Skip to content

BUIMMO

Absorbed by INCLUSIO KBO/BCE: BE 0683.524.653 subsidiary of INCLUSIO
BUIMMO
Follow Report

Overview

Lifetime

5 annual accounts with figures on one time axis
peak €112,577 (2022)
€112,577▲ 16.0%
lowest -€40,865 (2019)
€409,487▲ €409,883
peak €726,520 (2022)
€726,520▲ 129%
€28,760▲ 48×
Board5 names since 2022
3 directorsJean-Luc Colson and 2 others
Documentsfilings and deeds
15-06-202346 days before the deadline
2022financial year
Gross margin from €97,091 to €112,577Back to profit: €409,487Registered office moved to Auderghem 07-11Equity from €317,034 to €726,520Debts from €604 to €28,760Investments €36,000

Key points

from the 2022 annual accounts, the last ones filed

Equity

€726,520 ▲ 129%
€317,0002021€727,0002022

Equity rose in 2022 from €317,034 to €726,520.

Investments

€36,000 9.0 × depreciation

Green is investment, beige is depreciation.

Filings

5 annual accounts 1 late
AprilJune31 JulyOctober201820202022

The 2018 accounts came 48 days late. The other four were filed on time.

No score

Board and ownership

JL
Jean-Luc Colson
Director
LV
Lionel Van Rillaer
Director
DB
Deloitte Bedrijfsrevisoren/Réviseurs d’Entreprises
Auditor, Vandeweyer Ben
Board & ownership

Recent changes

Merger: absorbed by Inclusio Dissolution of the company · Dissolved without liquidation · Inclusio holds all the shares · General meeting of 22-11-2023 · Gazette deed
Merger proposal: to be absorbed by INCLUSIO INCLUSIO holds all the shares · Gazette deed
Resignation: Marc Brisack (director) Board meeting of 01-08-2023 · Gazette deed
Registered office moved to Auderghem New registered office: Avenue Herrmann-Debroux 40, 1160 Auderghem · Resignation: Jean Didier BUISSET (director) · Appointments: Jean-Luc Colson, Lionel Van Rillaer, Marc Brisack and Deloitte Bedrijfsrevisoren BV (statutory auditor) · General meeting of 19-10-2022 · Gazette deed
All 14 events

Official details

Source: KBO
Status
Absorbed by INCLUSIOmerger by absorption, January 2024
Activity
“La société a pour objet, tant en Belgique qu'à l'étranger, l'activité de gérance et…” (deed in French)From the articles, 5 activitiesNo NACE code in the KBO yet
Financial year end
31 December
Peppol
Not found in the Peppol Directory
Company details

Annual accounts 2022

€112,577▲ 16.0%
≈ €290,000estimated
€409,487
€726,520▲ 129%
€849,416▲ 0.2%
Filing
Filed on 15-06-2023
Financials

Insights on BUIMMO

Absorbed by INCLUSIO in January 2024. The last annual accounts are for financial year 2022. The company was dissolved without liquidation.

Sources: KBO register, filings at the National Bank, Belgian Official Gazette.

Financials

Annual accounts 2022

full format, filed on 15-06-2023, 46 days before the deadline
€112,577
▲ 16.0%
€543,583
▲ €549,819
€409,487
▲ €409,883
€414,202
▼ 12.4%
85.5%
▲ 48.1 percentage points
15.40

The turnover shown is an estimate from the gross margin.

Turnover ≈ €290,000. Estimated: probably between €170,000 and €540,000.

Balance sheet

balance sheet total €849,416 on 31-12-2022
What the company ownsHow it is paid for

in euro

in euro

Filed annual accounts

as filed with the National Bank, click a year to choose it
Line Trend20222021202020192018
Balance sheet: assets
20/58 849,416847,637753,034669,851581,717
21/28 406,454374,444382,423390,402398,381
22/27 406,454374,444382,423390,402398,381
22 148,370374,444382,423390,402398,381
27 258,084----
29/58 442,962473,194370,611279,449183,336
40/41 440,819344,136344,136179,13694,136
40 94,13694,13694,13694,13694,136
41 346,683250,000250,00085,000-
54/58 2,143129,05826,475100,31389,200
Balance sheet: equity and liabilities
10/49 849,416847,637753,034669,851581,717
10/15 726,520317,034317,430269,569310,434
10/11 288,240288,240288,240288,240288,240
10 -288,240---
100 -288,240288,240288,240288,240
13 11,99711,99711,99711,99711,997
130/1 2,8822,8822,882--
130 -2,8822,8822,8822,882
1311 2,882----
133 9,1159,1159,1159,1159,115
14 426,28316,79617,193-30,66910,197
16 94,136530,000435,000400,000271,000
160/5 94,136530,000435,000400,000271,000
162 94,136530,000435,000400,000271,000
17/49 28,760604604283283
42/48 28,760604604283283
44 28,1563333331212
440/4 28,1563333331212
47/48 604270270270270
Income statement
9900 112,57797,09190,85296,47389,279
630 3,9907,9797,9797,9797,979
635/8 -435,86495,00035,000129,00090,000
640/8 868348-348348
9901 543,583-6,23647,873-40,854-9,047
75/76B 9,2495,875---
75 9,2495,875---
65/66B 4735121214
65 4735121214
9903 552,785-39647,861-40,865-9,061
67/77 143,298----
9904 409,487-39647,861-40,865-9,061
9905 409,487-39647,861-40,865-9,061
Appropriation of the result
9906 426,28316,79617,193-30,66910,197
14P 16,79617,193---
Document PDFPDFPDFPDFPDF

The notes to these accounts have 5 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).

Source: Annual accounts 2022 (PDF), filed on 15-06-2023.

Download as CSV

Filings

each dot is a set of accounts, on the day it reached the National Bank
Financial year Type Filed Reference Document
31-12-2022 full format 15-06-2023 2023-00132806 PDF
31-12-2021 full format 21-07-2022 2022-20234534 PDF
31-12-2020 micro format 30-06-2021 2021-28400440 PDF
31-12-2019 micro format 27-07-2020 2020-36000583 PDF
31-12-2018 micro format 17-09-2019 2019-64700179 PDF

Key figures and ratios

per financial year, computed from the annual accounts
Line Trend20222021202020192018
547,5731,74355,852-32,875-1,068
413,4767,58355,840-32,886-1,082
36,000000-
-126,914102,583-73,83811,114-
414,202472,590370,007279,167183,053
85.5%37.4%42.2%40.2%53.4%
15.40----
0.040.000.000.000.00
56.4%-0.1%15.1%-15.2%-2.9%
48.2%0.0%6.4%-6.1%-1.6%
over 10049.66---

EBIT margin: not included in this filing.

A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.

Investments

fixed assets acquired
Item20222021
Tangible fixed assets€36,000-
€3,990€7,979

Source: notes to the 2021 to 2022 annual accounts (statement of fixed assets)

Insights on BUIMMO

The operating result for 2022 is a profit of €543,583, after a loss of €6,236 in 2021. It is the highest result since 2018.

Debt's share of the balance-sheet total rises from 0.1% to 3.4%. Equity and debt are higher.

Board & ownership

Last board

2 directors, 1 auditor, last change in 2023
Jean-Luc Colson
Director
appointed by deed of 07-11-2022 term until the 2026 general meeting
Lionel Van Rillaer
Director
appointed by deed of 07-11-2022 term until the 2026 general meeting
Deloitte Bedrijfsrevisoren/Réviseurs d’Entreprises
Statutory auditor, permanent representative Vandeweyer Ben
appointed by deed of 07-11-2022

Office holders in the KBO →

Mandates through the years

5 names, the dashed line is today
Jean-Luc Colson
Director
Lionel Van Rillaer
Director
Deloitte Bedrijfsrevisoren/Réviseurs d’Entreprises
Statutory auditor
Marc Brisack
Director
Jean Didier BUISSET
Director
BoardEarliermandate already running before its first mention
Mandates as a list
  • Jean-Luc Colson
    • Director, from 19-10-2022 to date
  • Lionel Van Rillaer
    • Director, from 19-10-2022 to date
  • Deloitte Bedrijfsrevisoren/Réviseurs d’Entreprises
    • Statutory auditor, from 19-10-2022 to date
  • Marc Brisack
    • Director, from 19-10-2022 to 31-07-2023
  • Jean Didier BUISSET
    • Director, until 07-11-2022

See the board, name and registered office on a given date →

Control

Parent
INCLUSIO
Source: deed 29-01-2024
100%
This company
BUIMMO
Equity €726,520
Profit €409,487 in 2022

Capital

Capital
€288,240.16
Shares
50,300
Contribution per share
€5.73
Equity per share
€14.44 in 2022
Source
deed of 25-08-2023

Capital transactions

Shareholders according to the deeds
Stated in the deed deed of 29-01-2024 ↗
Stated in the deed deed of 25-08-2023 ↗
Capital over time
  1. 25-08-2023 Capital stated in the deed · €288,240.16 · 50,300 shares

Network & group

Parent

INCLUSIO
0840.020.295 · 100% of the shares · equity €83.8m · loss €1.7m (2019)

Acquisitions and mergers

1 transaction
Taken over by:INCLUSIO
BE 0840.020.295merger by absorption · Gazette deed of 29-01-2024 (4 deeds)

Connections & network

2 last directors
Depth

The network starts from the directors of BUIMMO. Every other company they run is a node.

This company Company Director Shareholding +N: links not shown yet Click a node to look further, drag to arrange, zoom with the mouse wheel.

Timeline

Timeline

14 events since 2017
2024
Merger: absorbed by InclusioDissolution of the company · Dissolved without liquidation · Inclusio holds all the shares · General meeting of 22-11-20235 points ▸
  • General meeting, 22-11-2023
  • Accounting effect, 01-01-2023
  • Inclusio holds all the shares
  • Power of attorney, BOSMANS André
  • Power of attorney, SIMONT Adeline
  • The deed holds 13 more points.

Open the deed in the Belgian Official Gazette

2023
Merger proposal: to be absorbed by INCLUSIOINCLUSIO holds all the shares5 points ▸
  • INCLUSIO holds all the shares
  • Capital, €288,240.16, 50,300 shares
  • Capital, €147,590,600.92, 7,428,347 shares
  • Accounting effect, 01-01-2023
  • Net-asset statement, 31-12-2022, 28760.22
  • The deed holds 10 more points.

Open the deed in the Belgian Official Gazette

Resignation: Marc Brisack (director)Board meeting of 01-08-20232 points ▸

Open the deed in the Belgian Official Gazette

Annual accounts 2022 filed PDFfull format · 46 days before the deadline
2022
Back to profit net €409,487 The net result is €409,487, after one loss-making year.
Equity above €500,000 equity €726,520 ▲129% Equity rises from €317,034 to €726,520.
Registered office moved to AuderghemNew registered office: Avenue Herrmann-Debroux 40, 1160 Auderghem · Resignation: Jean Didier BUISSET (director) · Appointments: Jean-Luc Colson, Lionel Van Rillaer, Marc Brisack and Deloitte Bedrijfsrevisoren BV (statutory auditor) · General meeting of 19-10-20228 points ▸

Open the deed in the Belgian Official Gazette

Annual accounts 2021 filed PDFfull format · 10 days before the deadline
2021
Annual accounts 2020 filed PDFmicro format · 31 days before the deadline
2020
Back to profit net €47,861 The net result is €47,861, after 2 loss-making years.
Annual accounts 2019 filed PDFmicro format · 4 days before the deadline
2019
Weakest financial year net -€40,865 The net result drops to -€40,865, the lowest from 2018 to 2022.
Annual accounts 2018 filed PDFmicro format · 48 days late
2017
Incorporation PDF5 publications in the Belgian Official Gazette, the last on 29-01-2024

Financial milestones sit on the financial year-end date, not the filing date.

Sources: Publications in the Belgian Official GazetteFilings with the National Bank

History

In 2022 the registered office moved to Auderghem.1 Today the board has 2 members.1 In 2024 BUIMMO was absorbed by merger into INCLUSIO.2

  1. 1Belgian Official Gazette, 07-11-2022
  2. 2Belgian Official Gazette, 29-01-2024

Company details

Purpose according to the articles of association

PurposeThe purpose describes the activities the company may carry out under its articles.
“La société a pour objet, tant en Belgique qu'à l'étranger, l'activité de gérance et de promotion immobilière, de construction et de vente de…”
5 activities
  1. La société a pour objet, tant en Belgique qu'à l'étranger, l'activité de gérance et de promotion immobilière, de construction et de vente de tous immeubles à usage d'habitation, commercial, industriel ou professionnel au sens le plus large du terme.
  2. Elle aura aussi pour objet l'exécution de toutes transactions immobilières, l'acquisition d'immeubles en vue de leur revente, ainsi que toutes opérations de leasing immobilier, la conclusion de droits de superficie ou d'emphytéose, la renonciation au droit d'accession au profit de tiers.
  3. La société peut s'intéresser par voie d'apport, de fusion, de scission, de participation, de souscription et par tout autre moyen, de toutes sociétés, entreprises ou associations ayant un objet analogue ou connexe au sien ou de nature à favoriser la réalisation de son objet.
  4. Elle peut, de façon générale, accomplir toutes opérations commerciale, industrielle, financière, mobilière et immobilière généralement quelconques se rapportant directement ou indirectement à son objet à tous autres objets similaires ou connexes de nature à favoriser, directement ou indirectement, le but poursuivi par la société, son extension ou son développement.
  5. La société peut accepter et exercer un mandat d'administrateur, de gérant ou de liquidateur dans toutes sociétés, quel que soit son objet social.

Articles of association, deed of 25-08-2023 (in French)

Inactive

Absorbed by INCLUSIO in January 2024

BUIMMO is no longer in the KBO register. INCLUSIO took it over in a merger by absorption, published in the Belgian Official Gazette on 29 January 2024.

Status
Inactive
Reason
Merger by absorptionBelgian Official Gazette, 29 January 2024 · deed
Absorbed by
INCLUSIO · 0840.020.295
Last annual accounts
financial year to 31 December 2022
Last registered office
Avenue Hermann-Debroux 40, 1160 Auderghemas published on 29 January 2024
Legal form
Private limited company (pre-2019)
First annual accounts
financial year 2018
Official KBO record

We would like to set cookies. That happens only with your consent. What we measure