ACTIVE

EXELIO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

280,6 k €

+98.8% YoY

Gross margin

4 M €

+6.5% YoY

Equity

1,5 M €

+21.8% YoY

Workforce

42,5 ETP

-4.5% YoY

What does EXELIO do?

EXELIO is a Public limited company incorporated in 2007. Its main activity is: Construction of utility projects for fluids. Its registered office is in Sprimont. It employs on average 42,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0886.531.302

Incorporation

18/01/2007

Legal form

Public limited company

Registered office

Rue du Roua 32
4140 Sprimont · WallonieSee on map

Contributed capital

322 500,00 €

Latest accounts

31/12/2025

Average workforce

42,5 ETP

Activities (NACE)

42212Construction of utility projects for fluids· main 42212Construction of utility projects for fluids 71121Engineering activities and related technical consultancy 71121Engineering activities and related technical consultancy 37000Sewerage 37000Sewerage+10

Joint committees (2)

Contacts

4 public details availableLog in to view

Signals

ProfitableLow riskPositive 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 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	4 M €	+6.5%	3,8 M €	+18.9%	3,2 M €	+18.7%	2,7 M €	+20.5%	2,2 M €	+74.0%	1,3 M €	-31.4%	1,9 M €	-6.3%	2 M €	+11.6%	1,8 M €	+25.0%	1,4 M €	+0.3%	1,4 M €	+27.5%	1,1 M €	+38.3%	801,7 k €	+32.6%	604,5 k €	+58.9%	380,3 k €	+86.5%	203,9 k €	+20.3%	169,5 k €	+72.4%	98,3 k €	+151%	39,2 k €
EBITDA	841,6 k €	+25.8%	669 k €	-6.5%	715,7 k €	+21.0%	591,7 k €	+17.8%	502,1 k €	+1008%	45,3 k €	-85.1%	303,9 k €	-24.2%	401 k €	-8.6%	438,4 k €	+6.1%	413,2 k €	+0.4%	411,6 k €	+22.1%	337,1 k €	+18.9%	283,4 k €	+24.4%	227,8 k €	+34.7%	169,1 k €	+78.4%	94,8 k €	-8.7%	103,8 k €	+27.4%	81,5 k €	+111%	38,6 k €
Operating result	440,1 k €	+60.3%	274,6 k €	-21.2%	348,6 k €	+26.7%	275,1 k €	+12.2%	245,2 k €	+236%	-180,9 k €	-3207%	-5,5 k €	-106%	85,9 k €	-29.7%	122,1 k €	+84.7%	66,1 k €	-61.0%	169,5 k €	+0.0%	169,5 k €	+22.6%	138,3 k €	-4.6%	145 k €	+25.3%	115,6 k €	+123%	51,8 k €	+0.4%	51,6 k €	-20.8%	65,1 k €	+165%	24,6 k €
Net result	280,6 k €	+98.8%	141,1 k €	-35.6%	219,3 k €	+19.9%	182,8 k €	-14.5%	213,9 k €	+209%	-196,5 k €	-1151%	-15,7 k €	-149%	31,9 k €	-53.2%	68,2 k €	+80.2%	37,8 k €	-60.2%	95,1 k €	-23.3%	123,9 k €	+36.0%	91,1 k €	-9.1%	100,2 k €	+28.3%	78,1 k €	+77.8%	43,9 k €	+6.9%	41,1 k €	-17.4%	49,7 k €	+117%	22,9 k €
Balance sheet
Equity	1,5 M €	+21.8%	1,3 M €	-1.2%	1,3 M €	+15.9%	1,1 M €	+18.7%	920,6 k €	+26.5%	727,8 k €	-23.3%	948,4 k €	-4.0%	987,7 k €	+0.1%	986,8 k €	+2.6%	961,4 k €	+8.1%	889,1 k €	+23.5%	720,2 k €	+24.7%	577,3 k €	+51.7%	380,6 k €	+15.8%	328,6 k €	+13.2%	290,2 k €	+35.7%	213,8 k €	+11.2%	192,2 k €	+18.6%	162 k €
Total assets	5,7 M €	-5.4%	6 M €	+10.4%	5,5 M €	+12.1%	4,9 M €	-6.2%	5,2 M €	+33.0%	3,9 M €	+2.0%	3,8 M €	-10.2%	4,3 M €	-2.4%	4,4 M €	+20.1%	3,6 M €	-1.9%	3,7 M €	+61.4%	2,3 M €	+19.2%	1,9 M €	+80.6%	1,1 M €	-8.3%	1,2 M €	+57.9%	738,9 k €	+19.3%	619,2 k €	+42.7%	433,9 k €	+66.1%	261,2 k €
Cash	797,6 k €	+430%	150,5 k €	-25.8%	202,7 k €	-81.9%	1,1 M €	+166%	419,7 k €	+187%	146,3 k €	-76.1%	613,5 k €	+640%	82,9 k €	-50.4%	167,2 k €	+16.2%	143,9 k €	-84.1%	907,1 k €	+59.4%	569,1 k €	+168%	212 k €	+271%	57,2 k €	+35.5%	42,2 k €	-46.4%	78,7 k €	-49.7%	156,7 k €	+40.0%	111,9 k €	+945%	10,7 k €
Debts	4 M €	-14.9%	4,7 M €	+13.9%	4,1 M €	+11.0%	3,7 M €	-12.3%	4,2 M €	+35.5%	3,1 M €	+12.0%	2,8 M €	-12.2%	3,2 M €	-2.2%	3,2 M €	+23.9%	2,6 M €	-2.9%	2,7 M €	+78.9%	1,5 M €	+14.0%	1,3 M €	+99.5%	657,6 k €	-19.6%	817,8 k €	+88.6%	433,6 k €	+10.8%	391,5 k €	+72.3%	227,2 k €	+129%	99,2 k €
Other
Workforce	42,5 ETP	-4.5%	44,5 ETP	+29.0%	34,5 ETP	+5.5%	32,7 ETP	+15.1%	28,4 ETP	+17.4%	24,2 ETP	-10.0%	26,9 ETP	+2.7%	26,2 ETP	+24.8%	21,0 ETP	+10.5%	19,0 ETP	+21.0%	15,7 ETP	+17.2%	13,4 ETP	+41.1%	9,5 ETP	+46.2%	6,5 ETP	+18.2%	5,5 ETP	+175%	2,0 ETP	+81.8%	1,1 ETP	+10.0%	1,0 ETP		–

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 19 ended

Active mandates

Albert Gilbert WUIDAR

Managing director

Active

Anne-France CROSNIER

Director

Active

Francis SCHYNS

Director

Active

Ended mandates

Albert Gilbert WUIDAR

Managing director · since 27 mai 2019

Ended

Anne-France CROSNIER

Director · since 27 mai 2019

Ended

Francis SCHYNS

Director · since 27 mai 2019

Ended

François RICHELLE

Director · since 27 mai 2019

Ended

At this address

Other companies at this address

Company	CBE no.
SM EXELIO-CEGELEC● Active	0763.980.512

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	05/07/2026	16/06/2025	07/06/2024	25/05/2023	29/06/2022	02/07/2021
General meeting	05/06/2026	14/05/2025	31/05/2024	17/05/2023	03/06/2022	03/06/2021
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
Abridged model	31/12/2025	05/06/2026	05/07/2026	French	PDF
Abridged model	31/12/2024	14/05/2025	16/06/2025	French	PDF
Abridged model	31/12/2023	31/05/2024	07/06/2024	French	PDF
Abridged model	31/12/2022	17/05/2023	25/05/2023	French	PDF
Abridged model	31/12/2021	03/06/2022	29/06/2022	French	PDF
Abridged model	31/12/2020	03/06/2021	02/07/2021	French	PDF
Abridged model	31/12/2019	05/06/2020	03/07/2020	French	PDF
Abridged model	31/12/2018	24/05/2019	02/07/2019	French	PDF
Abridged model	31/12/2017	24/05/2018	02/07/2018	French	PDF
Abridged modelCorrection	31/12/2016	19/05/2017	09/08/2017	French	PDF
Abridged model	31/12/2016	19/05/2017	20/06/2017	French	PDF
Abridged model	31/12/2015	20/05/2016	19/07/2016	French	PDF
Abridged model	31/12/2014	28/05/2015	01/06/2015	French	PDF
Abridged model	31/12/2013	23/05/2014	26/08/2014	French	PDF
Abridged model	31/12/2012	24/05/2013	02/08/2013	French	PDF
Abridged model	31/12/2011	11/05/2012	01/08/2012	French	PDF
Abridged model	31/12/2010	06/05/2011	31/05/2011	French	PDF
Abridged model	31/12/2009	21/05/2010	21/06/2010	French	PDF
Abridged model	31/12/2008	15/05/2009	20/05/2009	French	PDF
Abridged model	31/12/2007	09/05/2008	19/05/2008	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 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 · 3 active · 19 ended

Active mandates

Albert Gilbert WUIDAR

Managing director

Active

Anne-France CROSNIER

Director

Active

Francis SCHYNS

Director

Active

Ended mandates

Albert Gilbert WUIDAR

Managing director · since 27 mai 2019

Ended

Anne-France CROSNIER

Director · since 27 mai 2019

Ended

Francis SCHYNS

Director · since 27 mai 2019

Ended

François RICHELLE

Director · since 27 mai 2019

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates21/05/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates13/08/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates11/06/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates29/11/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DENOMINATION - OBJET
PDF
Mandates11/10/2019
DEMISSIONS, NOMINATIONS
PDF
Registered office06/05/2016
SIEGE SOCIAL
PDF
Capital / shares03/01/2014
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates31/07/2013
DEMISSIONS, NOMINATIONS
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 2025280,6 k €↑
2024
Annual accounts 2024141,1 k €↓
2023
Annual accounts 2023219,3 k €↑
2022
Annual accounts 2022182,8 k €↓
2021
Annual accounts 2021213,9 k €↑
2020
Annual accounts 2020-196,5 k €↓
2019
Annual accounts 2019-15,7 k €↓
2018
Annual accounts 201831,9 k €↓
2017
Annual accounts 201768,2 k €↑
2016
Annual accounts 201637,8 k €↓
2015
Annual accounts 201595,1 k €↓
2014
Annual accounts 2014123,9 k €↑
2013
Annual accounts 201391,1 k €↓
2012
Annual accounts 2012100,2 k €↑
2011
Annual accounts 201178,1 k €↑
2010
Annual accounts 201043,9 k €↑
2009
Annual accounts 200941,1 k €↓
2008
Annual accounts 200849,7 k €↑
2007
Annual accounts 200722,9 k €
18/01/2007
IncorporationPublic 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

EXELIO

Overview

What does EXELIO 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