ACTIVE

EPILEX

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
34,3 k €
+47.6% YoY
Gross margin
186,7 k €
+35.9% YoY
Equity
175,6 k €
+24.2% YoY

What does EPILEX do?

EPILEX is a Private limited company incorporated in 2007. Its main activity is: Sports activities and amusement and recreation activities. Its registered office is in Namur.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0892.313.391
Incorporation
26/09/2007
Legal form
Private limited company
Registered office
Rue Emile Cuvelier 12b
5000 Namur · WallonieSee on map
Contributed capital
40 000,00 €
Latest accounts
31/12/2025
Activities (NACE)
93022Sports activities and amusement and recreation activities· main96022Hairdressing and other beauty treatment96220Other personal service activities47750Retail sale of cosmetic and toilet articles in specialised stores47750Retail sale of cosmetic and toilet articles in specialised stores52330Warehousing and support activities for transportation
Joint committees (2)
  • 314
  • 3140
Signals
ProfitableSolid equityLow riskGood liquidityPositive 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 18 financial years

202520242023202220212020201920182017201620152014201320122011201020092008
Income statement
Gross margin186,7 k €137,3 k €103,2 k €142,4 k €102,6 k €66,5 k €111,8 k €104,9 k €122 k €126,5 k €118 k €109,3 k €106,9 k €106,2 k €105,2 k €115,1 k €88,3 k €75 k €
EBITDA68,3 k €36 k €22,1 k €39,8 k €46,2 k €17,8 k €18,1 k €18,1 k €15,8 k €15,7 k €7,1 k €10,2 k €12,3 k €2,6 k €15 k €28,7 k €-3,5 k €-6,9 k €
Operating result57,3 k €32,5 k €18,8 k €35,4 k €41,2 k €9,4 k €8,6 k €10,3 k €13 k €8,3 k €-1,3 k €1,1 k €1,5 k €-9,4 k €4,6 k €19,5 k €-13,7 k €-14,6 k €
Net result34,3 k €23,2 k €11,4 k €23,9 k €29,6 k €8 k €5,9 k €7,5 k €8,9 k €7,9 k €-2,3 k €-1,3 k €413 €-13,9 k €2,5 k €16,5 k €-16,1 k €-17,3 k €
Balance sheet
Equity175,6 k €141,3 k €118,1 k €106,7 k €82,8 k €53,2 k €45,2 k €39,3 k €31,9 k €12,9 k €5,1 k €7,4 k €8,7 k €8,3 k €22,2 k €19,6 k €3,1 k €15,2 k €
Total assets231,9 k €186,9 k €151 k €163,4 k €115,5 k €75,7 k €85,8 k €77,5 k €72 k €41,1 k €30,7 k €36,8 k €33,9 k €43,1 k €46,6 k €43,5 k €27,9 k €33,8 k €
Cash184 k €176,1 k €140,6 k €153,4 k €105,2 k €60,5 k €65 k €52,2 k €58,3 k €29,7 k €14,4 k €14,8 k €7,2 k €6 k €16,8 k €19,7 k €2,9 k €16,6 k €
Debts56,4 k €45,6 k €32,9 k €56,7 k €32,7 k €21,9 k €40,6 k €37,7 k €40,1 k €28,2 k €25,7 k €29,4 k €25,2 k €34,8 k €24,4 k €23,9 k €24,8 k €18,6 k €
Other
Workforce––––––––––4,7 ETP4,7 ETP3,5 ETP3,5 ETP4,2 ETP4,7 ETP4,4 ETP5,4 ETP
Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 6 ended

Active mandates

Clémence GIRAUD

Manager

Active
ROGER ANDRE OLIVIER

Director

Active

Ended mandates

CLEMENCE GIRAUD

Director

Ended
Clémence Giraud

Associate

Ended
Delphine RENARD

Manager · until 01 juin 2016

Ended
Delphine RENARD

Manager

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 date30/06/202626/08/202506/07/202403/08/202321/06/202211/08/2021
General meeting18/06/202616/06/202517/06/202419/06/202320/06/202221/06/2021
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

19 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202518/06/202630/06/2026FrenchPDF
Micro model31/12/202416/06/202526/08/2025FrenchPDF
Micro model31/12/202317/06/202406/07/2024FrenchPDF
Micro model31/12/202219/06/202303/08/2023FrenchPDF
Micro model31/12/202120/06/202221/06/2022FrenchPDF
Micro model31/12/202021/06/202111/08/2021FrenchPDF
Micro model31/12/201915/06/202022/06/2020FrenchPDF
Micro modelCorrection31/12/201817/06/201925/09/2019FrenchPDF
Micro model31/12/201817/06/201919/06/2019FrenchPDF
Micro model31/12/201718/06/201820/06/2018FrenchPDF
Micro model31/12/201619/06/201721/06/2017FrenchPDF
Abridged model31/12/201520/06/201621/06/2016FrenchPDF
Abridged model31/12/201415/06/201516/06/2015FrenchPDF
Abridged model31/12/201316/06/201420/06/2014FrenchPDF
Abridged model31/12/201217/06/201309/07/2013FrenchPDF
Abridged model31/12/201118/06/201203/07/2012FrenchPDF
Abridged model31/12/201020/06/201130/06/2011FrenchPDF
Abridged model31/12/200921/06/201002/08/2010FrenchPDF
Abridged model31/12/200815/06/200925/06/2009FrenchPDF
Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 · 2 active · 6 ended

Active mandates

Clémence GIRAUD

Manager

Active
ROGER ANDRE OLIVIER

Director

Active

Ended mandates

CLEMENCE GIRAUD

Director

Ended
Clémence Giraud

Associate

Ended
Delphine RENARD

Manager · until 01 juin 2016

Ended
Delphine RENARD

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates29/06/2023
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates29/08/2017
    CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates07/06/2016
    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

Timeline

  1. 2025
    Annual accounts 202534,3 k €↑
  2. 2024
    Annual accounts 202423,2 k €↑
  3. 2023
    Annual accounts 202311,4 k €↓
  4. 2022
    Annual accounts 202223,9 k €↓
  5. 2021
    Annual accounts 202129,6 k €↑
  6. 2020
    Annual accounts 20208 k €↑
  7. 2019
    Annual accounts 20195,9 k €↓
  8. 2018
    Annual accounts 20187,5 k €↓
  9. 2017
    Annual accounts 20178,9 k €↑
  10. 2016
    Annual accounts 20167,9 k €↑
  11. 2015
    Annual accounts 2015-2,3 k €↓
  12. 2014
    Annual accounts 2014-1,3 k €↓
  13. 2013
    Annual accounts 2013413 €↑
  14. 2012
    Annual accounts 2012-13,9 k €↓
  15. 2011
    Annual accounts 20112,5 k €↓
  16. 2010
    Annual accounts 201016,5 k €↑
  17. 2009
    Annual accounts 2009-16,1 k €↑
  18. 2008
    Annual accounts 2008-17,3 k €
  19. 26/09/2007
    IncorporationPrivate limited company