NORMAL SITUATION

FERME BODSON

Export PDF

Financial year 2022 · closed on 31/12/2022

Net result

-4,7 k €

-128.2% YoY

Gross margin

44,6 k €

-17.1% YoY

Equity

47,3 k €

-9.1% YoY

Company — Normal situation.

What does FERME BODSON do?

FERME BODSON is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0430.381.773

Legal form

Cooperative company with limited liability

Contributed capital

18 600,00 €

Latest accounts

31/12/2022

Joint committees (1)

Signals

Solid equityGood liquidityHealthy 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 17 financial years

	2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	44,6 k €	-17.1%	53,7 k €	-11.6%	60,8 k €	-25.7%	81,8 k €	+27.9%	63,9 k €	-25.2%	85,5 k €	+9.0%	78,4 k €	-14.9%	92,2 k €	+7.7%	85,6 k €	+30.6%	65,5 k €	+9.5%	59,8 k €	+4.5%	57,2 k €	+7.4%	53,3 k €	+66.5%	32 k €	+41.5%	22,6 k €	-17.4%	27,4 k €	+28.9%	21,2 k €
EBITDA	-2,8 k €	-114%	19,7 k €	-7.7%	21,3 k €	+41.6%	15,1 k €	+1640%	-978,8 €	-104%	25,3 k €	+33.4%	19 k €	-40.8%	32 k €	+40.4%	22,8 k €	+110%	10,9 k €	-9.9%	12,1 k €	-27.3%	16,6 k €	+1.9%	16,3 k €	+237%	-11,9 k €	-610%	-1,7 k €	-122%	7,6 k €	-7.3%	8,2 k €
Operating result	-4,1 k €	-124%	17,3 k €	-5.7%	18,3 k €	+54.8%	11,8 k €	+222%	-9,7 k €	-187%	11,1 k €	+81.3%	6,1 k €	-66.9%	18,6 k €	+46.7%	12,7 k €	+171%	4,7 k €	-57.1%	10,9 k €	-31.5%	15,9 k €	+6.3%	15 k €	+214%	-13,1 k €	-217%	-4,1 k €	-180%	5,2 k €	-14.2%	6 k €
Net result	-4,7 k €	-128%	16,8 k €	-4.4%	17,5 k €	+74.1%	10,1 k €	+190%	-11,2 k €	-330%	4,9 k €	+97.3%	2,5 k €	-79.7%	12,2 k €	+156%	-21,8 k €	-1441%	1,6 k €	-76.2%	6,8 k €	-38.1%	11 k €	-44.0%	19,7 k €	+195%	-20,7 k €	-303%	-5,1 k €	-201%	5,1 k €	-14.4%	6 k €
Balance sheet
Equity	47,3 k €	-9.1%	52,1 k €	+5.0%	49,6 k €	+54.8%	32 k €	+45.9%	21,9 k €	-33.8%	33,1 k €	+8.1%	30,7 k €	+0.2%	30,6 k €	+47.1%	20,8 k €	-31.2%	30,2 k €	+5.7%	28,6 k €	+31.3%	21,8 k €	+103%	10,7 k €	+220%	-9 k €	-176%	11,8 k €	-30.4%	16,9 k €	+43.2%	11,8 k €
Total assets	51,1 k €	-36.4%	80,3 k €	+9.5%	73,4 k €	-2.0%	74,9 k €	+43.5%	52,2 k €	-24.7%	69,3 k €	-3.0%	71,4 k €	-8.0%	77,6 k €	+9.6%	70,8 k €	-28.0%	98,3 k €	+54.4%	63,7 k €	-0.5%	64 k €	+27.5%	50,2 k €	+30.3%	38,5 k €	+3.1%	37,4 k €	+10.1%	34 k €	-12.8%	38,9 k €
Cash	39,1 k €	-40.3%	65,5 k €	+11.9%	58,5 k €	+46.3%	40 k €	+47.7%	27,1 k €	-28.9%	38,1 k €	-1.8%	38,8 k €	-5.3%	41 k €	+39.9%	29,3 k €	+42.5%	20,5 k €	-22.9%	26,6 k €	-0.6%	26,8 k €	+55.9%	17,2 k €	+157%	6,7 k €	-11.7%	7,6 k €	+37.0%	5,5 k €	-77.6%	24,7 k €
Debts	3,8 k €	-86.7%	28,3 k €	+18.8%	23,8 k €	-44.5%	42,8 k €	+41.7%	30,2 k €	-16.3%	36,1 k €	-11.4%	40,8 k €	-13.3%	47 k €	-6.0%	50 k €	-26.6%	68,1 k €	+94.0%	35,1 k €	-16.9%	42,2 k €	+7.0%	39,5 k €	-16.9%	47,5 k €	+85.5%	25,6 k €	+50.3%	17 k €	-37.2%	27,1 k €
Other
Workforce	–		–		–		–		–		–		–		1,7 ETP	+13.3%	1,5 ETP	-34.8%	2,3 ETP	+64.3%	1,4 ETP	-6.7%	1,5 ETP	+36.4%	1,1 ETP	-8.3%	1,2 ETP	+71.4%	0,7 ETP	0.0%	0,7 ETP	0.0%	0,7 ETP

Governance

Board of directors

Seen on filing of 31/12/2022 · 1 active · 3 ended

Active mandates

JACQUES BODSON

Administrator - manager

Active

Ended mandates

JENNY CORSWAREM

Mandate

Ended

JENNY CORSWAREM

Administrator - manager · until 28 mars 2012

Ended

JENNY CORSWAREM

Administrator - manager

Ended

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	21/06/2023	23/06/2022	29/06/2021	01/07/2020	28/06/2019	22/06/2018
General meeting	27/03/2023	28/05/2022	29/05/2021	30/05/2020	25/05/2019	26/05/2018
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
Micro model	31/12/2022	27/03/2023	21/06/2023	French	PDF
Micro model	31/12/2021	28/05/2022	23/06/2022	French	PDF
Micro model	31/12/2020	29/05/2021	29/06/2021	French	PDF
Micro model	31/12/2019	30/05/2020	01/07/2020	French	PDF
Micro model	31/12/2018	25/05/2019	28/06/2019	French	PDF
Micro model	31/12/2017	26/05/2018	22/06/2018	French	PDF
Micro model	31/12/2016	27/05/2017	26/07/2017	French	PDF
Abridged model	31/12/2015	28/05/2016	20/07/2016	French	PDF
Abridged model	31/12/2014	30/05/2015	30/06/2015	French	PDF
Abridged model	31/12/2013	28/06/2014	15/07/2014	French	PDF
Abridged model	31/12/2012	22/06/2013	29/08/2013	French	PDF
Abridged model	31/12/2011	28/03/2012	27/08/2012	French	PDF
Abridged model	31/12/2010	28/03/2012	04/04/2012	French	PDF
Abridged model	31/12/2009	28/03/2012	04/04/2012	French	PDF
Abridged model	31/12/2008	27/06/2009	29/06/2010	French	PDF
Abridged model	31/12/2007	28/06/2008	14/06/2010	French	PDF
Abridged model	31/12/2006	24/06/2007	14/06/2010	French	PDF
Abridged model	31/12/1987	04/03/1989	29/11/1989	French	—

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.

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 31/12/2022 · 1 active · 3 ended

Active mandates

JACQUES BODSON

Administrator - manager

Active

Ended mandates

JENNY CORSWAREM

Mandate

Ended

JENNY CORSWAREM

Administrator - manager · until 28 mars 2012

Ended

JENNY CORSWAREM

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

Dissolution13/11/2023
RUBRIQUE FIN (CESSATION, ANNULATION CESSATION, NULLITE, CONC, REORGANISATION JUDICIAIRE, ETC...)
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

2022
Annual accounts 2022-4,7 k €↓
2021
Annual accounts 202116,8 k €↓
2020
Annual accounts 202017,5 k €↑
2019
Annual accounts 201910,1 k €↑
2018
Annual accounts 2018-11,2 k €↓
2017
Annual accounts 20174,9 k €↑
2016
Annual accounts 20162,5 k €↓
2015
Annual accounts 201512,2 k €↑
2014
Annual accounts 2014-21,8 k €↓
2013
Annual accounts 20131,6 k €↓
2012
Annual accounts 20126,8 k €↓
2011
Annual accounts 201111 k €↓
2010
Annual accounts 201019,7 k €↑
2009
Annual accounts 2009-20,7 k €↓
2008
Annual accounts 2008-5,1 k €↓
2007
Annual accounts 20075,1 k €↓
2006
Annual accounts 20066 k €

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

FERME BODSON

Overview

What does FERME BODSON do?

Trend over 17 financial years

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