ACTIVE

ATELIER DE MECANIQUE GENERALE FRANCIS FRAIPONT

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

1,4 M €

+131.5% YoY

Gross margin

2,8 M €

+73.8% YoY

Equity

3,3 M €

+57.1% YoY

Workforce

20,6 ETP

+44.1% YoY

What does ATELIER DE MECANIQUE GENERALE FRANCIS FRAIPONT do?

ATELIER DE MECANIQUE GENERALE FRANCIS FRAIPONT is a Private limited company incorporated in 1988. Its registered office is in Stavelot. It employs on average 20,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0433.835.765

Incorporation

29/03/1988

Legal form

Private limited company

Registered office

Rue de Spa 154
4970 Stavelot · WallonieSee on map

Contributed capital

102 619,70 €

Latest accounts

31/12/2025

Average workforce

20,6 ETP

Joint committees (2)

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 19 financial years

	2025		2024		2023		2022		2021		2020		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	2,8 M €	+73.8%	1,6 M €	+45.5%	1,1 M €	+21.5%	920,8 k €	-13.3%	1,1 M €	+11.4%	953,4 k €	-19.6%	1,2 M €	-2.5%	1,2 M €	+68.5%	721,5 k €	-0.8%	727,2 k €	+39.3%	521,9 k €	-14.1%	607,6 k €	+39.4%	436 k €	+3.0%	423,5 k €	-16.3%	506 k €	-29.4%	717,1 k €	+25.3%	572,1 k €	-18.3%	700,3 k €	+114%	327,6 k €
EBITDA	1,9 M €	+88.5%	992 k €	+98.1%	500,8 k €	+69.4%	295,7 k €	-34.9%	454,3 k €	+30.9%	347,1 k €	-50.5%	700,9 k €	-14.3%	818,3 k €	+129%	357,5 k €	-8.9%	392,5 k €	+55.0%	253,2 k €	-27.5%	349,2 k €	+84.2%	189,6 k €	-3.0%	195,5 k €	-30.5%	281,1 k €	-40.8%	475 k €	+62.7%	291,9 k €	-37.8%	469,1 k €	+213%	149,8 k €
Operating result	1,6 M €	+114%	760,4 k €	+320%	181,2 k €	+1131%	14,7 k €	-93.3%	220,2 k €	+257%	61,6 k €	-84.1%	388,4 k €	-20.3%	487,3 k €	+362%	105,5 k €	-25.4%	141,4 k €	+105%	69 k €	-59.8%	171,7 k €	+1847%	8,8 k €	-84.6%	57,3 k €	-39.8%	95,2 k €	-63.4%	259,8 k €	+214%	82,6 k €	-72.2%	297,2 k €	+571%	44,3 k €
Net result	1,4 M €	+131%	598 k €	+395%	120,8 k €	+1364%	8,3 k €	-96.6%	245,7 k €	+555%	37,5 k €	-86.4%	275,4 k €	-11.1%	310 k €	+339%	70,7 k €	-29.8%	100,6 k €	+47.2%	68,4 k €	-56.6%	157,6 k €	+848%	16,6 k €	-67.3%	50,8 k €	-44.6%	91,7 k €	-52.2%	191,7 k €	+160%	73,7 k €	-64.2%	205,7 k €	+234%	61,5 k €
Balance sheet
Equity	3,3 M €	+57.1%	2,1 M €	+23.2%	1,7 M €	+7.6%	1,6 M €	+0.5%	1,6 M €	+18.3%	1,3 M €	-23.6%	1,8 M €	+14.1%	1,5 M €	+18.9%	1,3 M €	+4.1%	1,2 M €	+6.6%	1,2 M €	+3.4%	1,1 M €	+12.8%	1 M €	+0.3%	997,1 k €	+3.6%	962,3 k €	+8.8%	884,7 k €	+18.4%	746,9 k €	+7.7%	693,2 k €	+42.4%	486,8 k €
Total assets	7 M €	+87.4%	3,8 M €	+23.3%	3 M €	-7.9%	3,3 M €	-15.0%	3,9 M €	+33.7%	2,9 M €	+15.0%	2,5 M €	+8.7%	2,3 M €	+29.2%	1,8 M €	-8.0%	2 M €	+21.1%	1,6 M €	+22.1%	1,3 M €	+16.2%	1,1 M €	+0.9%	1,1 M €	-3.0%	1,2 M €	-4.4%	1,2 M €	+1.0%	1,2 M €	+45.3%	832 k €	+3.1%	806,6 k €
Cash	113 k €	+83.1%	61,7 k €	+293%	15,7 k €	+38.9%	11,3 k €	-96.9%	364,3 k €	+575%	54 k €	-62.5%	143,7 k €	-46.3%	267,6 k €	+91.1%	140,1 k €	-51.9%	291,4 k €	-6.9%	312,9 k €	-4.2%	326,6 k €	+94.7%	167,8 k €	-50.5%	339,2 k €	-5.8%	360 k €	+40.4%	256,3 k €	-24.2%	338,1 k €	+95.4%	173 k €	-9.2%	190,5 k €
Debts	3,7 M €	+133%	1,6 M €	+20.2%	1,3 M €	-21.1%	1,7 M €	-27.1%	2,3 M €	+52.4%	1,5 M €	+96.7%	764,9 k €	-2.6%	785,6 k €	+54.3%	509,1 k €	-29.3%	719,6 k €	+58.3%	454,7 k €	+128%	199,4 k €	+40.3%	142,1 k €	+4.9%	135,4 k €	-34.2%	205,7 k €	-38.9%	336,6 k €	-27.2%	462,1 k €	+233%	138,8 k €	-56.0%	315,7 k €
Other
Workforce	20,6 ETP	+44.1%	14,3 ETP	+25.4%	11,4 ETP	-24.0%	15,0 ETP	+8.7%	13,8 ETP	+13.1%	12,2 ETP	+10.9%	11,0 ETP	+14.6%	9,6 ETP	+9.1%	8,8 ETP	+7.3%	8,2 ETP	+17.1%	7,0 ETP	0.0%	7,0 ETP	+16.7%	6,0 ETP	0.0%	6,0 ETP	0.0%	6,0 ETP	0.0%	6,0 ETP	0.0%	6,0 ETP	0.0%	6,0 ETP	+27.7%	4,7 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 · 2 active · 4 ended

Active mandates

Francis FRAIPONT

Director · since 03 septembre 2019

Active

NF2H

Director · since 03 septembre 2019 · 0707.801.179

Represented by Nancy FRAIPONT

Active

Ended mandates

Nancy FRAIPONT

Manager · since 01 janvier 2018

Ended

Nicolas FRAIPONT

Manager · since 01 janvier 2017

Ended

Francis FRAIPONT

Manager

Ended

Nicolas FRAIPONT

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	19/08/2026	07/07/2025	29/08/2024	18/07/2023	29/09/2022	19/07/2021
General meeting	22/07/2026	04/07/2025	29/08/2024	29/03/2023	30/03/2022	31/03/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	22/07/2026	19/08/2026	French	PDF
Abridged model	31/12/2024	04/07/2025	07/07/2025	French	PDF
Abridged model	31/12/2023	29/08/2024	29/08/2024	French	PDF
Abridged model	31/12/2022	29/03/2023	18/07/2023	French	PDF
Abridged model	31/12/2021	30/03/2022	29/09/2022	French	PDF
Abridged model	31/12/2020	31/03/2021	19/07/2021	French	PDF
Abridged model	31/12/2019	22/08/2020	04/09/2020	French	PDF
Abridged model	31/12/2018	03/04/2019	01/07/2019	French	PDF
Abridged model	31/12/2017	19/05/2018	10/08/2018	French	PDF
Abridged model	31/12/2016	15/06/2017	29/08/2017	French	PDF
Abridged model	31/12/2015	23/06/2016	22/11/2016	French	PDF
Abridged model	31/12/2014	25/06/2015	31/08/2015	French	PDF
Abridged model	31/12/2013	26/06/2014	08/12/2014	French	PDF
Abridged model	31/12/2012	27/06/2013	30/08/2013	French	PDF
Abridged model	31/12/2011	29/06/2012	29/08/2012	French	PDF
Abridged model	31/12/2010	27/06/2011	29/11/2011	French	PDF
Abridged model	31/12/2009	17/06/2010	30/09/2010	French	PDF
Abridged model	31/12/2008	23/06/2009	28/08/2009	French	PDF
Abridged model	31/12/2007	23/07/2008	27/08/2008	French	PDF
Abridged model	31/12/2006	19/05/2007	31/08/2007	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 · 2 active · 4 ended

Active mandates

Francis FRAIPONT

Director · since 03 septembre 2019

Active

NF2H

Director · since 03 septembre 2019 · 0707.801.179

Represented by Nancy FRAIPONT

Active

Ended mandates

Nancy FRAIPONT

Manager · since 01 janvier 2018

Ended

Nicolas FRAIPONT

Manager · since 01 janvier 2017

Ended

Francis FRAIPONT

Manager

Ended

Nicolas FRAIPONT

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring30/09/2019
DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring18/07/2019
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring18/04/2019
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Mandates08/02/2018
DEMISSIONS, NOMINATIONS
PDF
Mandates21/04/2017
OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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

2025
Annual accounts 20251,4 M €↑
2024
Annual accounts 2024598 k €↑
2023
Annual accounts 2023120,8 k €↑
2023
Name changeFRAIPONT FRANCIS - ATELIER DE MECANIQUE GENERALE
2022
Annual accounts 20228,3 k €↓
2021
Annual accounts 2021245,7 k €↑
2020
Annual accounts 202037,5 k €↓
2018
Annual accounts 2018275,4 k €↓
2017
Annual accounts 2017310 k €↑
2016
Annual accounts 201670,7 k €↓
2015
Annual accounts 2015100,6 k €↑
2014
Annual accounts 201468,4 k €↓
2013
Annual accounts 2013157,6 k €↑
2012
Annual accounts 201216,6 k €↓
2011
Annual accounts 201150,8 k €↓
2010
Annual accounts 201091,7 k €↓
2009
Annual accounts 2009191,7 k €↑
2008
Annual accounts 200873,7 k €↓
2007
Annual accounts 2007205,7 k €↑
2006
Annual accounts 200661,5 k €
2006
Name changeATELIER DE MECANIQUE GENERALE FRANCIS FRAIPONT
29/03/1988
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

ATELIER DE MECANIQUE GENERALE FRANCIS FRAIPONT

Overview

What does ATELIER DE MECANIQUE GENERALE FRANCIS FRAIPONT do?

Trend over 19 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