Fraver
0416.011.521 · rovalta.com · 21/09/2026
NORMAL SITUATION
Fraver
Financial year 2023 · closed on 31/12/2023
Net result
-31,3 k €
-116.1% YoY
Gross margin
1,2 M €
-22.8% YoY
Equity
293,5 k €
-9.6% YoY
Workforce
17,9 ETP
+14.0% YoY
Company — Normal situation.
Overview
What does Fraver do?
Fraver is a company registered in Belgium. It employs on average 17,9 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0416.011.521
Legal form
Public limited company
Contributed capital
67 491,20 €
Latest accounts
31/12/2023
Average workforce
17,9 ETP
Joint committees (2)
- 116
- 207
Signals
Positive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 18 financial years
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||
| Gross margin | 1,2 M € | -22.8% | 1,5 M € | +93.5% | 791,5 k € | -29.2% | 1,1 M € | +153% | 441,7 k € | -35.6% | 685,6 k € | +18.8% | 577,2 k € | +2.0% | 566 k € | -7.5% | 611,9 k € | +0.1% | 611,2 k € | +6.8% | 572,5 k € | +13.0% | 506,6 k € | +1.8% | 497,6 k € | -5.0% | 523,6 k € | -4.9% | 550,6 k € | +20.0% | 458,9 k € | +5.1% | 436,5 k € | +17.0% | 373,1 k € |
| EBITDA | 55,9 k € | -89.1% | 512,7 k € | +1359% | -40,7 k € | -113% | 314,8 k € | +427% | -96,4 k € | -174% | 129,6 k € | +2369% | 5,3 k € | -36.1% | 8,2 k € | -91.1% | 92,4 k € | +5.4% | 87,6 k € | +12.1% | 78,2 k € | +1050% | -8,2 k € | -199% | 8,3 k € | +171% | 3,1 k € | -96.6% | 90,1 k € | +388% | 18,5 k € | -57.1% | 43,1 k € | +97.9% | 21,8 k € |
| Operating result | -93,5 k € | -123% | 401,1 k € | +495% | -101,6 k € | -134% | 295 k € | +387% | -102,9 k € | -200% | 102,9 k € | +3495% | -3 k € | +68.9% | -9,8 k € | -114% | 71,9 k € | +15.0% | 62,6 k € | +12.9% | 55,4 k € | +1275% | -4,7 k € | +50.3% | -9,5 k € | -22.7% | -7,7 k € | -110% | 81 k € | +1832% | -4,7 k € | -130% | 15,7 k € | +501% | -3,9 k € |
| Net result | -31,3 k € | -116% | 193,8 k € | +240% | -138,8 k € | -158% | 240,5 k € | +315% | -111,7 k € | -319% | 51 k € | +475% | -13,6 k € | +26.4% | -18,5 k € | -140% | 46,7 k € | +35.1% | 34,6 k € | +16.7% | 29,6 k € | +311% | -14 k € | +4.1% | -14,6 k € | -6.6% | -13,7 k € | -130% | 45,1 k € | +574% | -9,5 k € | -309% | 4,6 k € | +336% | 1 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||
| Equity | 293,5 k € | -9.6% | 324,8 k € | +107% | 157,1 k € | -46.9% | 295,9 k € | +434% | 55,4 k € | -66.8% | 167,1 k € | +11.3% | 150,1 k € | -8.3% | 163,7 k € | -10.2% | 182,2 k € | +21.1% | 150,5 k € | +15.0% | 130,9 k € | +2.3% | 127,9 k € | -9.9% | 141,9 k € | -9.3% | 156,6 k € | -8.1% | 170,3 k € | +9.8% | 155,1 k € | -5.8% | 164,7 k € | +2.8% | 160,1 k € |
| Total assets | 1,3 M € | -5.9% | 1,3 M € | +58.9% | 845,1 k € | -9.3% | 931,6 k € | +22.9% | 758,2 k € | +7.9% | 702,6 k € | +8.9% | 645,1 k € | +7.9% | 597,9 k € | -5.1% | 630,1 k € | -8.0% | 685,1 k € | +1.5% | 674,6 k € | +0.7% | 670,1 k € | +7.3% | 624,4 k € | +6.5% | 586,5 k € | +7.6% | 545,1 k € | +12.5% | 484,7 k € | +17.1% | 413,8 k € | -11.6% | 467,8 k € |
| Cash | 160,6 k € | +108% | 77,2 k € | +40.9% | 54,8 k € | -47.4% | 104,2 k € | +95.6% | 53,3 k € | +7.1% | 49,8 k € | -43.4% | 87,9 k € | -0.1% | 88 k € | +23.7% | 71,2 k € | -22.8% | 92,2 k € | -0.5% | 92,6 k € | +74.2% | 53,2 k € | +48.0% | 35,9 k € | -57.5% | 84,5 k € | +12.0% | 75,4 k € | -41.1% | 128,2 k € | +157% | 49,9 k € | -23.7% | 65,4 k € |
| Debts | 967,4 k € | -4.2% | 1 M € | +47.4% | 685 k € | +17.8% | 581,3 k € | -17.3% | 702,8 k € | +31.9% | 532,9 k € | +8.0% | 493,4 k € | +14.4% | 431,3 k € | -2.8% | 443,7 k € | -16.7% | 533 k € | -1.7% | 542,1 k € | +2.8% | 527,2 k € | +13.1% | 466 k € | +12.6% | 414 k € | +14.5% | 361,6 k € | +10.8% | 326,4 k € | +31.9% | 247,5 k € | -19.1% | 306,1 k € |
| Other | |||||||||||||||||||||||||||||||||||
| Workforce | 17,9 ETP | +14.0% | 15,7 ETP | +2.6% | 15,3 ETP | +7.0% | 14,3 ETP | +32.4% | 10,8 ETP | -3.6% | 11,2 ETP | -3.4% | 11,6 ETP | +0.9% | 11,5 ETP | +1.8% | 11,3 ETP | -2.6% | 11,6 ETP | -4.1% | 12,1 ETP | +8.0% | 11,2 ETP | -7.4% | 12,1 ETP | -6.9% | 13,0 ETP | +1.6% | 12,8 ETP | +4.9% | 12,2 ETP | +7.0% | 11,4 ETP | +5.6% | 10,8 ETP |
Governance
Board of directors
Seen on filing of 31/12/2023 · 5 active · 26 ended
Active mandates
Ended mandates
Financials
Annual accounts
Full financial information
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model |
| Start of the financial year | 01/01/2023 | 01/01/2022 | 01/01/2021 | 01/01/2020 | 01/01/2019 | 01/01/2018 |
| Closing of the financial year | 31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 | 31/12/2019 | 31/12/2018 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 29/04/2024 | 03/08/2023 | 29/06/2022 | 11/08/2021 | 09/07/2020 | 27/06/2019 |
| General meeting | 25/04/2024 | 07/07/2023 | 07/06/2022 | 07/06/2021 | 10/06/2020 | 03/06/2019 |
| 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 daysFilings
Annual accounts filings
47 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2023 | 25/04/2024 | 29/04/2024 | Dutch | |
| Abridged model | 31/12/2022 | 07/07/2023 | 03/08/2023 | Dutch | |
| Abridged model | 31/12/2021 | 07/06/2022 | 29/06/2022 | Dutch | |
| Abridged model | 31/12/2020 | 07/06/2021 | 11/08/2021 | Dutch | |
| Abridged model | 31/12/2019 | 10/06/2020 | 09/07/2020 | Dutch | |
| Abridged model | 31/12/2018 | 03/06/2019 | 27/06/2019 | Dutch | |
| Abridged model | 31/12/2017 | 04/06/2018 | 28/06/2018 | Dutch | |
| Abridged model | 31/12/2016 | 06/06/2017 | 02/08/2017 | Dutch | |
| Abridged model | 31/12/2015 | 06/06/2016 | 05/07/2016 | Dutch | |
| Abridged model | 31/12/2014 | 01/06/2015 | 01/07/2015 | Dutch | |
| Abridged model | 31/12/2013 | 02/06/2014 | 08/07/2014 | Dutch | |
| Abridged model | 31/12/2012 | 03/06/2013 | 14/06/2013 | Dutch | |
| Abridged model | 31/12/2011 | 04/06/2012 | 28/06/2012 | Dutch | |
| Abridged model | 31/12/2010 | 06/06/2011 | 20/07/2011 | Dutch | |
| Abridged model | 31/12/2009 | 07/06/2010 | 09/08/2010 | Dutch | |
| Abridged model | 31/12/2008 | 02/06/2009 | 27/08/2009 | Dutch | |
| Abridged model | 31/12/2007 | 27/06/2008 | 12/08/2008 | Dutch | |
| Abridged model | 31/12/2006 | 30/06/2007 | 30/07/2007 | Dutch | |
| Abridged model | 31/12/2005 | 06/06/2006 | 06/07/2006 | Dutch | |
| Abridged model | 31/12/2004 | 31/07/2005 | 31/08/2005 | Dutch | |
| Abridged model | 31/12/2003 | 21/06/2004 | 22/07/2004 | Dutch | |
| Abridged model | 31/12/2002 | 19/06/2003 | 18/07/2003 | Dutch | |
| Abridged model | 31/12/2001 | 03/06/2002 | 01/07/2002 | Dutch | |
| Abridged model | 31/12/2000 | 15/06/2001 | 13/07/2001 | Dutch |
Valuation
Estimate
Indicative valuation
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2023 · 5 active · 26 ended
Active mandates
Ended mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2023Annual accounts 2023-31,3 k €↓
- 2022Annual accounts 2022193,8 k €↑
- 2021Annual accounts 2021-138,8 k €↓
- 2020Annual accounts 2020240,5 k €↑
- 2019Annual accounts 2019-111,7 k €↓
- 2018Annual accounts 201851 k €↑
- 2017Annual accounts 2017-13,6 k €↑
- 2016Annual accounts 2016-18,5 k €↓
- 2015Annual accounts 201546,7 k €↑
- 2014Annual accounts 201434,6 k €↑
- 2013Annual accounts 201329,6 k €↑
- 2012Annual accounts 2012-14 k €↑
- 2011Annual accounts 2011-14,6 k €↓
- 2010Annual accounts 2010-13,7 k €↓
- 2009Annual accounts 200945,1 k €↑
- 2008Annual accounts 2008-9,5 k €↓
- 2007Annual accounts 20074,6 k €↑
- 2006Annual accounts 20061 k €