ACTIVE

STIJN CORNILLY

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

138,2 k €

-75.2% YoY

Gross margin

715,9 k €

-20.9% YoY

Equity

1,6 M €

+3.8% YoY

Workforce

0,0 ETP

-100.0% YoY

What does STIJN CORNILLY do?

STIJN CORNILLY is a Private limited company incorporated in 2005. Its main activity is: Raising of dairy cattle. Its registered office is in Brugge.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0874.961.180

Incorporation

08/07/2005

Legal form

Private limited company

Registered office

Puienbroeklaan 32
8310 Brugge · FlandreSee on map

Contributed capital

370 000,00 €

Latest accounts

31/12/2025

Average workforce

0,0 ETP

Activities (NACE)

01410Raising of dairy cattle· main 81300Landscape service activities 81300Landscape service activities 43120Site preparation 43120Site preparation 45112Sale of cars and light motor vehicles+3

Joint committees (6)

145
14504
200
20018
200454
218

Signals

ProfitableSolid equityPositive 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 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	715,9 k €	-20.9%	905,3 k €	+63.3%	554,3 k €	-18.8%	682,3 k €	+24.7%	547,1 k €	-13.3%	631,1 k €	+5.8%	596,5 k €	-0.3%	598,1 k €	+4.8%	570,5 k €	-6.3%	609 k €	+5.4%	577,9 k €	+10.2%	524,5 k €	+26.6%	414,3 k €	-0.3%	415,5 k €	-17.8%	505,4 k €	+30.0%	388,8 k €	+7.7%	360,9 k €	-2.6%	370,3 k €	+19.7%	309,4 k €	+45.4%	212,8 k €
EBITDA	646,8 k €	-22.2%	831,5 k €	+264%	228,3 k €	-29.5%	323,8 k €	+35.6%	238,7 k €	-10.3%	266,1 k €	+6.4%	250,1 k €	+52.2%	164,3 k €	-30.3%	235,6 k €	-10.9%	264,6 k €	+3.4%	255,8 k €	+13.6%	225,3 k €	+17.0%	192,5 k €	+2.9%	187,2 k €	-32.5%	277,4 k €	+34.6%	206,2 k €	+0.0%	206,1 k €	+4.5%	197,3 k €	+15.3%	171,1 k €	+93.8%	88,3 k €
Operating result	272,6 k €	-63.0%	736,2 k €	+715%	90,3 k €	-48.2%	174,2 k €	+85.0%	94,2 k €	-45.1%	171,5 k €	+12.3%	152,7 k €	+157%	59,5 k €	-40.4%	99,8 k €	-33.6%	150,3 k €	+7.4%	139,9 k €	+29.1%	108,4 k €	+58.2%	68,5 k €	-16.0%	81,6 k €	-47.2%	154,4 k €	+77.1%	87,2 k €	+31.4%	66,3 k €	-7.0%	71,3 k €	+21.4%	58,7 k €	+346%	-23,8 k €
Net result	138,2 k €	-75.2%	557,3 k €	+1401%	37,1 k €	-65.5%	107,5 k €	+218%	33,8 k €	-60.3%	85,1 k €	+1.7%	83,7 k €	+370%	17,8 k €	-43.7%	31,6 k €	-53.9%	68,6 k €	+78.0%	38,5 k €	-17.6%	46,7 k €	-22.8%	60,5 k €	+182%	21,5 k €	-70.5%	72,9 k €	+168%	27,2 k €	+180%	-33,9 k €	-264%	20,6 k €	-6.3%	22 k €	+180%	-27,7 k €
Balance sheet
Equity	1,6 M €	+3.8%	1,5 M €	+49.8%	1 M €	+3.8%	986,5 k €	+5.1%	939 k €	+3.7%	905,2 k €	+10.4%	820,1 k €	+11.4%	736,4 k €	+2.5%	718,6 k €	+4.6%	687 k €	+11.1%	618,5 k €	+6.6%	579,9 k €	+8.8%	533,2 k €	+12.8%	472,7 k €	+4.8%	451,2 k €	+19.3%	378,3 k €	+7.8%	351,1 k €	+904%	35 k €	+144%	14,3 k €	+287%	-7,7 k €
Total assets	4,4 M €	+40.2%	3,1 M €	+19.8%	2,6 M €	-8.3%	2,9 M €	+14.9%	2,5 M €	+25.6%	2 M €	+0.0%	2 M €	+2.2%	1,9 M €	-8.9%	2,1 M €	+16.4%	1,8 M €	-2.8%	1,9 M €	-9.4%	2,1 M €	+0.2%	2,1 M €	+24.0%	1,7 M €	+2.1%	1,6 M €	+6.1%	1,5 M €	+4.5%	1,5 M €	+34.3%	1,1 M €	+19.4%	921,9 k €	+280%	242,8 k €
Cash	38,9 k €	-1.6%	39,5 k €	+225%	12,2 k €	-83.3%	72,7 k €	-41.5%	124,3 k €	-1.5%	126,3 k €	+59.8%	79 k €	-21.6%	100,8 k €	+1828%	5,2 k €	-87.1%	40,7 k €	+98.4%	20,5 k €	-19.5%	25,5 k €	-18.9%	31,4 k €		–		–		–		15,3 k €	-45.0%	27,9 k €		–		7,7 k €
Debts	2,7 M €	+85.9%	1,4 M €	-6.2%	1,5 M €	-15.4%	1,8 M €	+17.4%	1,6 M €	+45.9%	1,1 M €	-8.6%	1,2 M €	-2.8%	1,2 M €	-15.2%	1,4 M €	+23.4%	1,1 M €	-9.5%	1,3 M €	-15.4%	1,5 M €	-2.5%	1,5 M €	+29.6%	1,2 M €	+0.4%	1,2 M €	+1.1%	1,2 M €	+3.4%	1,1 M €	+5.7%	1,1 M €	+17.4%	907,6 k €	+263%	250,3 k €
Other
Workforce	0,0 ETP	-100%	2,4 ETP	-68.8%	7,7 ETP	+11.6%	6,9 ETP	-38.9%	11,3 ETP	+2.7%	11,0 ETP	+20.9%	9,1 ETP	0.0%	9,1 ETP	+11.0%	8,2 ETP	-2.4%	8,4 ETP	+5.0%	8,0 ETP	-1.2%	8,1 ETP	+19.1%	6,8 ETP	+9.7%	6,2 ETP	-3.1%	6,4 ETP	+18.5%	5,4 ETP	+28.6%	4,2 ETP	-8.7%	4,6 ETP	-6.1%	4,9 ETP	+81.5%	2,7 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 2 ended

Active mandates

Stijn Cornilly

Director · since 08 juillet 2005

Active

Ended mandates

Stijn Cornilly

Manager · since 08 juillet 2005

Ended

Stijn Cornilly

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	30/07/2026	29/07/2025	02/08/2024	29/09/2023	04/08/2022	04/08/2021
General meeting	30/06/2026	30/06/2025	28/06/2024	15/09/2023	24/06/2022	09/07/2021
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
Abridged model	31/12/2025	30/06/2026	30/07/2026	Dutch	PDF
Abridged model	31/12/2024	30/06/2025	29/07/2025	Dutch	PDF
Abridged model	31/12/2023	28/06/2024	02/08/2024	Dutch	PDF
Abridged model	31/12/2022	15/09/2023	29/09/2023	Dutch	PDF
Abridged model	31/12/2021	24/06/2022	04/08/2022	Dutch	PDF
Abridged model	31/12/2020	09/07/2021	04/08/2021	Dutch	PDF
Abridged model	31/12/2019	26/06/2020	29/07/2020	Dutch	PDF
Abridged model	31/12/2018	28/06/2019	05/07/2019	Dutch	PDF
Abridged model	31/12/2017	29/06/2018	11/07/2018	Dutch	PDF
Abridged model	31/12/2016	30/06/2017	05/07/2017	Dutch	PDF
Abridged model	31/12/2015	24/06/2016	27/06/2016	Dutch	PDF
Abridged model	31/12/2014	26/06/2015	03/07/2015	Dutch	PDF
Abridged model	31/12/2013	27/06/2014	30/06/2014	Dutch	PDF
Abridged model	31/12/2012	28/06/2013	01/07/2013	Dutch	PDF
Abridged model	31/12/2011	29/06/2012	30/08/2012	Dutch	PDF
Abridged model	31/12/2010	24/06/2011	31/08/2011	Dutch	PDF
Abridged model	31/12/2009	25/06/2010	30/11/2010	Dutch	PDF
Abridged model	31/12/2008	26/06/2009	29/12/2009	Dutch	PDF
Abridged model	31/12/2007	27/06/2008	10/09/2008	Dutch	PDF
Abridged model	31/12/2006	29/06/2007	30/08/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 31/12/2025 · 1 active · 2 ended

Active mandates

Stijn Cornilly

Director · since 08 juillet 2005

Active

Ended mandates

Stijn Cornilly

Manager · since 08 juillet 2005

Ended

Stijn Cornilly

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office02/12/2024
MAATSCHAPPELIJKE ZETEL
PDF
Mandates11/09/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DOEL - ONTSLAGEN - BENOEMINGEN
PDF
Registered office14/02/2018
MAATSCHAPPELIJKE ZETEL
PDF
Capital / shares20/03/2009
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Capital / shares20/12/2005
KAPITAAL - AANDELEN
PDF
Capital / shares20/12/2005
KAPITAAL - AANDELEN - DIVERSEN
PDF
Other18/07/2005
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

2025
Annual accounts 2025138,2 k €↓
2024
Annual accounts 2024557,3 k €↑
2023
Annual accounts 202337,1 k €↓
2022
Annual accounts 2022107,5 k €↑
2021
Annual accounts 202133,8 k €↓
2020
Annual accounts 202085,1 k €↑
2019
Annual accounts 201983,7 k €↑
2018
Annual accounts 201817,8 k €↓
2017
Annual accounts 201731,6 k €↓
2016
Annual accounts 201668,6 k €↑
2015
Annual accounts 201538,5 k €↓
2014
Annual accounts 201446,7 k €↓
2013
Annual accounts 201360,5 k €↑
2012
Annual accounts 201221,5 k €↓
2011
Annual accounts 201172,9 k €↑
2010
Annual accounts 201027,2 k €↑
2009
Annual accounts 2009-33,9 k €↓
2008
Annual accounts 200820,6 k €↓
2007
Annual accounts 200722 k €↑
2006
Annual accounts 2006-27,7 k €
08/07/2005
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

STIJN CORNILLY

Overview

What does STIJN CORNILLY do?

Trend over 20 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