ACTIVE

FRYNS

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

6,8 k €

+75.9% YoY

Gross margin

57,9 k €

+497.5% YoY

Equity

26,3 k €

+35.1% YoY

What does FRYNS do?

FRYNS is a Private limited company incorporated in 1968. Its main activity is: Manufacture of doors and windows of metal. Its registered office is in Braine-l'Alleud.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0406.330.525

Incorporation

06/03/1968

Legal form

Private limited company

Registered office

Chemin de la Praye 7 box C
1420 Braine-l'Alleud · WallonieSee on map

Contributed capital

18 592,00 €

Latest accounts

31/12/2024

Activities (NACE)

25120Manufacture of doors and windows of metal· main 25120Manufacture of doors and windows of metal 25999Manufacture of other fabricated metal products n.e.c.25999Manufacture of other fabricated metal products n.e.c.

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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	57,9 k €	+498%	9,7 k €	+149%	-19,8 k €	-205%	18,8 k €	+944%	-2,2 k €	+61.4%	-5,8 k €	-1547%	400 €	-92.9%	5,6 k €	+1153%	-532 €	-111%	4,9 k €	-45.7%	9 k €	+280%	-5 k €	-191%	5,5 k €	-64.2%	15,4 k €	+1134%	-1,5 k €	+82.9%	-8,7 k €	-136%	23,9 k €	+2239%	1 k €	-80.0%	5,1 k €
EBITDA	14 k €	+71.5%	8,2 k €	+139%	-21,1 k €	-220%	17,6 k €	+884%	-2,3 k €	+61.2%	-5,8 k €	-17694%	33 €	-99.4%	5,2 k €	+470%	-1,4 k €	-131%	4,5 k €	-47.0%	8,6 k €	+260%	-5,3 k €	-198%	5,4 k €	-56.1%	12,4 k €	+662%	-2,2 k €	+76.5%	-9,4 k €	-141%	22,6 k €	+5339%	415,6 €	-90.2%	4,2 k €
Operating result	8,2 k €	+89.5%	4,3 k €	+118%	-24,5 k €	-249%	16,5 k €	+834%	-2,3 k €	+61.2%	-5,8 k €	-1352%	-400 €	-108%	4,8 k €	+363%	-1,8 k €	-140%	4,5 k €	-47.0%	8,6 k €	+260%	-5,3 k €	-198%	5,4 k €	-56.1%	12,4 k €	+284%	-6,7 k €	+51.6%	-13,9 k €	-176%	18,3 k €	+465%	-5 k €	-35.0%	-3,7 k €
Net result	6,8 k €	+75.9%	3,9 k €	+116%	-24,6 k €	-254%	15,9 k €	+788%	-2,3 k €	+60.5%	-5,9 k €	-1233%	-440 €	-109%	4,8 k €	+358%	-1,9 k €	-142%	4,4 k €	-49.2%	8,6 k €	+261%	-5,4 k €	-201%	5,3 k €	-34.5%	8,1 k €	+197%	-8,3 k €	+42.6%	-14,5 k €	-181%	18 k €	+413%	-5,7 k €	-10.6%	-5,2 k €
Balance sheet
Equity	26,3 k €	+35.1%	19,5 k €	+24.9%	15,6 k €	-61.2%	40,2 k €	+65.7%	24,2 k €	-8.7%	26,6 k €	-18.1%	32,4 k €	-1.3%	32,9 k €	+17.1%	28,1 k €	-6.2%	29,9 k €	+17.2%	25,5 k €	+51.1%	16,9 k €	-24.1%	22,3 k €	+31.3%	16,9 k €	+0.7%	16,8 k €	-33.1%	25,2 k €	-36.6%	39,7 k €	+83.0%	21,7 k €	-20.9%	27,4 k €
Total assets	103,3 k €	+113%	48,5 k €	+7.3%	45,2 k €	-40.5%	76 k €	+61.8%	47 k €	-14.4%	54,9 k €	-13.3%	63,3 k €	+48.5%	42,6 k €	+16.2%	36,6 k €	-6.6%	39,2 k €	+7.8%	36,4 k €	+4.0%	35 k €	-12.9%	40,2 k €	-1.3%	40,7 k €	-0.8%	41 k €	-1.4%	41,6 k €	-11.9%	47,3 k €	-5.5%	50 k €	-9.2%	55,1 k €
Cash	18,9 k €	+68.2%	11,2 k €	+156%	4,4 k €	-82.6%	25,2 k €	+84.8%	13,6 k €	+103%	6,7 k €	-64.8%	19 k €	+336%	4,4 k €	+97.8%	2,2 k €	-28.3%	3,1 k €	+29.1%	2,4 k €	+1889%	120 €	-94.0%	2 k €	+104%	982 €	+1811%	51,4 €	-78.2%	235,3 €	-96.8%	7,4 k €	+18792%	39,2 €	-98.9%	3,4 k €
Debts	77 k €	+166%	29 k €	-1.9%	29,6 k €	-17.4%	35,8 k €	+57.6%	22,7 k €	-19.7%	28,3 k €	-8.2%	30,8 k €	+217%	9,7 k €	+13.5%	8,6 k €	-8.0%	9,3 k €	-14.1%	10,9 k €	-40.0%	18,1 k €	+1.0%	17,9 k €	-24.6%	23,7 k €	-1.9%	24,2 k €	+47.1%	16,5 k €	+118%	7,6 k €	-73.3%	28,3 k €	+2.4%	27,6 k €

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 31/12/2024 · 1 active · 4 ended

Active mandates

Charles-Antoine de Sauvage

Director · since 01 janvier 2021

Active

Ended mandates

Benoit VINCKE

Manager

Ended

CHARLES-ANTOINE DE SAUVAGE

Mandate

Ended

MICHEL DE SAUVAGE

Mandate

Ended

Vyncke Benoit

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
Autocars Gilles● Active	0403.446.259
BUSINESS TO BUSINESS● Active	0420.673.558
CLEAN FLOORS CONCEPT● Active	0799.142.517
ELANDIA● Active	0866.730.929
JBS immo● Active	0801.408.753
MARGAUX MANAGEMENT● Active	1024.241.905
MICHEL de SAUVAGE● Active	0446.204.750

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	29/08/2025	29/08/2024	31/08/2023	31/08/2022	31/08/2021	31/10/2020
General meeting	27/06/2025	28/06/2024	30/06/2023	24/06/2022	25/06/2021	08/09/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	27/06/2025	29/08/2025	French	PDF
Micro model	31/12/2023	28/06/2024	29/08/2024	French	PDF
Micro model	31/12/2022	30/06/2023	31/08/2023	French	PDF
Micro model	31/12/2021	24/06/2022	31/08/2022	French	PDF
Micro model	31/12/2020	25/06/2021	31/08/2021	French	PDF
Micro model	31/12/2019	08/09/2020	31/10/2020	French	PDF
Micro model	31/12/2018	28/06/2019	28/08/2019	French	PDF
Micro model	31/12/2017	29/06/2018	30/08/2018	French	PDF
Micro model	31/12/2016	30/06/2017	09/10/2017	French	PDF
Abridged model	31/12/2015	27/06/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	29/06/2015	26/08/2015	French	PDF
Abridged model	31/12/2013	24/06/2014	25/08/2014	Dutch	PDF
Abridged model	31/12/2012	26/06/2013	28/08/2013	Dutch	PDF
Abridged model	31/12/2011	26/06/2012	30/08/2012	Dutch	PDF
Abridged model	31/12/2010	31/05/2011	17/06/2011	Dutch	PDF
Abridged model	31/12/2009	31/05/2010	23/08/2010	Dutch	PDF
Abridged model	31/12/2008	01/06/2009	31/08/2009	Dutch	PDF
Abridged model	31/12/2007	31/05/2008	25/08/2008	Dutch	PDF
Abridged model	31/12/2006	26/05/2007	30/08/2007	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 31/12/2024 · 1 active · 4 ended

Active mandates

Charles-Antoine de Sauvage

Director · since 01 janvier 2021

Active

Ended mandates

Benoit VINCKE

Manager

Ended

CHARLES-ANTOINE DE SAUVAGE

Mandate

Ended

MICHEL DE SAUVAGE

Mandate

Ended

Vyncke Benoit

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other13/03/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other18/01/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - OBJET
PDF
Mandates22/03/2021
DEMISSIONS, NOMINATIONS
PDF
Registered office16/11/2015
MAATSCHAPPELIJKE ZETEL
PDF
Capital / shares25/06/2012
BENAMING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates08/09/2011
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Registered office19/03/2004
MAATSCHAPPELIJKE ZETEL
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 20246,8 k €↑
2023
Annual accounts 20233,9 k €↑
2022
Annual accounts 2022-24,6 k €↓
2021
Annual accounts 202115,9 k €↑
2020
Annual accounts 2020-2,3 k €↑
2019
Annual accounts 2019-5,9 k €↓
2018
Annual accounts 2018-440 €↓
2017
Annual accounts 20174,8 k €↑
2016
Annual accounts 2016-1,9 k €↓
2015
Annual accounts 20154,4 k €↓
2014
Annual accounts 20148,6 k €↑
2013
Annual accounts 2013-5,4 k €↓
2012
Annual accounts 20125,3 k €↓
2011
Annual accounts 20118,1 k €↑
2010
Annual accounts 2010-8,3 k €↑
2009
Annual accounts 2009-14,5 k €↓
2008
Annual accounts 200818 k €↑
2007
Annual accounts 2007-5,7 k €↓
2006
Annual accounts 2006-5,2 k €
06/03/1968
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

FRYNS

Overview

What does FRYNS do?

Trend over 19 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