ACTIVE

SEREMI

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

-79,5 k €

-280.3% YoY

Gross margin

-65,6 k €

-176.3% YoY

Equity

83,1 k €

-48.9% YoY

Workforce

0,2 ETP

-60.0% YoY

What does SEREMI do?

SEREMI is a Private company with limited liability incorporated in 2006. Its registered office is in Colfontaine. It employs on average 0,2 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0883.328.421

Incorporation

05/09/2006

Legal form

Private company with limited liability

Registered office

Rue de Pâturages 150 box 152
7340 Colfontaine · WallonieSee on map

Contributed capital

40 000,00 €

Latest accounts

31/12/2024

Average workforce

0,2 ETP

Joint committees (2)

Signals

Solid equityLow riskGood liquidityHealthy 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 18 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	-65,6 k €	-176%	85,9 k €	+412%	16,8 k €	-28.0%	23,3 k €	-18.7%	28,6 k €	+43.7%	19,9 k €	-11.6%	22,6 k €	-5.6%	23,9 k €	+4.0%	23 k €	-0.7%	23,1 k €	-4.0%	24,1 k €	-12.1%	27,4 k €	-17.4%	33,2 k €	-14.4%	38,7 k €	+1.1%	38,3 k €	-0.7%	38,6 k €	+53.4%	25,2 k €	-11.4%	28,4 k €
EBITDA	-78,9 k €	-221%	65,3 k €	+8077%	-818,2 €	-113%	6,1 k €	-55.5%	13,8 k €	+165%	5,2 k €	-17.8%	6,3 k €	-26.8%	8,7 k €	+5.9%	8,2 k €	+4.3%	7,8 k €	-19.1%	9,7 k €	-34.0%	14,7 k €	-7.2%	15,8 k €	-23.2%	20,6 k €	-24.2%	27,2 k €	-26.5%	37 k €	+52.7%	24,3 k €	-11.0%	27,3 k €
Operating result	-78,9 k €	-221%	65,3 k €	+1614%	-4,3 k €	-266%	2,6 k €	-73.7%	9,9 k €	+880%	1 k €	-5.0%	1,1 k €	-68.7%	3,4 k €	+61.9%	2,1 k €	-7.2%	2,2 k €	-28.9%	3,2 k €	-65.5%	9,2 k €	-11.1%	10,3 k €	-24.9%	13,7 k €	-31.6%	20 k €	-33.3%	30,1 k €	+76.5%	17 k €	-6.5%	18,2 k €
Net result	-79,5 k €	-280%	44,1 k €	+853%	-5,8 k €	-993%	654,8 €	-93.0%	9,4 k €	+39350%	23,9 €	-96.8%	743,4 €	-52.8%	1,6 k €	+174%	576,1 €	+201%	191,5 €	-88.7%	1,7 k €	-72.5%	6,1 k €	-8.4%	6,7 k €	-11.0%	7,5 k €	-47.3%	14,3 k €	-33.4%	21,5 k €	+125%	9,5 k €	-17.7%	11,6 k €
Balance sheet
Equity	83,1 k €	-48.9%	162,5 k €	+37.2%	118,5 k €	-4.7%	124,3 k €	+0.5%	123,6 k €	+8.2%	114,2 k €	+0.0%	114,2 k €	+0.7%	113,5 k €	+1.4%	111,9 k €	+0.5%	111,3 k €	+0.2%	111,1 k €	+1.5%	109,4 k €	+5.9%	103,3 k €	+6.9%	96,6 k €	+8.5%	89,1 k €	+14.8%	77,6 k €	+26.9%	61,1 k €	+18.5%	51,6 k €
Total assets	119,7 k €	-40.8%	202 k €	+31.9%	153,1 k €	+1.8%	150,4 k €	+0.0%	150,4 k €	+15.9%	129,7 k €	-6.5%	138,8 k €	-3.8%	144,2 k €	-7.8%	156,5 k €	-3.3%	161,9 k €	-7.6%	175,2 k €	-3.4%	181,4 k €	+1.3%	179,1 k €	+0.3%	178,6 k €	+0.2%	178,3 k €	-3.0%	183,8 k €	+4.7%	175,6 k €	+0.6%	174,5 k €
Cash	80,8 k €	-17.3%	97,6 k €	+2664%	3,5 k €	-42.0%	6,1 k €	-58.1%	14,5 k €	+436%	2,7 k €	-71.0%	9,4 k €	+8.9%	8,6 k €	-44.7%	15,5 k €	-22.1%	19,9 k €	-27.4%	27,5 k €	+0.8%	27,3 k €	+50.7%	18,1 k €	-22.6%	23,4 k €	+37.4%	17 k €	-28.5%	23,8 k €	+25.1%	19 k €	-3.6%	19,7 k €
Debts	16,7 k €	-14.6%	19,6 k €	-40.4%	32,9 k €	+25.7%	26,1 k €	-2.3%	26,7 k €	+72.6%	15,5 k €	-36.9%	24,6 k €	-20.1%	30,8 k €	-31.0%	44,6 k €	-11.8%	50,5 k €	-21.2%	64,1 k €	-10.9%	71,9 k €	-4.6%	75,4 k €	-7.7%	81,7 k €	-8.4%	89,2 k €	-15.9%	106,1 k €	-7.3%	114,5 k €	-6.8%	122,8 k €
Other
Workforce	0,2 ETP	-60.0%	0,5 ETP	0.0%	0,5 ETP	-16.7%	0,6 ETP	+20.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	-16.7%	0,6 ETP	-14.3%	0,7 ETP	+133%	0,3 ETP		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 2 ended

Active mandates

Emilie POMOTHY

Director

Active

Ended mandates

EMILIE POMOTHY

Manager · since 01 septembre 2006

Ended

Emilie POMOTHY

Manager

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/08/2025	31/08/2024	30/09/2023	31/08/2022	28/08/2021	29/09/2020
General meeting	26/05/2025	27/05/2024	22/05/2023	23/05/2022	24/05/2021	08/09/2020
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 days

Filings

Annual accounts filings

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	26/05/2025	30/08/2025	French	PDF
Abridged model	31/12/2023	27/05/2024	31/08/2024	French	PDF
Abridged model	31/12/2022	22/05/2023	30/09/2023	French	PDF
Abridged model	31/12/2021	23/05/2022	31/08/2022	French	PDF
Abridged model	31/12/2020	24/05/2021	28/08/2021	French	PDF
Abridged model	31/12/2019	08/09/2020	29/09/2020	French	PDF
Abridged model	31/12/2018	27/05/2019	31/08/2019	French	PDF
Abridged model	31/12/2017	28/05/2018	31/08/2018	French	PDF
Abridged model	31/12/2016	22/05/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	23/05/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	26/05/2015	30/06/2015	French	PDF
Abridged model	31/12/2013	26/05/2014	31/07/2014	French	PDF
Abridged model	31/12/2012	28/05/2013	31/08/2013	French	PDF
Abridged model	31/12/2011	29/05/2012	22/08/2012	French	PDF
Abridged model	31/12/2010	23/05/2011	11/08/2011	French	PDF
Abridged model	31/12/2009	25/05/2010	31/05/2010	French	PDF
Abridged model	31/12/2008	25/05/2009	08/07/2009	French	PDF
Abridged model	31/12/2007	26/05/2008	28/05/2008	French	PDF

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.

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 31/12/2024 · 1 active · 2 ended

Active mandates

Emilie POMOTHY

Director

Active

Ended mandates

EMILIE POMOTHY

Manager · since 01 septembre 2006

Ended

Emilie POMOTHY

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Competition

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

2024
Annual accounts 2024-79,5 k €↓
2023
Annual accounts 202344,1 k €↑
2022
Annual accounts 2022-5,8 k €↓
2021
Annual accounts 2021654,8 €↓
2020
Annual accounts 20209,4 k €↑
2019
Annual accounts 201923,9 €↓
2018
Annual accounts 2018743,4 €↓
2017
Annual accounts 20171,6 k €↑
2016
Annual accounts 2016576,1 €↑
2015
Annual accounts 2015191,5 €↓
2014
Annual accounts 20141,7 k €↓
2013
Annual accounts 20136,1 k €↓
2012
Annual accounts 20126,7 k €↓
2011
Annual accounts 20117,5 k €↓
2010
Annual accounts 201014,3 k €↓
2009
Annual accounts 200921,5 k €↑
2008
Annual accounts 20089,5 k €↓
2007
Annual accounts 200711,6 k €
05/09/2006
IncorporationPrivate company with limited liability

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

SEREMI

Overview

What does SEREMI do?

Trend over 18 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

Similar companies

Similar companies

Timeline