ACTIVE

GRME

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

22,4 k €

+41.8% YoY

Gross margin

39,4 k €

+13.5% YoY

Equity

116,8 k €

+22.7% YoY

What does GRME do?

GRME is a Private limited company incorporated in 2005. Its main activity is: Treatment and disposal of non-hazardous waste. Its registered office is in Namur.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0872.853.015

Incorporation

31/03/2005

Legal form

Private limited company

Registered office

Route de la Navinne(ML) 182
5020 Namur · WallonieSee on map

Contributed capital

6 400,00 €

Latest accounts

31/12/2025

Activities (NACE)

38219Treatment and disposal of non-hazardous waste· main 38330Materials recovery 90021Support activities to performing arts 43120Site preparation 43120Site preparation 45112Sale of cars and light motor vehicles+3

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA

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	39,4 k €	+13.5%	34,7 k €	+63.0%	21,3 k €	+106%	10,3 k €	-48.7%	20,2 k €	+38.2%	14,6 k €	-41.8%	25,1 k €	-22.8%	32,5 k €	+29.4%	25,1 k €	+11.5%	22,5 k €	+106%	10,9 k €	-65.6%	31,7 k €	+89.8%	16,7 k €	-68.7%	53,4 k €	+684%	6,8 k €	-21.6%	8,7 k €	-43.2%	15,3 k €	+754%	-2,3 k €	-136%	6,5 k €	+253%	-4,2 k €
EBITDA	37,8 k €	+12.9%	33,4 k €	+67.0%	20 k €	+140%	8,4 k €	-58.6%	20,2 k €	+69.2%	11,9 k €	-48.1%	23 k €	-24.2%	30,3 k €	+36.2%	22,2 k €	+9.1%	20,4 k €	+246%	-14 k €	-145%	30,8 k €	+94.2%	15,8 k €	-69.6%	52,1 k €	+690%	6,6 k €	-23.2%	8,6 k €	-43.5%	15,2 k €	+665%	-2,7 k €	-142%	6,5 k €	+253%	-4,2 k €
Operating result	33,2 k €	+15.7%	28,7 k €	+86.2%	15,4 k €	+328%	3,6 k €	-76.6%	15,4 k €	+110%	7,4 k €	-60.6%	18,7 k €	-28.2%	26 k €	+44.9%	17,9 k €	+11.6%	16,1 k €	+188%	-18,3 k €	-169%	26,5 k €	+129%	11,6 k €	-57.6%	27,3 k €	+534%	4,3 k €	-28.4%	6 k €	-59.7%	14,9 k €	+655%	-2,7 k €	-142%	6,5 k €	+253%	-4,2 k €
Net result	22,4 k €	+41.8%	15,8 k €	+86.1%	8,5 k €	+1615%	495 €	-94.9%	9,6 k €	+560%	1,5 k €	-80.8%	7,6 k €	-46.5%	14,2 k €	+72.1%	8,2 k €	+31.8%	6,3 k €	+126%	-24 k €	-267%	14,4 k €	+187%	5 k €	-69.0%	16,1 k €	+714%	2 k €	-48.1%	3,8 k €	-67.0%	11,6 k €	+425%	-3,6 k €	-165%	5,5 k €	+217%	-4,6 k €
Balance sheet
Equity	116,8 k €	+22.7%	95,2 k €	+18.6%	80,3 k €	+11.8%	71,8 k €	+0.7%	71,3 k €	+15.6%	61,7 k €	+2.4%	60,2 k €	+14.4%	52,6 k €	+36.9%	38,4 k €	+27.3%	30,2 k €	+26.2%	23,9 k €	-50.1%	48 k €	+42.7%	33,6 k €	+17.5%	28,6 k €	+129%	12,5 k €	+18.9%	10,5 k €	+57.0%	6,7 k €	+1397%	446,8 €	-88.8%	4 k €	+375%	-1,5 k €
Total assets	245,7 k €	+27.3%	193 k €	+7.0%	180,4 k €	+20.1%	150,2 k €	+1.5%	147,9 k €	-5.4%	156,4 k €	-49.1%	307 k €	+2.4%	299,8 k €	-6.4%	320,2 k €	-5.2%	337,9 k €	-4.1%	352,2 k €	+57.4%	223,8 k €	+44.9%	154,4 k €	-2.6%	158,6 k €	+567%	23,8 k €	+20.2%	19,8 k €	-15.1%	23,3 k €	+280%	6,1 k €	-69.8%	20,3 k €	+124%	9 k €
Cash	45,4 k €	+320%	10,8 k €	-39.9%	18 k €	+94779%	19 €	-99.9%	16,9 k €	-59.5%	41,8 k €	+232139%	18 €	0.0%	18 €	-5.3%	19 €	0.0%	19 €	0.0%	19 €	0.0%	19 €	0.0%	19 €	-99.9%	20,9 k €		–		–		13,4 k €		–		–		32 €
Debts	128,9 k €	+31.9%	97,7 k €	-2.3%	100,1 k €	+27.7%	78,4 k €	+2.2%	76,7 k €	-19.1%	94,7 k €	-61.6%	246,7 k €	-0.2%	247,2 k €	-12.3%	281,8 k €	-8.4%	307,7 k €	-6.3%	328,3 k €	+86.7%	175,9 k €	+45.6%	120,8 k €	-7.1%	130 k €	+1050%	11,3 k €	+21.8%	9,3 k €	-44.1%	16,6 k €	+193%	5,7 k €	-65.1%	16,3 k €	+55.2%	10,5 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 3 ended

Active mandates

BASILE RIGAUD

Director

Active

Ended mandates

BASILE RIGAUD

Manager

Ended

CHRISTOPHE GRETZ

Manager · until 12 mars 2012

Ended

CHRISTOPHE GRETZ

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
ADSUMUS● Active	0682.417.071
RECOsol● Active	0898.448.444

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	31/08/2026	29/08/2025	30/08/2024	30/08/2023	29/08/2022	31/08/2021
General meeting	24/08/2026	22/08/2025	10/06/2024	12/06/2023	13/06/2022	14/06/2021
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
Micro model	31/12/2025	24/08/2026	31/08/2026	French	PDF
Micro model	31/12/2024	22/08/2025	29/08/2025	French	PDF
Micro model	31/12/2023	10/06/2024	30/08/2024	French	PDF
Micro model	31/12/2022	12/06/2023	30/08/2023	French	PDF
Micro model	31/12/2021	13/06/2022	29/08/2022	French	PDF
Micro model	31/12/2020	14/06/2021	31/08/2021	French	PDF
Micro model	31/12/2019	15/06/2020	22/10/2020	French	PDF
Micro model	31/12/2018	17/06/2019	30/08/2019	French	PDF
Micro model	31/12/2017	18/06/2018	15/08/2018	French	PDF
Micro model	31/12/2016	19/06/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	20/06/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	22/06/2015	14/08/2015	French	PDF
Abridged model	31/12/2013	23/06/2014	28/08/2014	French	PDF
Abridged model	31/12/2012	24/06/2013	26/08/2013	French	PDF
Abridged model	31/12/2011	12/03/2012	11/07/2012	French	PDF
Abridged model	31/12/2010	24/06/2011	23/08/2011	French	PDF
Abridged model	31/12/2009	05/03/2010	10/03/2010	French	PDF
Abridged model	31/12/2008	30/06/2009	31/08/2009	French	PDF
Abridged model	31/12/2007	30/06/2008	28/08/2008	French	PDF
Abridged model	31/12/2006	21/06/2007	07/08/2007	French	PDF

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.

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 · 3 ended

Active mandates

BASILE RIGAUD

Director

Active

Ended mandates

BASILE RIGAUD

Manager

Ended

CHRISTOPHE GRETZ

Manager · until 12 mars 2012

Ended

CHRISTOPHE GRETZ

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates27/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates27/03/2012
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Other08/04/2005
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 202522,4 k €↑
2024
Annual accounts 202415,8 k €↑
2023
Annual accounts 20238,5 k €↑
2022
Annual accounts 2022495 €↓
2021
Annual accounts 20219,6 k €↑
2020
Annual accounts 20201,5 k €↓
2019
Annual accounts 20197,6 k €↓
2018
Annual accounts 201814,2 k €↑
2017
Annual accounts 20178,2 k €↑
2016
Annual accounts 20166,3 k €↑
2015
Annual accounts 2015-24 k €↓
2014
Annual accounts 201414,4 k €↑
2013
Annual accounts 20135 k €↓
2012
Annual accounts 201216,1 k €↑
2011
Annual accounts 20112 k €↓
2010
Annual accounts 20103,8 k €↓
2009
Annual accounts 200911,6 k €↑
2008
Annual accounts 2008-3,6 k €↓
2007
Annual accounts 20075,5 k €↑
2006
Annual accounts 2006-4,6 k €
31/03/2005
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

GRME

Overview

What does GRME do?

Trend over 20 financial years

Indicative valuation

Board of directors

Other companies at this address

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