ACTIVE

EMISYL

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

-19,6 k €

-84.6% YoY

Gross margin

12 k €

-22.8% YoY

Equity

518,3 k €

-3.6% YoY

What does EMISYL do?

EMISYL is a Private limited company incorporated in 2008. Its registered office is in Ham-sur-Heure-Nalinnes.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0896.867.938

Incorporation

01/04/2008

Legal form

Private limited company

Registered office

Rue Désiré Thomas(JAM) 7
6120 Ham-sur-Heure-Nalinnes · WallonieSee on map

Contributed capital

12 400,00 €

Latest accounts

31/12/2024

Signals

Solid 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 17 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	12 k €	-22.8%	15,6 k €	-95.8%	374,5 k €	+236%	111,3 k €	-27.3%	153,1 k €	+4.4%	146,7 k €	-4.5%	153,6 k €	-11.9%	174,4 k €	+6.3%	164 k €	-20.8%	207,2 k €	+12.0%	185,1 k €	+3.0%	179,7 k €	-9.0%	197,4 k €	+5.6%	186,9 k €	+9.8%	170,3 k €	-11.3%	192 k €	+5.1%	182,6 k €
EBITDA	11,3 k €	-25.0%	15,1 k €	-95.9%	366,8 k €	+236%	109,3 k €	-27.3%	150,2 k €	+3.2%	145,5 k €	-0.0%	145,6 k €	-11.1%	163,8 k €	+1.6%	161,2 k €	-21.0%	204,2 k €	+10.8%	184,3 k €	+3.0%	178,9 k €	-9.0%	196,6 k €	+6.0%	185,5 k €	+9.6%	169,2 k €	-11.6%	191,3 k €	+5.2%	181,9 k €
Operating result	-16,9 k €	-111%	-8 k €	-102%	343,6 k €	+479%	59,4 k €	-49.5%	117,6 k €	+5.2%	111,9 k €	+1.5%	110,2 k €	-7.0%	118,5 k €	+12.8%	105,1 k €	-25.6%	141,2 k €	+11.8%	126,3 k €	+5.4%	119,9 k €	-11.0%	134,7 k €	+3.8%	129,8 k €	+4.6%	124 k €	-18.8%	152,8 k €	-1.6%	155,2 k €
Net result	-19,6 k €	-84.6%	-10,6 k €	-103%	342,4 k €	+720%	41,8 k €	-50.7%	84,7 k €	+11.7%	75,8 k €	+4.8%	72,3 k €	+617%	10,1 k €	-81.8%	55,3 k €	-34.9%	84,9 k €	+23.8%	68,6 k €	-0.1%	68,7 k €	-14.7%	80,5 k €	+5.3%	76,4 k €	+5.8%	72,2 k €	-23.1%	93,9 k €	-3.0%	96,8 k €
Balance sheet
Equity	518,3 k €	-3.6%	537,9 k €	-1.9%	548,5 k €	+49.9%	365,9 k €	+12.9%	324,1 k €	+5.2%	308 k €	+32.6%	232,3 k €	+45.2%	160 k €	+6.7%	149,9 k €	-38.0%	241,8 k €	+54.1%	156,9 k €	+700%	19,6 k €	-88.6%	172,2 k €	+87.7%	91,7 k €	+499%	15,3 k €	-92.5%	203,1 k €	+86.0%	109,2 k €
Total assets	660,9 k €	-4.3%	690,8 k €	-3.6%	716,4 k €	+55.4%	460,9 k €	-6.6%	493,3 k €	+14.4%	431,1 k €	+1.6%	424,2 k €	-10.2%	472,2 k €	-2.3%	483,1 k €	-8.8%	529,5 k €	-2.6%	543,7 k €	-2.3%	556,4 k €	-2.3%	569,5 k €	+4.3%	545,8 k €	-11.0%	613,1 k €	+15.3%	531,6 k €	+5.7%	502,9 k €
Cash	435,7 k €	-5.1%	459,1 k €	+274%	122,8 k €	+157%	47,8 k €	-72.1%	171,3 k €	+324%	40,4 k €	-20.4%	50,7 k €	-36.7%	80,2 k €	-15.0%	94,3 k €	+15.3%	81,8 k €	+20.6%	67,8 k €	+6.0%	64 k €	+236%	19,1 k €	+193%	6,5 k €	-91.1%	72,9 k €	+93.0%	37,8 k €	-5.8%	40,1 k €
Debts	51,6 k €	-17.8%	62,8 k €	-19.3%	77,9 k €	-18.1%	95,1 k €	-43.8%	169,2 k €	+37.5%	123,1 k €	-35.9%	191,9 k €	-38.5%	312,2 k €	-6.3%	333,2 k €	+15.8%	287,8 k €	-25.6%	386,8 k €	-27.9%	536,8 k €	+35.1%	397,3 k €	-12.5%	454,1 k €	-24.0%	597,8 k €	+82.1%	328,3 k €	-16.6%	393,7 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 2 ended

Active mandates

DAMIEN DETOURNAY

Director · since 24 décembre 2020

Active

Ended mandates

DAMIEN DETOURNAY

Director

Ended

DAMIEN DETOURNAY

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
DETOURNAY BRASSEUR● Active	0782.491.179
O.R.L. BRASSEUR Pascaline● Active	0683.473.480

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/08/2025	31/08/2024	31/08/2023	30/09/2022	30/08/2021	07/09/2020
General meeting	20/06/2025	21/06/2024	16/06/2023	24/06/2022	25/06/2021	19/06/2020
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
Micro model	31/12/2024	20/06/2025	30/08/2025	French	PDF
Micro model	31/12/2023	21/06/2024	31/08/2024	French	PDF
Micro model	31/12/2022	16/06/2023	31/08/2023	French	PDF
Micro model	31/12/2021	24/06/2022	30/09/2022	French	PDF
Micro model	31/12/2020	25/06/2021	30/08/2021	French	PDF
Micro model	31/12/2019	19/06/2020	07/09/2020	French	PDF
Abridged model	31/12/2018	28/06/2019	30/08/2019	French	PDF
Abridged model	31/12/2017	29/06/2018	29/08/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	30/08/2017	French	PDF
Abridged model	31/12/2015	17/06/2016	24/08/2016	French	PDF
Abridged model	31/12/2014	29/06/2015	09/09/2015	French	PDF
Abridged model	31/12/2013	30/06/2014	26/08/2014	French	PDF
Abridged model	31/12/2012	28/06/2013	23/08/2013	French	PDF
Abridged model	31/12/2011	29/06/2012	27/08/2012	French	PDF
Abridged model	31/12/2010	30/06/2011	10/08/2011	French	PDF
Abridged model	31/12/2009	18/06/2010	14/07/2010	French	PDF
Abridged model	31/12/2008	30/06/2009	27/07/2009	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/12/2024 · 1 active · 2 ended

Active mandates

DAMIEN DETOURNAY

Director · since 24 décembre 2020

Active

Ended mandates

DAMIEN DETOURNAY

Director

Ended

DAMIEN DETOURNAY

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates24/02/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DENOMINATION - DIVERS - OBJET
PDF
Mandates27/01/2021
MODIFICATION FORME JURIDIQUE - DIVERS - DEMISSIONS, NOMINATIONS
PDF
Capital / shares15/04/2014
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Capital / shares09/02/2009
CAPITAL, ACTIONS
PDF
Other10/04/2008
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

2024
Annual accounts 2024-19,6 k €↓
2023
Annual accounts 2023-10,6 k €↓
2022
Annual accounts 2022342,4 k €↑
2021
Annual accounts 202141,8 k €↓
2020
Annual accounts 202084,7 k €↑
2019
Annual accounts 201975,8 k €↑
2018
Annual accounts 201872,3 k €↑
2017
Annual accounts 201710,1 k €↓
2016
Annual accounts 201655,3 k €↓
2015
Annual accounts 201584,9 k €↑
2014
Annual accounts 201468,6 k €↓
2013
Annual accounts 201368,7 k €↓
2012
Annual accounts 201280,5 k €↑
2011
Annual accounts 201176,4 k €↑
2010
Annual accounts 201072,2 k €↓
2009
Annual accounts 200993,9 k €↓
2008
Annual accounts 200896,8 k €
01/04/2008
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

EMISYL

Overview

What does EMISYL 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