ACTIVE

DRONE CONCEPT

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-10 k €

+5.9% YoY

Gross margin

36,9 k €

-3.3% YoY

Equity

51,9 k €

-16.2% YoY

What does DRONE CONCEPT do?

DRONE CONCEPT is a Private limited company incorporated in 2006. Its registered office is in Ham-sur-Heure-Nalinnes.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0885.049.477

Incorporation

17/11/2006

Legal form

Private limited company

Registered office

Rue de l'Eglise(HSH) 3
6120 Ham-sur-Heure-Nalinnes · WallonieSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Contacts

1 public detail availableLog in to view

Signals

Solid equityPositive 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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	36,9 k €	-3.3%	38,1 k €	-21.7%	48,7 k €	+74.4%	27,9 k €	+16252%	170,8 €	+210%	-155,7 €	+99.3%	-23,8 k €	+15.6%	-28,3 k €	+38.1%	-45,7 k €	+7.9%	-49,6 k €	-110%	500,2 k €	-35.8%	779,7 k €	+13.0%	689,8 k €	+1.3%	681 k €	-2.2%	696,5 k €	+15.6%	602,5 k €	+37.9%	437 k €	+21.8%	358,9 k €	+83.5%	195,6 k €
EBITDA	4,7 k €	-8.9%	5,1 k €	-63.2%	14 k €	+811%	-2 k €	+74.0%	-7,6 k €	-1101%	-630,7 €	+97.4%	-24,3 k €	+18.3%	-29,8 k €	+37.3%	-47,5 k €	+20.3%	-59,5 k €	-112%	498,5 k €	-33.2%	746 k €	+46.6%	508,9 k €	-13.2%	586,1 k €	-1.8%	596,7 k €	+9.3%	545,7 k €	+41.6%	385,3 k €	+24.9%	308,4 k €	+122%	138,7 k €
Operating result	-9,9 k €	+6.3%	-10,6 k €	-557%	-1,6 k €	+84.9%	-10,7 k €	+24.2%	-14,1 k €	-77.1%	-7,9 k €	+75.3%	-32,2 k €	+23.9%	-42,2 k €	+54.8%	-93,5 k €	+10.5%	-104,4 k €	-123%	450,1 k €	-36.2%	705,5 k €	+49.0%	473,4 k €	-13.1%	544,9 k €	+1.3%	537,8 k €	+11.0%	484,7 k €	+47.7%	328,2 k €	+19.4%	274,9 k €	+100%	137,4 k €
Net result	-10 k €	+5.9%	-10,6 k €	-507%	-1,8 k €	-156%	3,1 k €	+120%	-16,1 k €	-47.2%	-10,9 k €	+69.7%	-36,1 k €	+47.8%	-69,1 k €	+30.7%	-99,7 k €	+20.6%	-125,7 k €	-143%	290,7 k €	-36.7%	459,3 k €	+58.9%	289 k €	-16.9%	347,7 k €	+7.3%	324,2 k €	+2.5%	316,2 k €	+59.6%	198,1 k €	+20.0%	165,1 k €	+70.8%	96,7 k €
Balance sheet
Equity	51,9 k €	-16.2%	61,9 k €	-14.7%	72,6 k €	-2.4%	74,3 k €	+4.4%	71,2 k €	-18.4%	87,3 k €	-11.1%	98,2 k €	-26.9%	134,3 k €	-34.0%	203,4 k €	-32.9%	303,1 k €	-29.3%	428,8 k €	+210%	138,1 k €	-25.6%	185,5 k €	+142%	76,5 k €	+23.2%	62,1 k €	-12.9%	71,3 k €	-34.0%	108 k €	+261%	30 k €	-73.4%	112,9 k €
Total assets	151,3 k €	-9.8%	167,6 k €	-11.9%	190,2 k €	-7.7%	206 k €	+11.4%	184,8 k €	+10.0%	168,1 k €	-3.0%	173,2 k €	-20.6%	218,3 k €	-28.5%	305,5 k €	-29.0%	430,4 k €	-37.6%	689,6 k €	-22.0%	884,5 k €	+38.7%	637,8 k €	-21.3%	810,8 k €	+23.1%	658,7 k €	-25.8%	887,4 k €	+40.6%	631,2 k €	+20.5%	524 k €	+195%	177,6 k €
Cash	2,5 k €	-42.0%	4,4 k €	-46.6%	8,2 k €	-22.2%	10,6 k €	-46.9%	19,9 k €	+502%	3,3 k €	-38.2%	5,4 k €	-87.0%	41,1 k €	-28.8%	57,7 k €	-51.8%	119,7 k €	-66.3%	355,1 k €	-25.4%	476,3 k €	+90.0%	250,7 k €	-43.0%	439,7 k €	+87.5%	234,5 k €	-22.0%	300,6 k €	+179%	107,8 k €	+327%	25,3 k €	-77.3%	111,5 k €
Debts	99,3 k €	-6.0%	105,6 k €	-10.2%	117,6 k €	-10.7%	131,7 k €	+15.8%	113,7 k €	+40.6%	80,8 k €	+7.7%	75 k €	-10.7%	84 k €	-17.7%	102,1 k €	-19.8%	127,3 k €	-51.2%	260,8 k €	-65.1%	746,4 k €	+65.0%	452,3 k €	-38.4%	734,3 k €	+23.9%	592,6 k €	-27.4%	816,2 k €	+56.0%	523,2 k €	+5.9%	493,9 k €	+665%	64,5 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		0,3 ETP	-92.9%	4,2 ETP	+82.6%	2,3 ETP	0.0%	2,3 ETP	+76.9%	1,3 ETP	+30.0%	1,0 ETP	-9.1%	1,1 ETP	-45.0%	2,0 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 31/12/2025 · 1 active · 3 ended

Active mandates

Erminio PANDOLFI

Director

Active

Ended mandates

Tyffanie PANDOLFI

Director · since 01 janvier 2016

Ended

Tyffanie PANDOLFI

Manager · since 01 janvier 2016

Ended

Erminio PANDOLFI

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
TYFFIMMO● Active	0870.333.884

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	24/04/2026	25/04/2025	29/04/2024	25/04/2023	25/04/2022	26/04/2021
General meeting	24/04/2026	25/04/2025	26/04/2024	24/04/2023	22/04/2022	23/04/2021
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	24/04/2026	24/04/2026	French	PDF
Micro model	31/12/2024	25/04/2025	25/04/2025	French	PDF
Micro model	31/12/2023	26/04/2024	29/04/2024	French	PDF
Micro model	31/12/2022	24/04/2023	25/04/2023	French	PDF
Micro model	31/12/2021	22/04/2022	25/04/2022	French	PDF
Micro model	31/12/2020	23/04/2021	26/04/2021	French	PDF
Micro model	31/12/2019	05/05/2020	07/05/2020	French	PDF
Micro model	31/12/2018	26/04/2019	29/04/2019	French	PDF
Abridged model	31/12/2017	27/04/2018	30/04/2018	French	PDF
Abridged model	31/12/2016	28/04/2017	02/05/2017	French	PDF
Abridged model	31/12/2015	22/04/2016	27/04/2016	French	PDF
Abridged model	31/12/2014	24/04/2015	08/05/2015	French	PDF
Abridged model	31/12/2013	27/06/2014	30/06/2014	French	PDF
Abridged model	31/12/2012	27/06/2013	28/06/2013	French	PDF
Abridged model	31/12/2011	26/06/2012	02/07/2012	French	PDF
Abridged model	31/12/2010	27/06/2011	29/06/2011	French	PDF
Abridged model	31/12/2009	23/06/2010	30/06/2010	French	PDF
Abridged model	31/12/2008	15/06/2009	16/06/2009	French	PDF
Abridged model	31/12/2007	25/04/2008	30/04/2008	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 31/12/2025 · 1 active · 3 ended

Active mandates

Erminio PANDOLFI

Director

Active

Ended mandates

Tyffanie PANDOLFI

Director · since 01 janvier 2016

Ended

Tyffanie PANDOLFI

Manager · since 01 janvier 2016

Ended

Erminio PANDOLFI

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates14/02/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - OBJET - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates04/01/2016
DEMISSIONS, NOMINATIONS
PDF
Other28/11/2006
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 2025-10 k €↑
2024
Annual accounts 2024-10,6 k €↓
2023
Annual accounts 2023-1,8 k €↓
2022
Annual accounts 20223,1 k €↑
2021
Annual accounts 2021-16,1 k €↓
2020
Annual accounts 2020-10,9 k €↑
2019
Annual accounts 2019-36,1 k €↑
2018
Annual accounts 2018-69,1 k €↑
2017
Annual accounts 2017-99,7 k €↑
2016
Annual accounts 2016-125,7 k €↓
2015
Annual accounts 2015290,7 k €↓
2014
Annual accounts 2014459,3 k €↑
2013
Annual accounts 2013289 k €↓
2012
Annual accounts 2012347,7 k €↑
2011
Annual accounts 2011324,2 k €↑
2010
Annual accounts 2010316,2 k €↑
2009
Annual accounts 2009198,1 k €↑
2008
Annual accounts 2008165,1 k €↑
2007
Annual accounts 200796,7 k €
17/11/2006
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

DRONE CONCEPT

Overview

What does DRONE CONCEPT do?

Trend over 19 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