D.S. IMMO
0871.469.081 · rovalta.com · 23/09/2026
ACTIVE
D.S. IMMO
Financial year 2025 · closed on 31/12/2025
Net result
1,9 k €
-82.3% YoY
Gross margin
17,4 k €
-42.4% YoY
Equity
149,3 k €
-10.8% YoY
Overview
What does D.S. IMMO do?
D.S. IMMO is a Private company with limited liability incorporated in 2005. Its registered office is in Etalle.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0871.469.081
Incorporation
26/01/2005
Legal form
Private company with limited liability
Registered office
Rue du Moulin 26
6740 Etalle · WallonieSee on map
6740 Etalle · WallonieSee on map
Contributed capital
28 000,00 €
Latest accounts
31/12/2025
Signals
ProfitableSolid equityLow riskPositive 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 | 17,4 k € | -42.4% | 30,3 k € | +54.7% | 19,6 k € | -3.4% | 20,3 k € | -27.9% | 28,1 k € | -22.1% | 36,1 k € | +91.6% | 18,8 k € | -20.3% | 23,6 k € | -35.4% | 36,6 k € | +5.5% | 34,7 k € | -4.9% | 36,5 k € | -7.6% | 39,5 k € | +5.0% | 37,6 k € | +1.3% | 37,1 k € | -15.2% | 43,7 k € | +17.4% | 37,2 k € | -11.2% | 41,9 k € | +34.5% | 31,2 k € | -18.8% | 38,4 k € | +41.7% | 27,1 k € |
| EBITDA | 13,8 k € | -49.2% | 27,1 k € | +64.8% | 16,4 k € | -5.5% | 17,4 k € | -31.1% | 25,3 k € | -24.2% | 33,3 k € | +108% | 16 k € | -22.9% | 20,8 k € | -38.6% | 33,9 k € | +6.1% | 31,9 k € | +65.1% | 19,3 k € | -49.0% | 37,9 k € | +4.7% | 36,2 k € | +1.7% | 35,5 k € | -15.8% | 42,2 k € | +18.1% | 35,7 k € | -11.6% | 40,4 k € | +35.9% | 29,7 k € | -19.8% | 37,1 k € | +43.8% | 25,8 k € |
| Operating result | 3 k € | -81.7% | 16,3 k € | +188% | 5,7 k € | -14.4% | 6,6 k € | -54.3% | 14,5 k € | -35.8% | 22,5 k € | +329% | 5,3 k € | -47.4% | 10 k € | -56.7% | 23,1 k € | +9.2% | 21,1 k € | +147% | 8,5 k € | -72.2% | 30,7 k € | +5.9% | 29 k € | +2.2% | 28,4 k € | -16.0% | 33,8 k € | +27.2% | 26,5 k € | -13.0% | 30,5 k € | +53.9% | 19,8 k € | -27.0% | 27,2 k € | +71.2% | 15,9 k € |
| Net result | 1,9 k € | -82.3% | 10,7 k € | +187% | 3,7 k € | +62.2% | 2,3 k € | -73.7% | 8,8 k € | -40.8% | 14,8 k € | +393% | 3 k € | -48.5% | 5,8 k € | -61.8% | 15,3 k € | +9.0% | 14 k € | +216% | 4,4 k € | -79.0% | 21,1 k € | +32.0% | 16 k € | -9.4% | 17,6 k € | -24.2% | 23,3 k € | +57.2% | 14,8 k € | -7.1% | 15,9 k € | +107% | 7,7 k € | -35.5% | 11,9 k € | +378% | 2,5 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 149,3 k € | -10.8% | 167,4 k € | +3.6% | 161,7 k € | +2.4% | 157,9 k € | -10.1% | 175,6 k € | +5.3% | 166,9 k € | -14.0% | 194,1 k € | +1.6% | 191 k € | +2.8% | 185,8 k € | +7.6% | 172,7 k € | +8.8% | 158,7 k € | -0.1% | 158,9 k € | +15.3% | 137,8 k € | +14.9% | 120 k € | +17.2% | 102,3 k € | +29.4% | 79,1 k € | +23.0% | 64,3 k € | +33.0% | 48,3 k € | +18.9% | 40,6 k € | +91.7% | 21,2 k € |
| Total assets | 186,9 k € | +1.8% | 183,6 k € | +3.5% | 177,3 k € | -21.6% | 226,1 k € | +0.8% | 224,3 k € | -10.9% | 251,8 k € | +1.1% | 249,2 k € | -5.2% | 262,9 k € | -7.3% | 283,7 k € | +3.7% | 273,7 k € | +4.6% | 261,7 k € | +44.3% | 181,3 k € | -2.0% | 185 k € | -4.2% | 193 k € | -7.0% | 207,5 k € | -1.5% | 210,6 k € | -1.4% | 213,7 k € | -4.1% | 222,8 k € | -6.0% | 237 k € | -3.6% | 245,9 k € |
| Cash | 37,1 k € | +67.6% | 22,1 k € | +157% | 8,6 k € | -69.9% | 28,6 k € | -22.3% | 36,8 k € | +74.2% | 21,1 k € | +174% | 7,7 k € | -28.1% | 10,7 k € | -79.8% | 53,1 k € | +64.4% | 32,3 k € | +238% | 9,6 k € | +44.0% | 6,6 k € | +109% | 3,2 k € | -26.9% | 4,3 k € | -12.1% | 4,9 k € | +116% | 2,3 k € | +46.4% | 1,6 k € | +113% | 733 € | -81.0% | 3,9 k € | +36.0% | 2,8 k € |
| Debts | 37,5 k € | +132% | 16,2 k € | +3.2% | 15,7 k € | -77.0% | 68,2 k € | +40.0% | 48,7 k € | -42.7% | 84,9 k € | +54.2% | 55,1 k € | -23.3% | 71,9 k € | -26.6% | 97,9 k € | -3.0% | 100,9 k € | -2.0% | 103 k € | +360% | 22,4 k € | -52.6% | 47,2 k € | -35.5% | 73,1 k € | -30.5% | 105,2 k € | -20.0% | 131,6 k € | -12.0% | 149,4 k € | -14.3% | 174,4 k € | -11.2% | 196,4 k € | -12.6% | 224,7 k € |
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
Alliance Régionale de Virton● Active | 0404.330.147 |
ASSURANCES SIMON - DINON● Active | 0479.982.922 |
DS-COMPTA● Active | 0885.410.159 |
FEDERATION WALLONNE DE SERVICES● Active | 0475.199.832 |
LE NID● Active | 0416.520.770 |
Financials
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 | 25/08/2026 | 24/09/2025 | 23/08/2024 | 27/08/2023 | 30/08/2022 | 30/08/2021 |
| General meeting | 28/04/2026 | 03/06/2025 | 28/05/2024 | 27/06/2023 | 31/05/2022 | 18/05/2021 |
| 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
22 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 28/04/2026 | 25/08/2026 | French | |
| Micro modelCorrection | 31/12/2024 | 03/06/2025 | 24/09/2025 | French | |
| Micro model | 31/12/2024 | 03/06/2025 | 27/08/2025 | French | |
| Micro model | 31/12/2023 | 28/05/2024 | 23/08/2024 | French | |
| Micro model | 31/12/2022 | 27/06/2023 | 27/08/2023 | French | |
| Micro model | 31/12/2021 | 31/05/2022 | 30/08/2022 | French | |
| Micro model | 31/12/2020 | 18/05/2021 | 30/08/2021 | French | |
| Micro modelCorrection | 31/12/2019 | 18/05/2020 | 23/09/2020 | French | |
| Micro model | 31/12/2019 | 18/05/2020 | 27/08/2020 | French | |
| Abridged model | 31/12/2018 | 30/06/2019 | 03/08/2019 | French | |
| Abridged model | 31/12/2017 | 19/06/2018 | 29/08/2018 | French | |
| Abridged model | 31/12/2016 | 30/05/2017 | 24/08/2017 | French | |
| Abridged model | 31/12/2015 | 10/06/2016 | 24/08/2016 | French | |
| Abridged model | 31/12/2014 | 25/05/2015 | 27/08/2015 | French | |
| Abridged model | 31/12/2013 | 08/06/2014 | 23/08/2014 | French | |
| Abridged model | 31/12/2012 | 14/05/2013 | 03/08/2013 | French | |
| Abridged model | 31/12/2011 | 26/06/2012 | 29/07/2012 | French | |
| Abridged model | 31/12/2010 | 13/06/2011 | 21/07/2011 | French | |
| Abridged model | 31/12/2009 | 07/06/2010 | 28/07/2010 | French | |
| Abridged model | 31/12/2008 | 01/06/2009 | 30/07/2009 | French | |
| Abridged model | 31/12/2007 | 02/06/2008 | 27/07/2008 | French | |
| Abridged model | 31/12/2006 | 30/06/2007 | 02/07/2007 | 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
Shareholders
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 20251,9 k €↓
- 2024Annual accounts 202410,7 k €↑
- 2023Annual accounts 20233,7 k €↑
- 2022Annual accounts 20222,3 k €↓
- 2021Annual accounts 20218,8 k €↓
- 2020Annual accounts 202014,8 k €↑
- 2019Annual accounts 20193 k €↓
- 2018Annual accounts 20185,8 k €↓
- 2017Annual accounts 201715,3 k €↑
- 2016Annual accounts 201614 k €↑
- 2015Annual accounts 20154,4 k €↓
- 2014Annual accounts 201421,1 k €↑
- 2013Annual accounts 201316 k €↓
- 2012Annual accounts 201217,6 k €↓
- 2011Annual accounts 201123,3 k €↑
- 2010Annual accounts 201014,8 k €↓
- 2009Annual accounts 200915,9 k €↑
- 2008Annual accounts 20087,7 k €↓
- 2007Annual accounts 200711,9 k €↑
- 2006Annual accounts 20062,5 k €
- 26/01/2005IncorporationPrivate company with limited liability