ACTIVE

HERVAGO

Export PDF
Financial year 2025 · closed on 30/09/2025
Net result
169,3 k €
-94.8% YoY
Gross margin
1,3 M €
-62.2% YoY
Equity
4,3 M €
-7.1% YoY

What does HERVAGO do?

HERVAGO is a Private limited company incorporated in 2005. Its main activity is: Activities of holding companies. Its registered office is in Herselt.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0874.399.570
Incorporation
10/06/2005
Legal form
Private limited company
Registered office
Dieperstraat 108
2230 Herselt · FlandreSee on map
Contributed capital
94 000,00 €
Latest accounts
30/09/2025
Activities (NACE)
64200Activities of holding companies· main64210Activities of holding companies68203Rental and operating of own or leased real estate68203Rental and operating of own or leased real estate70200Management consultancy activities70220Business and other management consultancy activities+2
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 9 financial years

202520232022202120102009200820072006
Income statement
Gross margin1,3 M €3,3 M €162,1 k €116,7 k €68,2 k €67,7 k €67,8 k €68 k €95,9 k €
EBITDA1,2 M €3,3 M €146 k €89,2 k €65,7 k €64,7 k €64,9 k €65,5 k €92,6 k €
Operating result62,2 k €3,3 M €102,8 k €41,8 k €27,2 k €26,2 k €26,4 k €27 k €33,8 k €
Net result169,3 k €3,2 M €152,2 k €-2,1 M €7,9 k €6 k €5,4 k €5 k €2,5 k €
Balance sheet
Equity4,3 M €4,6 M €3,8 M €3,6 M €76,7 k €68,9 k €62,9 k €57,5 k €52,5 k €
Total assets5 M €6,5 M €4,4 M €4,3 M €507,8 k €532,4 k €564,1 k €588,8 k €621,9 k €
Cash138,1 k €617 k €175,1 k €388,3 k €–2,1 k €5,7 k €3,8 k €10,3 k €
Debts651,1 k €1,8 M €568,7 k €654,3 k €431 k €463,6 k €501,2 k €531,3 k €569,4 k €
Estimate

Indicative valuation

As an indication, this company is worth

between 10 M€ and 25 M€
See the valuation
Governance

Board of directors

Seen on filing of 30/09/2025 · 1 active · 7 ended

Active mandates

VARIDANS

Director · since 25 mai 2005 · 0479.139.616

Represented by Laeremans WIM

Active

Ended mandates

VARIDANS

Director · since 01 octobre 2018 · 0479.139.616

Represented by Wim Laeremans

Ended
VARIDANS

Manager · since 01 octobre 2018 · 0479.139.616

Represented by LAEREMANS Wim

Ended
VARIDANS

Manager · since 01 octobre 2018 · 0479.139.616

Represented by Wim Laeremans

Ended
VARIDANS BV

Director · since 01 octobre 2018

Represented by Wim LAEREMANS

Ended
At this address

Other companies at this address

CompanyCBE no.
B-Wile● Active
0420.298.327
B-Wile Invest● Active
1012.015.252
Global Project Invest● Active
0717.733.286
GPEC● Active
0829.157.483
LAEGRO● Active
0663.934.217
LELA● Active
0789.352.742
LTML● Active
0740.465.237
Thibo Laeremans● Active
1001.757.602
VARIDANS● Active
0479.139.616
Annual accounts

Full financial information

202520232022202120202019
Type of accountMicro modelMicro modelMicro modelAbridged modelAbridged modelAbridged model
Start of the financial year01/01/202401/01/202301/01/202201/01/202101/01/202001/01/2019
Closing of the financial year30/09/202531/12/202331/12/202231/12/202131/12/202031/12/2019
Length of the financial year21 months12 months12 months12 months12 months12 months
Filing date30/04/202630/08/202426/07/202328/06/202201/07/202106/03/2020
General meeting31/03/202631/07/202430/06/202313/05/202218/06/202118/02/2020
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

19 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model30/09/202531/03/202630/04/2026DutchPDF
Micro model31/12/202331/07/202430/08/2024DutchPDF
Micro model31/12/202230/06/202326/07/2023DutchPDF
Abridged model31/12/202113/05/202228/06/2022DutchPDF
Abridged model31/12/202018/06/202101/07/2021DutchPDF
Abridged model31/12/201918/02/202006/03/2020DutchPDF
Abridged model31/12/201821/06/201929/08/2019DutchPDF
Abridged model31/12/201715/06/201808/08/2018DutchPDF
Abridged model31/12/201616/06/201725/08/2017DutchPDF
Abridged model31/12/201517/06/201605/08/2016DutchPDF
Abridged model31/12/201419/06/201529/06/2015DutchPDF
Abridged model31/12/201320/06/201423/06/2014DutchPDF
Abridged model31/12/201221/06/201308/07/2013DutchPDF
Abridged model31/12/201115/06/201223/08/2012DutchPDF
Abridged model31/12/201017/06/201115/07/2011DutchPDF
Abridged model31/12/200918/06/201030/08/2010DutchPDF
Abridged model31/12/200819/06/200930/09/2009DutchPDF
Abridged model31/12/200720/06/200801/08/2008DutchPDF
Abridged model31/12/200631/08/200709/10/2007DutchPDF
Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 10 M€ and 25 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 30/09/2025 · 1 active · 7 ended

Active mandates

VARIDANS

Director · since 25 mai 2005 · 0479.139.616

Represented by Laeremans WIM

Active

Ended mandates

VARIDANS

Director · since 01 octobre 2018 · 0479.139.616

Represented by Wim Laeremans

Ended
VARIDANS

Manager · since 01 octobre 2018 · 0479.139.616

Represented by LAEREMANS Wim

Ended
VARIDANS

Manager · since 01 octobre 2018 · 0479.139.616

Represented by Wim Laeremans

Ended
VARIDANS BV

Director · since 01 octobre 2018

Represented by Wim LAEREMANS

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Annual accounts27/12/2024
    JAARREKENINGEN - DIVERSEN - ALGEMENE VERGADERING - BOEKJAAR
    PDF
  • Mandates02/02/2022
    WIJZIGING RECHTSVORM - DIVERSEN - ONTSLAGEN - BENOEMINGEN
    PDF
  • Mandates05/02/2019
    ONTSLAGEN - BENOEMINGEN
    PDF
  • Capital / shares10/08/2018
    KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Registered office17/10/2016
    MAATSCHAPPELIJKE ZETEL
    PDF
  • Other23/09/2014
    DIVERSEN
    PDF
  • Capital / shares06/02/2013
    KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Other20/06/2005
    RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
    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

Timeline

  1. 2025
    Annual accounts 2025169,3 k €↓
  2. 2023
    Annual accounts 20233,2 M €↑
  3. 2022
    Annual accounts 2022152,2 k €↑
  4. 2021
    Annual accounts 2021-2,1 M €↓
  5. 2010
    Annual accounts 20107,9 k €↑
  6. 2009
    Annual accounts 20096 k €↑
  7. 2008
    Annual accounts 20085,4 k €↑
  8. 2007
    Annual accounts 20075 k €↑
  9. 2006
    Annual accounts 20062,5 k €
  10. 10/06/2005
    IncorporationPrivate limited company