ACTIVE

GARNIER

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

72,6 k €

+17.2% YoY

Gross margin

199,9 k €

+18.7% YoY

Equity

575,7 k €

+4.9% YoY

Workforce

2,7 ETP

-35.7% YoY

What does GARNIER do?

GARNIER is a Private limited company incorporated in 1983. Its main activity is: Wholesale trade of motor vehicle parts and accessories. Its registered office is in Sprimont. It employs on average 2,7 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0425.286.305

Incorporation

30/12/1983

Legal form

Private limited company

Registered office

Rue de Remouchamps(LVG) 1
4141 Sprimont · WallonieSee on map

Contributed capital

24 800,00 €

Latest accounts

31/12/2024

Average workforce

2,7 ETP

Activities (NACE)

45310Wholesale trade of motor vehicle parts and accessories· main 46720Wholesale of metals and metal ores 47300Retail sale of automotive fuel in specialised stores 47300Retail sale of automotive fuel in specialised stores 50301Inland passenger water transport 45320Retail trade of motor vehicle parts and accessories+5

Joint committees (5)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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 18 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2008		2007		2006
Income statement
Gross margin	199,9 k €	+18.7%	168,4 k €	+8.1%	155,8 k €	+52.0%	102,5 k €	+9.7%	93,5 k €	+180%	33,4 k €	-40.2%	55,8 k €	-43.3%	98,4 k €	+26.8%	77,6 k €	-22.3%	99,9 k €	+16.9%	85,4 k €	-25.7%	115 k €	+32.1%	87,1 k €	+51.9%	57,3 k €	-43.2%	101 k €	-9.5%	111,6 k €	+3.9%	107,4 k €	+6.1%	101,2 k €
EBITDA	117,3 k €	+19.6%	98,1 k €	+12.4%	87,2 k €	+60.5%	54,3 k €	-10.1%	60,5 k €	+1193%	4,7 k €	-84.4%	30 k €	-50.9%	61,2 k €	+59.4%	38,4 k €	-37.9%	61,8 k €	+27.0%	48,7 k €	-35.9%	75,9 k €	+14.9%	66 k €	+101%	32,9 k €	-45.5%	60,4 k €	+128%	26,4 k €	+70.6%	15,5 k €	-5.4%	16,4 k €
Operating result	102,6 k €	+17.5%	87,3 k €	+56.6%	55,8 k €	+10.3%	50,6 k €	-10.8%	56,7 k €	+6141%	908,5 €	-92.2%	11,6 k €	-70.9%	40 k €	+125%	17,8 k €	-55.3%	39,8 k €	+24.7%	31,9 k €	-32.1%	47 k €	+64.1%	28,7 k €	+1832%	1,5 k €	-95.1%	30,3 k €	+29.9%	23,4 k €	+116%	10,8 k €	-8.6%	11,9 k €
Net result	72,6 k €	+17.2%	61,9 k €	+58.8%	39 k €	+11.5%	35 k €	+1.6%	34,4 k €	+81260%	42,3 €	-99.1%	4,7 k €	-80.5%	24,1 k €	+188%	8,3 k €	-68.7%	26,7 k €	+30.0%	20,5 k €	-45.4%	37,6 k €	+71.6%	21,9 k €	+192%	-23,7 k €	-261%	14,7 k €	-42.5%	25,6 k €	+169%	9,5 k €	+1318%	669 €
Balance sheet
Equity	575,7 k €	+4.9%	548,6 k €	+5.0%	522,7 k €	+7.6%	485,7 k €	+7.5%	451,9 k €	+8.3%	417,4 k €	+0.0%	417,4 k €	+1.1%	412,7 k €	+6.2%	388,6 k €	+2.2%	380,3 k €	+6.6%	356,6 k €	+5.1%	339,3 k €	+12.5%	301,7 k €	+0.6%	299,8 k €	-7.6%	324,4 k €	+0.9%	321,4 k €	+8.6%	295,9 k €	+3.3%	286,4 k €
Total assets	1,2 M €	-33.2%	1,8 M €	+126%	787,2 k €	+0.1%	786,8 k €	+26.8%	620,7 k €	+10.1%	563,5 k €	-0.2%	564,5 k €	+5.4%	535,3 k €	-11.2%	602,9 k €	+7.4%	561,4 k €	-9.1%	617,9 k €	+6.8%	578,7 k €	-3.9%	601,8 k €	-0.9%	607,3 k €	-3.7%	630,6 k €	+47.3%	428,1 k €	+3.6%	413,3 k €	-0.2%	414,1 k €
Cash	175,3 k €	-66.8%	528,6 k €	+97.8%	267,2 k €	+0.8%	265 k €	+39.8%	189,5 k €	+41.0%	134,4 k €	-9.6%	148,6 k €	+5.8%	140,4 k €	+1.9%	137,8 k €	+29.8%	106,2 k €	-10.5%	118,7 k €	-1.9%	121 k €	+18.2%	102,3 k €	-30.6%	147,4 k €	+93.3%	76,3 k €	-66.8%	229,5 k €	-5.1%	241,9 k €	+1.0%	239,5 k €
Debts	611,9 k €	-50.2%	1,2 M €	+365%	264,5 k €	-12.2%	301,1 k €	+96.5%	153,3 k €	+17.4%	130,6 k €	-4.3%	136,5 k €	+17.6%	116 k €	-38.8%	189,5 k €	+4.6%	181,1 k €	-30.7%	261,3 k €	+9.2%	239,4 k €	-20.2%	300,1 k €	-2.4%	307,5 k €	+5.1%	292,7 k €	+174%	106,7 k €	-9.2%	117,5 k €	-8.0%	127,7 k €
Other
Workforce	2,7 ETP	-35.7%	4,2 ETP	+7.7%	3,9 ETP	+34.5%	2,9 ETP	+11.5%	2,6 ETP	+44.4%	1,8 ETP	-25.0%	2,4 ETP	-11.1%	2,7 ETP	+3.8%	2,6 ETP	+4.0%	2,5 ETP	-3.8%	2,6 ETP	+73.3%	1,5 ETP	+87.5%	0,8 ETP	0.0%	0,8 ETP	0.0%	0,8 ETP	-60.0%	2,0 ETP	0.0%	2,0 ETP	0.0%	2,0 ETP

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 · 3 active · 8 ended

Active mandates

Christine GARNIER

Director

Active

Didier Flohimont

Director

Active

Francis Flohimont

Director

Active

Ended mandates

Christine GARNIER

Mandate

Ended

Christine GARNIER

Administrator - manager

Ended

CHRISTINE GARNIER

Manager

Ended

Didier FLOHIMONT

Administrator - manager

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	25/10/2025	19/12/2024	31/08/2023	25/12/2022	28/02/2022	04/12/2020
General meeting	02/10/2025	07/10/2024	31/08/2023	12/12/2022	24/02/2022	30/06/2020
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	02/10/2025	25/10/2025	French	PDF
Abridged model	31/12/2023	07/10/2024	19/12/2024	French	PDF
Abridged model	31/12/2022	31/08/2023	31/08/2023	French	PDF
Abridged model	31/12/2021	12/12/2022	25/12/2022	French	PDF
Abridged model	31/12/2020	24/02/2022	28/02/2022	French	PDF
Abridged model	31/12/2019	30/06/2020	04/12/2020	French	PDF
Abridged model	31/12/2018	30/06/2019	25/10/2019	French	PDF
Abridged model	31/12/2017	30/06/2018	31/10/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	30/09/2017	French	PDF
Abridged model	31/12/2015	30/06/2016	03/10/2016	French	PDF
Abridged model	31/12/2014	30/06/2015	20/11/2015	French	PDF
Abridged model	31/12/2013	03/06/2014	31/08/2014	French	PDF
Abridged model	31/12/2012	04/06/2013	06/12/2013	French	PDF
Abridged model	31/12/2011	05/06/2012	16/04/2013	French	PDF
Abridged model	31/12/2010	03/06/2011	30/12/2011	French	PDF
Abridged model	31/12/2008	05/06/2009	30/09/2009	French	PDF
Abridged model	31/12/2007	06/06/2008	31/08/2008	French	PDF
Abridged model	31/12/2006	01/06/2007	21/08/2007	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 · 3 active · 8 ended

Active mandates

Christine GARNIER

Director

Active

Didier Flohimont

Director

Active

Francis Flohimont

Director

Active

Ended mandates

Christine GARNIER

Mandate

Ended

Christine GARNIER

Administrator - manager

Ended

CHRISTINE GARNIER

Manager

Ended

Didier FLOHIMONT

Administrator - manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates18/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DIVERS - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE
PDF
Mandates29/11/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates15/04/2014
DEMISSIONS, NOMINATIONS
PDF
Capital / shares24/10/2005
OBJET - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - CAPITAL, ACTIONS - ASSEMBLEE GENERALE
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 202472,6 k €↑
2023
Annual accounts 202361,9 k €↑
2022
Annual accounts 202239 k €↑
2021
Annual accounts 202135 k €↑
2020
Annual accounts 202034,4 k €↑
2019
Annual accounts 201942,3 €↓
2018
Annual accounts 20184,7 k €↓
2017
Annual accounts 201724,1 k €↑
2016
Annual accounts 20168,3 k €↓
2015
Annual accounts 201526,7 k €↑
2014
Annual accounts 201420,5 k €↓
2013
Annual accounts 201337,6 k €↑
2012
Annual accounts 201221,9 k €↑
2011
Annual accounts 2011-23,7 k €↓
2010
Annual accounts 201014,7 k €↓
2008
Annual accounts 200825,6 k €↑
2007
Annual accounts 20079,5 k €↑
2006
Annual accounts 2006669 €
30/12/1983
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

GARNIER

Overview

What does GARNIER do?

Trend over 18 financial years

Indicative valuation

Board of directors

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