ACTIVE

Bopage

Export PDF
Financial year 2025 · closed on 30/06/2025
Net result
18,9 k €
-29.0% YoY
Gross margin
68,2 k €
+2.3% YoY
Equity
255,8 k €
+8.0% YoY

What does Bopage do?

Bopage is a Private limited company incorporated in 2007. Its main activity is: Manufacture of central heating radiators and boilers. Its registered office is in Damme.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0894.577.550
Incorporation
31/12/2007
Legal form
Private limited company
Registered office
Zwinstraat 36
8340 Damme · FlandreSee on map
Contributed capital
14 260,00 €
Latest accounts
30/06/2025
Activities (NACE)
25210Manufacture of central heating radiators and boilers· main25210Manufacture of central heating radiators and boilers25300Manufacture of steam generators, except central heating hot water boilers25991Manufacture of other fabricated metal products n.e.c.25991Manufacture of other fabricated metal products n.e.c.43221Plumbing, heat and air-conditioning installation+7
Joint committees (1)
  • 124
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 13 financial years

2025202420232022202120202019201820172016201520142013
Income statement
Gross margin68,2 k €66,7 k €89,9 k €73,2 k €118,6 k €36,4 k €32 k €43,9 k €66,6 k €70,5 k €30,1 k €1,8 k €11,3 k €
EBITDA67,2 k €66 k €77,8 k €60,7 k €110,9 k €36 k €32,3 k €42,9 k €61,8 k €63 k €30 k €690,8 €10,3 k €
Operating result29,7 k €43 k €53,6 k €30,6 k €85,6 k €22,5 k €19,1 k €33,9 k €57,6 k €57,2 k €30 k €-5,4 k €4,2 k €
Net result18,9 k €26,6 k €34,8 k €22,6 k €69,5 k €22,9 k €20,4 k €26,5 k €45,5 k €44,4 k €19,7 k €-5,3 k €2,9 k €
Balance sheet
Equity255,8 k €236,9 k €210,4 k €175,5 k €168,7 k €115,1 k €107,9 k €103,3 k €91,8 k €61,2 k €36,8 k €12 k €17,3 k €
Total assets386,2 k €371,5 k €383,6 k €340,1 k €340 k €246,8 k €253,4 k €198,3 k €181,2 k €118,5 k €53,2 k €27,5 k €33,8 k €
Cash6 k €636,1 €168,3 €–2,6 k €14,8 k €39,9 k €26,6 k €33,4 k €19,1 k €28,7 €1,6 k €1,5 k €
Debts112,2 k €134,1 k €173,2 k €164,6 k €171,3 k €131,7 k €145,5 k €95 k €89,4 k €57,3 k €13,9 k €15,6 k €16,5 k €
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 30/06/2025 · 1 active · 3 ended

Active mandates

Sam Bopage

Bestuurder · since 31 juillet 2015

Active

Ended mandates

Sam Bopage

Director

Ended
Sam Bopage

Manager

Ended
Tom Maenhout

Manager

Ended
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/07/202401/07/202301/07/202201/07/202101/07/202001/07/2019
Closing of the financial year30/06/202530/06/202430/06/202330/06/202230/06/202130/06/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date24/06/202608/10/202529/02/202412/04/202329/03/202226/02/2021
General meeting20/12/202521/12/202416/12/202317/12/202218/12/202119/12/2020
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

13 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model30/06/202520/12/202524/06/2026DutchPDF
Micro model30/06/202421/12/202408/10/2025DutchPDF
Micro model30/06/202316/12/202329/02/2024DutchPDF
Micro model30/06/202217/12/202212/04/2023DutchPDF
Micro model30/06/202118/12/202129/03/2022DutchPDF
Micro model30/06/202019/12/202026/02/2021DutchPDF
Micro model30/06/201921/12/201906/02/2020DutchPDF
Micro model30/06/201815/12/201828/02/2019DutchPDF
Micro model30/06/201716/12/201728/02/2018DutchPDF
Abridged model30/06/201617/12/201628/02/2017DutchPDF
Abridged model30/06/201519/12/201522/01/2016DutchPDF
Abridged model30/06/201420/12/201430/01/2015DutchPDF
Abridged model30/06/201321/12/201324/01/2014DutchPDF
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 30/06/2025 · 1 active · 3 ended

Active mandates

Sam Bopage

Bestuurder · since 31 juillet 2015

Active

Ended mandates

Sam Bopage

Director

Ended
Sam Bopage

Manager

Ended
Tom Maenhout

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates20/12/2023
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM - DIVERSEN - ONTSLAGEN - BENOEMINGEN
    PDF
  • Mandates14/08/2015
    BENAMING - MAATSCHAPPELIJKE ZETEL - DOEL - ONTSLAGEN - BENOEMINGEN
    PDF
  • Mandates12/04/2013
    ONTSLAGEN - BENOEMINGEN
    PDF
  • Registered office23/08/2012
    BENAMING - MAATSCHAPPELIJKE ZETEL - DOEL - KAPITAAL - AANDELEN - ALGEMENE VERGADERING - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM
    PDF
  • Other09/01/2008
    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

Timeline

  1. 2025
    Annual accounts 202518,9 k €↓
  2. 2024
    Annual accounts 202426,6 k €↓
  3. 2023
    Annual accounts 202334,8 k €↑
  4. 2022
    Annual accounts 202222,6 k €↓
  5. 2021
    Annual accounts 202169,5 k €↑
  6. 2020
    Annual accounts 202022,9 k €↑
  7. 2019
    Annual accounts 201920,4 k €↓
  8. 2018
    Annual accounts 201826,5 k €↓
  9. 2017
    Annual accounts 201745,5 k €↑
  10. 2016
    Annual accounts 201644,4 k €↑
  11. 2015
    Annual accounts 201519,7 k €↑
  12. 2014
    Annual accounts 2014-5,3 k €↓
  13. 2013
    Annual accounts 20132,9 k €
  14. 31/12/2007
    IncorporationPrivate limited company