2279% | 11,8 k € | -83.8% | 72,8 k € | -31.3% | 106 k € | +201% | 35,2 k € | -17.4% | 42,6 k € | +11.1% | 38,3 k € | +11.5% | 34,4 k € | -24.9% | 45,8 k € | +161% | 17,5 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 351,4 k € | +14.0% | 308,3 k € | +3.2% | 298,6 k € | +6.6% | 280,2 k € | +19.5% | 234,4 k € | -20.4% | 294,4 k € | +0.1% | 294,1 k € | +2.3% | 287,4 k € | -7.7% | 311,3 k € | -20.8% | 392,9 k € | +252% | 111,6 k € | -2.8% | 114,8 k € | +2.5% | 112 k € | +30.2% | 86 k € | +69.2% | 50,9 k € | +14.8% | 44,3 k € | +5.5% | 42 k € | -3.8% | 43,6 k € | +28.9% | 33,8 k € |
| Total assets | 1 M € | +15.0% | 902,6 k € | -1.6% | 917,5 k € | +0.4% | 913,6 k € | +3.9% | 879,3 k € | +101% | 436,4 k € | -7.4% | 471,2 k € | +4.6% | 450,3 k € | -12.2% | 512,9 k € | -12.3% | 584,7 k € | +21.6% | 480,8 k € | +3.3% | 465,7 k € | -2.5% | 477,4 k € | +9.3% | 436,6 k € | -7.4% | 471,6 k € | -5.4% | 498,7 k € | -7.7% | 540,6 k € | +11.5% | 484,9 k € | +0.2% | 484 k € |
| Cash | 1,6 k € | -46.1% | 3 k € | +220% | 929 € | +4.9% | 886 € | -93.2% | 13 k € | +25.9% | 10,3 k € | +454% | 1,9 k € | -15.6% | 2,2 k € | -94.1% | 37,7 k € | -27.5% | 51,9 k € | +57.9% | 32,9 k € | +266% | 9 k € | -38.6% | 14,6 k € | +491% | 2,5 k € | -21.7% | 3,2 k € | -62.3% | 8,4 k € | -61.0% | 21,6 k € | +301% | 5,4 k € | +160% | 2,1 k € |
| Debts | 549,9 k € | +20.2% | 457,5 k € | -5.1% | 482 k € | -2.9% | 496,5 k € | -2.3% | 508 k € | +9686% | 5,2 k € | -87.1% | 40,2 k € | +54.2% | 26,1 k € | -59.7% | 64,7 k € | +17.7% | 54,9 k € | -76.4% | 232,3 k € | +8.6% | 214 k € | -6.3% | 228,5 k € | +8.1% | 211,3 k € | -25.5% | 283,8 k € | -10.6% | 317,5 k € | -22.5% | 409,7 k € | -7.2% | 441,3 k € | -2.0% | 450,1 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | – | – | 0,4 ETP | -76.5% | 1,7 ETP | 0.0% | 1,7 ETP | +21.4% | 1,4 ETP | 0.0% | 1,4 ETP | +40.0% | 1,0 ETP | 0.0% | 1,0 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 30/06/2025 · 1 active
Active mandates
Arnaud BROCHIER
ActiveAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
MECA - SERVICE DELHIERE● Active | 0418.993.676 |
SDR BIKE Ottignies● Active | 1006.942.647 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Micro model | Micro model | Micro model | Abridged model | Abridged model |
| Start of the financial year | 01/07/2024 | 01/07/2023 | 01/07/2022 | 01/07/2021 | 01/07/2020 | 01/07/2019 |
| Closing of the financial year | 30/06/2025 | 30/06/2024 | 30/06/2023 | 30/06/2022 | 30/06/2021 | 30/06/2020 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 02/02/2026 | 26/02/2025 | 06/03/2024 | 25/02/2023 | 12/02/2022 | 27/02/2021 |
| General meeting | 30/12/2025 | 27/12/2024 | 18/01/2024 | 23/12/2022 | 30/12/2021 | 30/12/2020 |
| 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 daysFilings
Annual accounts filings
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 30/06/2025 | 30/12/2025 | 02/02/2026 | French | |
| Micro model | 30/06/2024 | 27/12/2024 | 26/02/2025 | French | |
| Micro model | 30/06/2023 | 18/01/2024 | 06/03/2024 | French | |
| Micro model | 30/06/2022 | 23/12/2022 | 25/02/2023 | French | |
| Abridged model | 30/06/2021 | 30/12/2021 | 12/02/2022 | French | |
| Abridged model | 30/06/2020 | 30/12/2020 | 27/02/2021 | French | |
| Abridged model | 30/06/2019 | 30/12/2019 | 16/02/2020 | French | |
| Abridged model | 30/06/2018 | 30/12/2018 | 11/02/2019 | French | |
| Abridged model | 30/06/2017 | 30/12/2017 | 10/02/2018 | French | |
| Abridged model | 30/06/2016 | 30/12/2016 | 25/02/2017 | French | |
| Abridged model | 30/06/2015 | 08/01/2016 | 29/02/2016 | French | |
| Abridged model | 30/06/2014 | 30/01/2015 | 09/02/2015 | French | |
| Abridged model | 30/06/2013 | 12/02/2014 | 14/02/2014 | French | |
| Abridged model | 30/06/2012 | 13/02/2013 | 21/02/2013 | French | |
| Abridged model | 30/06/2011 | 27/01/2012 | 23/02/2012 | French | |
| Abridged model | 30/06/2010 | 26/01/2011 | 28/02/2011 | French | |
| Abridged model | 30/06/2009 | 21/01/2010 | 12/02/2010 | French | |
| Abridged model | 30/06/2008 | 26/01/2009 | 09/02/2009 | French | |
| Abridged model | 30/06/2007 | 20/11/2007 | 28/02/2008 | French | |
| Abridged model | 30/06/2006 | 21/11/2006 | 21/02/2007 | 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 30/06/2025 · 1 active
Active mandates
Arnaud BROCHIER
ActiveShareholders
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 202543,2 k €↑
- 2024Annual accounts 20249,7 k €↓
- 2023Annual accounts 202318,4 k €↓
- 2022Annual accounts 202245,8 k €↑
- 2021Annual accounts 2021-59,9 k €↓
- 2020Annual accounts 2020222 €↓
- 2019Annual accounts 20196,8 k €↑
- 2018Annual accounts 2018-23,9 k €↑
- 2017Annual accounts 2017-81,6 k €↓
- 2016Annual accounts 2016281,3 k €↑
- 2015Annual accounts 201511,8 k €↓
- 2014Annual accounts 201472,8 k €↓
- 2013Annual accounts 2013106 k €↑
- 2012Annual accounts 201235,2 k €↓
- 2011Annual accounts 201142,6 k €↑
- 2010Annual accounts 201038,3 k €↑
- 2009Annual accounts 200934,4 k €↓
- 2008Annual accounts 200845,8 k €↑
- 2007Annual accounts 200717,5 k €
- 30/12/2004IncorporationPrivate company with limited liability