ACTIVE

FRANKI

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-594,4 k €

-125.7% YoY

Revenue

97,9 M €

+10.8% YoY

Equity

10 M €

-5.7% YoY

Workforce

140,7 ETP

-3.6% YoY

What does FRANKI do?

FRANKI is a Public limited company incorporated in 1968. Its registered office is in Flémalle. It employs on average 140,7 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0402.973.335

Incorporation

21/02/1968

Legal form

Public limited company

Registered office

Chemin des Moissons 10
4400 Flémalle · WallonieSee on map

Contributed capital

12 275 000,00 €

Latest accounts

31/12/2025

Average workforce

140,7 ETP

Joint committees (3)

Contacts

3 public details availableLog in to view

Signals

Good liquidityPositive EBITDAHealthy social debtsHigh revenue

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 15 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011
Income statement
Revenue	97,9 M €	+10.8%	88,4 M €	+10.1%	80,3 M €	+12.1%	71,6 M €	+20.9%	59,2 M €	-21.1%	75 M €	-41.2%	127,6 M €	-3.9%	132,7 M €	+5.1%	126,3 M €	+19.8%	105,4 M €	-8.3%	115 M €	-8.8%	126 M €	+10.6%	114 M €	-20.5%	143,3 M €	+23.1%	116,4 M €
EBITDA	387,8 k €	-89.5%	3,7 M €	+8.8%	3,4 M €	+77.0%	1,9 M €	+156%	-3,4 M €	+31.7%	-5 M €	-243%	3,5 M €	+167%	-5,2 M €	-314%	2,4 M €	+15.5%	2,1 M €	+2.3%	2,1 M €	-16.1%	2,5 M €	+14.0%	2,2 M €	-31.7%	3,2 M €	+36.4%	2,3 M €
Operating result	19,7 k €	-99.4%	3,3 M €	+9.4%	3 M €	+92.6%	1,6 M €	+143%	-3,7 M €	+34.1%	-5,6 M €	-288%	3 M €	+152%	-5,8 M €	-418%	1,8 M €	+30.1%	1,4 M €	+17.8%	1,2 M €	-25.6%	1,6 M €	+34.8%	1,2 M €	-16.5%	1,4 M €	+2.4%	1,4 M €
Net result	-594,4 k €	-126%	2,3 M €	+17.1%	2 M €	+782%	224 k €	+105%	-4,7 M €	+26.5%	-6,4 M €	-560%	1,4 M €	+120%	-7 M €	-2189%	335 k €	+4070%	8 k €	-49.0%	15,7 k €	-95.4%	339,7 k €	+139%	142,3 k €	-63.8%	393,2 k €	-58.3%	943,6 k €
Balance sheet
Equity	10 M €	-5.7%	10,6 M €	+27.8%	8,3 M €	+31.0%	6,3 M €	+199%	2,1 M €	-69.0%	6,8 M €	+67.7%	4,1 M €	+51.5%	2,7 M €	-55.8%	6,1 M €	+5.7%	5,8 M €	+0.0%	5,8 M €	+0.1%	5,8 M €	+6.1%	5,4 M €	+6.7%	5,1 M €	+8.4%	4,7 M €
Total assets	39,1 M €	-6.3%	41,7 M €	-6.3%	44,5 M €	-3.8%	46,3 M €	+15.6%	40 M €	-15.8%	47,6 M €	-26.7%	64,9 M €	-11.9%	73,7 M €	+25.6%	58,7 M €	+6.3%	55,2 M €	+21.0%	45,6 M €	-10.9%	51,2 M €	+12.0%	45,7 M €	+1.0%	45,3 M €	+7.6%	42,1 M €
Cash	4,1 M €	+126%	1,8 M €	-38.4%	3 M €	-49.5%	5,9 M €	+132%	2,5 M €	+59.4%	1,6 M €	-80.3%	8,1 M €	+87.3%	4,3 M €	+79.4%	2,4 M €	+40.1%	1,7 M €	-42.8%	3 M €	+26.5%	2,4 M €	+547%	364,7 k €	-70.2%	1,2 M €	+1.0%	1,2 M €
Debts	28,6 M €	-6.5%	30,6 M €	-14.7%	35,9 M €	-9.6%	39,7 M €	+5.2%	37,7 M €	-6.3%	40,3 M €	-33.4%	60,5 M €	-14.2%	70,6 M €	+34.7%	52,4 M €	+6.5%	49,2 M €	+23.6%	39,8 M €	-12.4%	45,4 M €	+12.8%	40,3 M €	+0.4%	40,1 M €	+7.9%	37,2 M €
Other
Workforce	140,7 ETP	-3.6%	146,0 ETP	-9.1%	160,6 ETP	-1.7%	163,3 ETP	-12.3%	186,2 ETP	-18.1%	227,3 ETP	-9.2%	250,2 ETP	-3.4%	258,9 ETP	-0.6%	260,5 ETP	-0.1%	260,7 ETP	-8.0%	283,3 ETP	-8.2%	308,7 ETP	-4.6%	323,7 ETP	-3.4%	335,1 ETP	+12.2%	298,7 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 6 active · 18 ended

Active mandates

Sidharta Consulting

Director · since 30 juin 2023 · until 26 juin 2026 · 0717.630.150

Represented by Django Liénart

Active

MaNaJo Beheer

Managing director · since 09 janvier 2023 · until 26 juin 2026 · 0697.993.984

Represented by Marc Jonckheere

Active

Johannes Willemen

Director · since 20 mai 2020 · until 26 juin 2026

Active

NOSHAQ

Director · since 20 mai 2020 · until 26 juin 2026 · 0426.624.509

Represented by Fabian Marcq

Active

Tom Willemen

Managing director · since 20 mai 2020 · until 26 juin 2026

Active

Wallonie Entreprendre

Director · since 20 mai 2020 · until 26 juin 2026 · 0793.630.244

Represented by Alexis Van Lede

Active

Ended mandates

Sidharta Consulting

Director · since 30 juin 2023 · until 30 juin 2026 · 0717.630.150

Ended

MaNaJo Beheer

Managing director · since 09 janvier 2023 · until 20 mai 2026 · 0697.993.984

Represented by Marc Jonckheere

Ended

Johannes Willemen

Chairman of the board of directors · since 20 mai 2020 · until 20 mai 2026

Ended

Johannes Willemen

Managing director · since 20 mai 2020 · until 20 mai 2026

Ended

At this address

Other companies at this address

Company	CBE no.
ASSM Franki- Koeckelberg- Galère● Active	0680.595.055
DALTECNIC● Active	0474.642.279
DUCHENE - FRANKI Ecluse Ampsin● Active	0696.956.084
Franki - Aswebo● Active	0524.848.786
FRANKI - BESIX● Active	0666.745.732
FRANKI - DE COCK● Active	0711.730.273
FRANKI - MOURY● Active	0665.881.343
FRANKI - MOURY / FARAH 2● Active	0725.495.860
FRANKI - SERBI / CIRCUS● Active	0678.388.108
FRANKI - STALLAERT -SIGTRACO -TRBA● Active	0670.537.145
FRANKI - WILLEMEN / VOTTEM● Active	0677.770.969
SM Coronmeuse-Bâtiments● Active	0774.438.595
SM DUCHENE-FRANKI NAMUR GARE DES BUS● Active	0662.641.147
SM FRANKI - 4M ENGINEERING● Active	0650.643.138
SM FRANKI-ACLAGRO● Active	0705.964.218
SM FRANKI - ACLAGRO - ENVISAN● Active	0724.489.139
SM FRANKI_CIT BLATON● Active	0548.863.810
SM FRANKI - CORDEEL● Active	0835.575.222
SM FRANKI_DUCHENE● Liquidation	0600.799.192
SM FRANKI - FABRICOM● Active	0830.708.790

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full model
Start of the financial year	01/01/2025	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020
Closing of the financial year	31/12/2025	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	06/08/2026	03/07/2025	25/10/2024	21/08/2023	09/09/2022	25/06/2021
General meeting	26/06/2026	03/06/2025	04/06/2024	30/06/2023	24/08/2022	03/06/2021
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

23 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	26/06/2026	06/08/2026	French	PDF
Full model	31/12/2024	03/06/2025	03/07/2025	French	PDF
Full modelCorrection	31/12/2023	04/06/2024	25/10/2024	French	PDF
Full modelCorrection	31/12/2023	04/06/2024	16/09/2024	French	PDF
Full model	31/12/2023	04/06/2024	19/06/2024	French	PDF
Full model	31/12/2022	30/06/2023	21/08/2023	French	PDF
Full model	31/12/2021	24/08/2022	09/09/2022	French	PDF
Full model	31/12/2020	03/06/2021	25/06/2021	French	PDF
Full model	31/12/2019	12/05/2020	10/07/2020	French	PDF
Full model	31/12/2018	14/05/2019	12/11/2019	French	PDF
Full modelCorrection	31/12/2017	19/09/2018	26/08/2019	French	PDF
Full model	31/12/2017	08/05/2018	27/06/2018	French	PDF
Full model	31/12/2016	09/05/2017	19/06/2017	French	PDF
Full model	31/12/2015	10/05/2016	28/06/2016	French	PDF
Full model	31/12/2014	12/05/2015	18/06/2015	French	PDF
Full model	31/12/2013	13/05/2014	17/06/2014	French	PDF
Full model	31/12/2012	14/05/2013	21/06/2013	French	PDF
Full model	31/12/2011	08/05/2012	01/06/2012	French	PDF
Full model	31/12/2010	10/05/2011	14/06/2011	French	PDF
Full model	31/12/2009	11/05/2010	16/06/2010	French	PDF
Full model	31/12/2008	12/05/2009	11/06/2009	French	PDF
Full model	31/12/2007	13/05/2008	10/06/2008	French	PDF
Full model	31/12/2006	08/05/2007	11/05/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 5 M€ and 10 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 31/12/2025 · 6 active · 18 ended

Active mandates

Sidharta Consulting

Director · since 30 juin 2023 · until 26 juin 2026 · 0717.630.150

Represented by Django Liénart

Active

MaNaJo Beheer

Managing director · since 09 janvier 2023 · until 26 juin 2026 · 0697.993.984

Represented by Marc Jonckheere

Active

Johannes Willemen

Director · since 20 mai 2020 · until 26 juin 2026

Active

NOSHAQ

Director · since 20 mai 2020 · until 26 juin 2026 · 0426.624.509

Represented by Fabian Marcq

Active

Tom Willemen

Managing director · since 20 mai 2020 · until 26 juin 2026

Active

Wallonie Entreprendre

Director · since 20 mai 2020 · until 26 juin 2026 · 0793.630.244

Represented by Alexis Van Lede

Active

Ended mandates

Sidharta Consulting

Director · since 30 juin 2023 · until 30 juin 2026 · 0717.630.150

Ended

MaNaJo Beheer

Managing director · since 09 janvier 2023 · until 20 mai 2026 · 0697.993.984

Represented by Marc Jonckheere

Ended

Johannes Willemen

Chairman of the board of directors · since 20 mai 2020 · until 20 mai 2026

Ended

Johannes Willemen

Managing director · since 20 mai 2020 · until 20 mai 2026

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates15/09/2026
Renouvellement du mandat du Commissaire et Renouvellement du mandat
PDF
Mandates08/05/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates28/05/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates21/10/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates25/09/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates23/02/2023
DEMISSIONS, NOMINATIONS
PDF
Capital / shares22/12/2022
CAPITAL, ACTIONS
PDF
Mandates06/05/2022
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

01/01/2026
nominationTom Willemen — administrateur délégué
01/01/2026
nominationMarc Jonckheere — administrateur délégué (GEO)
01/01/2026
nominationJohan Willemen — administrateur
2025
Annual accounts 2025-594,4 k €↓
2024
Annual accounts 20242,3 M €↑
2023
Annual accounts 20232 M €↑
30/06/2023
nominationTom Willemen — administrateur
30/06/2023
nominationMaNaJo Beheer CommV — administrateur
30/06/2023
nominationSidharta Consulting bv — administrateur
30/06/2023
nominationSparaxis SA — administrateur
30/06/2023
nominationJohan Willemen — administrateur
30/06/2023
nominationNoshag sa — administrateur
30/06/2023
reconductionEY Réviseurs d'Entreprises srl — Commissaire
30/06/2023
nominationTom Willemen — Administrateur Délégué
30/06/2023
nominationMaNaJo Beheer CommV — Administrateur Délégué
09/01/2023
nominationMaNaJo Beheer CommV — Administrateur Délégué complémentaire
2022
Annual accounts 2022224 k €↑
20/12/2022
augmentation_capital
01/03/2022
nominationLaurent Tobianah — directeur général
2021
Annual accounts 2021-4,7 M €↑
2020
Annual accounts 2020-6,4 M €↓
2019
Annual accounts 20191,4 M €↑
2018
Annual accounts 2018-7 M €↓
2017
Annual accounts 2017335 k €↑
2016
Annual accounts 20168 k €↓
2015
Annual accounts 201515,7 k €↓
2014
Annual accounts 2014339,7 k €↑
2013
Annual accounts 2013142,3 k €↓
2012
Annual accounts 2012393,2 k €↓
2011
Annual accounts 2011943,6 k €
21/02/1968
IncorporationPublic 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

FRANKI

Overview

What does FRANKI do?

Trend over 15 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