ACTIVE

Solution Modulable Intégrée

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
529,5 k €
+96.7% YoY
Gross margin
865,2 k €
+73.6% YoY
Equity
1,1 M €
+41.9% YoY

What does Solution Modulable Intégrée do?

Solution Modulable Intégrée is a Private limited company incorporated in 2007. Its main activity is: Non-specialised wholesale trade. Its registered office is in Dison.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0888.735.576
Incorporation
13/04/2007
Legal form
Private limited company
Registered office
Rue du Progrès 2
4821 Dison · WallonieSee on map
Contributed capital
11 450,00 €
Latest accounts
31/12/2025
Activities (NACE)
46900Non-specialised wholesale trade· main46900Non-specialised wholesale trade51900Air transport
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 16 financial years

2025202420232022202120202019201820172016201520142013201220112010
Income statement
Gross margin865,2 k €498,3 k €501,9 k €379,3 k €91,3 k €14,6 k €60,6 k €107,6 k €17,3 k €35,0 k €99,3 k €77,1 k €41,2 k €18,3 k €19,0 k €21,6 k €
EBITDA864,7 k €374,0 k €501,1 k €377,7 k €90,8 k €14,0 k €57,7 k €107,2 k €16,4 k €16,8 k €23,4 k €19,7 k €15,3 k €17,2 k €15,4 k €20,5 k €
Operating result849,0 k €443,9 k €456,7 k €234,0 k €65,0 k €5,2 k €49,2 k €99,7 k €12,5 k €10,0 k €16,2 k €11,9 k €9,5 k €10,5 k €9,7 k €18,7 k €
Net result529,5 k €269,2 k €277,8 k €156,4 k €39,8 k €164,9 €29,5 k €69,9 k €5,9 k €1,4 k €676,0 €667,0 €315,0 €1,2 k €-375,8 €3,2 k €
Balance sheet
Equity1,1 M €797,7 k €598,5 k €320,7 k €164,3 k €124,5 k €124,3 k €94,8 k €24,9 k €19,1 k €17,7 k €17,0 k €16,3 k €16,0 k €14,8 k €15,2 k €
Total assets1,8 M €1,3 M €904,1 k €611,9 k €397,1 k €368,4 k €365,8 k €529,3 k €179,8 k €175,0 k €235,9 k €253,4 k €183,5 k €251,9 k €237,5 k €116,6 k €
Cash441,7 k €375,2 k €179,3 k €299,8 €35,4 €11,1 k €2,7 k €2,4 k €102,4 €56,0 €2,6 k €147,0 €4,6 k €183,0 €4,7 k €511,0 €
Debts709,6 k €523,8 k €305,5 k €290,9 k €232,4 k €243,6 k €241,4 k €434,5 k €154,9 k €155,9 k €218,3 k €236,2 k €167,1 k €235,7 k €220,9 k €101,4 k €
Other
Workforce––––––––––1,8 ETP2,6 ETP1,0 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 · 1 active · 1 ended

Active mandates

Lucas SCKUVIE

Director · since 01 avril 2007

Active

Ended mandates

Lucas SCKUVIE

Manager · since 01 avril 2007

Ended
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/01/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date01/07/202608/07/202510/07/202412/07/202311/07/202229/06/2021
General meeting30/06/202616/06/202517/06/202419/06/202320/06/202221/06/2021
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

16 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202530/06/202601/07/2026FrenchPDF
Micro model31/12/202416/06/202508/07/2025FrenchPDF
Micro model31/12/202317/06/202410/07/2024FrenchPDF
Micro model31/12/202219/06/202312/07/2023FrenchPDF
Micro model31/12/202120/06/202211/07/2022FrenchPDF
Micro model31/12/202021/06/202129/06/2021FrenchPDF
Micro model31/12/201930/06/202015/07/2020FrenchPDF
Micro model31/12/201817/06/201925/06/2019FrenchPDF
Micro model31/12/201718/06/201827/06/2018FrenchPDF
Micro model31/12/201619/06/201730/08/2017FrenchPDF
Abridged model31/12/201520/06/201609/08/2016FrenchPDF
Abridged model31/12/201415/06/201516/06/2015FrenchPDF
Abridged model31/12/201316/06/201418/06/2014FrenchPDF
Abridged model31/12/201217/06/201319/06/2013FrenchPDF
Abridged model31/12/201118/06/201206/08/2012FrenchPDF
Abridged model31/12/201020/06/201114/07/2011FrenchPDF
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 · 1 active · 1 ended

Active mandates

Lucas SCKUVIE

Director · since 01 avril 2007

Active

Ended mandates

Lucas SCKUVIE

Manager · since 01 avril 2007

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates22/12/2020
    DENOMINATION - OBJET - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE
    PDF
  • Mandates13/08/2010
    SIEGE SOCIAL - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE
    PDF
  • Other23/04/2007
    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

Timeline

  1. 2025
    Annual accounts 2025529,5 k €↑
  2. 2024
    Annual accounts 2024269,2 k €↓
  3. 2023
    Annual accounts 2023277,8 k €↑
  4. 2022
    Annual accounts 2022156,4 k €↑
  5. 2021
    Annual accounts 202139,8 k €↑
  6. 2020
    Annual accounts 2020164,9 €↓
  7. 2020
    Name changeSolution Modulable Intégrée
  8. 2019
    Annual accounts 201929,5 k €↓
  9. 2018
    Annual accounts 201869,9 k €↑
  10. 2017
    Annual accounts 20175,9 k €↑
  11. 2016
    Annual accounts 20161,4 k €↑
  12. 2015
    Annual accounts 2015676,0 €↑
  13. 2014
    Annual accounts 2014667,0 €↑
  14. 2013
    Annual accounts 2013315,0 €↓
  15. 2012
    Annual accounts 20121,2 k €↑
  16. 2011
    Annual accounts 2011-375,8 €↓
  17. 2010
    Annual accounts 20103,2 k €
  18. 2010
    Name changeTRADECONCEPT
  19. 13/04/2007
    IncorporationPrivate limited company