ACTIVE

PROPIMO

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

486,8 €

-99.4% YoY

Gross margin

22,8 k €

-71.5% YoY

Equity

-84,2 k €

+0.6% YoY

What does PROPIMO do?

PROPIMO is a Private limited company incorporated in 2007. Its main activity is: Fitness facilities. Its registered office is in Etterbeek.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0893.331.396

Incorporation

08/11/2007

Legal form

Private limited company

Registered office

Avenue de Tervueren 81
1040 Etterbeek · BruxellesSee on map

Contributed capital

1 100 000,00 €

Latest accounts

30/06/2025

Activities (NACE)

93130Fitness facilities· main 93130Fitness facilities 93199Other sports activities 93199Other sports activities

Signals

ProfitablePositive 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 17 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009
Income statement
Gross margin	22,8 k €	-71.5%	80,2 k €	+60.0%	50,1 k €	+26.7%	39,6 k €	+115%	18,4 k €	+244%	-12,8 k €	+57.6%	-30,2 k €	+10.9%	-33,9 k €	+47.7%	-64,7 k €	-470%	17,5 k €	-81.1%	92,7 k €	+7.1%	86,5 k €	+0.2%	86,4 k €	+330%	-37,5 k €	-682%	6,4 k €	-44.1%	11,5 k €	+150%	-23 k €
EBITDA	22,4 k €	-71.9%	79,7 k €	+60.2%	49,8 k €	+29.1%	38,6 k €	+148%	15,6 k €	+203%	-15,2 k €	+56.8%	-35,2 k €	+13.0%	-40,4 k €	+37.9%	-65,1 k €	-41.1%	-46,1 k €	-5439%	864 €	+106%	-14,7 k €	-60.9%	-9,1 k €	+91.1%	-102,5 k €	+39.4%	-169,1 k €	-69.6%	-99,7 k €	+54.3%	-218,4 k €
Operating result	22,4 k €	-71.9%	79,7 k €	+60.2%	49,8 k €	+29.1%	38,6 k €	+148%	15,6 k €	+203%	-15,2 k €	+56.8%	-35,2 k €	+13.0%	-40,4 k €	+39.0%	-66,2 k €	+53.9%	-143,6 k €	-421%	-27,6 k €	+37.8%	-44,3 k €	-31.8%	-33,6 k €	+78.7%	-157,8 k €	+25.3%	-211,2 k €	-77.3%	-119,1 k €	+53.3%	-254,9 k €
Net result	486,8 €	-99.4%	76 k €	+67.9%	45,3 k €	+32.3%	34,2 k €	+571%	5,1 k €	+121%	-24,2 k €	+52.5%	-51 k €	-9.0%	-46,8 k €	+32.5%	-69,3 k €	+53.1%	-147,6 k €	-349%	-32,9 k €	+40.7%	-55,4 k €	+22.7%	-71,8 k €	+64.3%	-200,8 k €	+8.8%	-220,2 k €	-53.0%	-143,9 k €	+48.8%	-281,4 k €
Balance sheet
Equity	-84,2 k €	+0.6%	-84,7 k €	+47.3%	-160,7 k €	+22.0%	-206 k €	+14.2%	-240,2 k €	+2.1%	-245,3 k €	-11.0%	-221 k €	-30.0%	-170,1 k €	-37.9%	-123,3 k €	+65.2%	-354 k €	-71.5%	-206,4 k €	-19.0%	-173,5 k €	-47.0%	-118,1 k €	+85.3%	-804,3 k €	-28.8%	-624,6 k €	-54.5%	-404,3 k €	-55.3%	-260,4 k €
Total assets	238,3 k €	-14.7%	279,5 k €	-7.7%	302,7 k €	+8.7%	278,6 k €	-4.0%	290,4 k €	-4.4%	303,8 k €	-71.8%	1,1 M €	+0.7%	1,1 M €	+13.4%	944,9 k €	+1964%	45,8 k €	-79.2%	219,6 k €	-10.5%	245,3 k €	-26.7%	334,9 k €	+33.9%	250,1 k €	-25.0%	333,6 k €	+18.4%	281,9 k €	-5.6%	298,5 k €
Cash	875,8 €	-22.8%	1,1 k €	+178%	409 €	-74.8%	1,6 k €	-3.2%	1,7 k €	-89.9%	16,6 k €	-4.7%	17,4 k €	-4.7%	18,2 k €	+12.0%	16,3 k €	-36.4%	25,6 k €	-38.1%	41,4 k €	-13.3%	47,7 k €	-61.6%	124,3 k €	+329%	29 k €	+161%	11,1 k €	+234%	3,3 k €	-83.5%	20 k €
Debts	260,4 k €	-13.6%	301,3 k €	-19.2%	373 k €	-6.3%	398,1 k €	-11.2%	448,1 k €	-5.2%	472,9 k €	-61.6%	1,2 M €	+7.0%	1,2 M €	+15.2%	998,9 k €	+198%	335,7 k €	+6.1%	316,5 k €	+0.8%	314,1 k €	-11.0%	352,9 k €	-63.5%	966,9 k €	+2.3%	944,9 k €	+42.6%	662,5 k €	+21.7%	544,3 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		2,2 ETP	-18.5%	2,7 ETP	-10.0%	3,0 ETP	+42.9%	2,1 ETP	-8.7%	2,3 ETP	-42.5%	4,0 ETP	+48.1%	2,7 ETP	0.0%	2,7 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 30/06/2025 · 1 active · 8 ended

Active mandates

PARPIMO

Managing director · 0476.329.980

Represented by Pierre Moorkens

Active

Ended mandates

PARPIMO

Director · since 05 septembre 2022 · 0476.329.980

Represented by Pierre Moorkens

Ended

PARPIMO

Managing director · since 05 septembre 2022 · 0476.329.980

Represented by Pierre Moorkens

Ended

Carlos Buchanan

Manager · since 01 avril 2013 · until 14 octobre 2016

Ended

Carlos Buchanan

Manager · since 01 avril 2013

Ended

At this address

Other companies at this address

Company	CBE no.
DAREBE● Active	0894.770.164
DB IMMO● Active	0846.226.614
FAIRE L'EVENEMENT - Conseil en communication événementielle● Active	0424.853.763
FONDATION AGORAVOX● Active	0899.605.615
Fondation d'utilité publique THERESE MOORKENS● Active	0449.591.931
FONDATION M● Active	0892.299.931
INSTITUTE OF NEUROCOGNITIVISM● Active	0820.985.432
INSTITUTE OF NEUROCOGNITIVISM BELUX● Active	0828.284.582
LLNIMMO● Active	0865.333.238
PARPIMO● Active	0476.329.980

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	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	08/02/2026	30/01/2025	24/01/2024	27/01/2023	26/01/2022	28/01/2021
General meeting	31/12/2025	31/12/2024	29/12/2023	28/12/2022	28/12/2021	29/12/2020
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2025	31/12/2025	08/02/2026	French	PDF
Abridged model	30/06/2024	31/12/2024	30/01/2025	French	PDF
Abridged model	30/06/2023	29/12/2023	24/01/2024	French	PDF
Abridged model	30/06/2022	28/12/2022	27/01/2023	French	PDF
Abridged model	30/06/2021	28/12/2021	26/01/2022	Dutch	PDF
Abridged model	30/06/2020	29/12/2020	28/01/2021	Dutch	PDF
Micro model	30/06/2019	14/12/2019	14/01/2020	Dutch	PDF
Micro model	30/06/2018	07/12/2018	07/01/2019	Dutch	PDF
Micro model	30/06/2017	14/12/2017	15/01/2018	Dutch	PDF
Abridged model	30/06/2016	08/11/2016	27/01/2017	Dutch	PDF
Abridged model	30/06/2015	10/11/2015	31/12/2015	Dutch	PDF
Abridged model	30/06/2014	12/11/2014	21/01/2015	Dutch	PDF
Abridged model	30/06/2013	12/11/2013	13/02/2014	Dutch	PDF
Abridged model	30/06/2012	13/11/2012	20/02/2013	Dutch	PDF
Abridged model	30/09/2011	13/03/2012	27/04/2012	Dutch	PDF
Abridged model	30/09/2010	08/03/2011	29/04/2011	Dutch	PDF
Abridged model	30/09/2009	09/03/2010	30/03/2010	Dutch	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 30/06/2025 · 1 active · 8 ended

Active mandates

PARPIMO

Managing director · 0476.329.980

Represented by Pierre Moorkens

Active

Ended mandates

PARPIMO

Director · since 05 septembre 2022 · 0476.329.980

Represented by Pierre Moorkens

Ended

PARPIMO

Managing director · since 05 septembre 2022 · 0476.329.980

Represented by Pierre Moorkens

Ended

Carlos Buchanan

Manager · since 01 avril 2013 · until 14 octobre 2016

Ended

Carlos Buchanan

Manager · since 01 avril 2013

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other08/06/2023
ANNEE COMPTABLE
PDF
Mandates07/09/2022
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DOEL - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
PDF
Mandates17/11/2016
BENAMING - MAATSCHAPPELIJKE ZETEL - DOEL - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN
PDF
Mandates23/08/2013
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM
PDF
Mandates16/05/2013
ONTSLAGEN - BENOEMINGEN
PDF
Mandates28/06/2012
MAATSCHAPPELIJKE ZETEL - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - BOEKJAAR - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Other20/11/2007
RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
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 2025486,8 €↓
2024
Annual accounts 202476 k €↑
2023
Annual accounts 202345,3 k €↑
2022
Annual accounts 202234,2 k €↑
2021
Annual accounts 20215,1 k €↑
2020
Annual accounts 2020-24,2 k €↑
2019
Annual accounts 2019-51 k €↓
2018
Annual accounts 2018-46,8 k €↑
2017
Annual accounts 2017-69,3 k €↑
2016
Annual accounts 2016-147,6 k €↓
2015
Annual accounts 2015-32,9 k €↑
2014
Annual accounts 2014-55,4 k €↑
2013
Annual accounts 2013-71,8 k €↑
2012
Annual accounts 2012-200,8 k €↑
2011
Annual accounts 2011-220,2 k €↓
2010
Annual accounts 2010-143,9 k €↑
2009
Annual accounts 2009-281,4 k €
08/11/2007
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

PROPIMO

Overview

What does PROPIMO do?

Trend over 17 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