NORMAL SITUATION

FLINSTONE

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

111,7 k €

-76.6% YoY

Revenue

5,1 M €

Equity

3,3 M €

+3.5% YoY

Workforce

32,9 ETP

+8.6% YoY

Company — Normal situation.

What does FLINSTONE do?

FLINSTONE is a company registered in Belgium. It employs on average 32,9 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0434.167.347

Legal form

Private company with limited liability

Contributed capital

18 750,00 €

Latest accounts

31/12/2024

Average workforce

32,9 ETP

Joint committees (3)

140
14003
226

Signals

ProfitableSolid equityGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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		2009		2008		2007
Income statement
Revenue	5,1 M €		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–
EBITDA	528,7 k €	-44.7%	956,4 k €	-1.1%	967,1 k €	+13.9%	849 k €	+67.6%	506,4 k €	-50.1%	1 M €	+70.4%	595,6 k €	-18.2%	727,7 k €	+5.7%	688,4 k €	+29.7%	530,9 k €	+27.4%	416,8 k €	-13.6%	482,5 k €	+27.8%	377,5 k €	+42.9%	264,2 k €	+7.9%	244,7 k €	+274%	65,4 k €	-60.3%	164,7 k €	-6.1%	175,4 k €
Operating result	213,7 k €	-65.6%	621,4 k €	-0.9%	626,8 k €	+9.5%	572,2 k €	+223%	177,3 k €	-63.6%	486,6 k €	+488%	82,7 k €	-75.1%	332,3 k €	+9.8%	302,7 k €	+93.4%	156,5 k €	+117%	72,1 k €	+69.2%	42,6 k €	-28.6%	59,6 k €	+29.6%	46 k €	-24.1%	60,6 k €	+207%	-56,6 k €	-676%	9,8 k €	-77.8%	44,1 k €
Net result	111,7 k €	-76.6%	476,3 k €	-10.4%	531,6 k €	+35.3%	392,9 k €	+263%	108,3 k €	-78.1%	495 k €	+1246%	36,8 k €	-80.3%	186,8 k €	-30.5%	268,7 k €	+138%	112,8 k €	+150%	45,1 k €	-50.6%	91,3 k €	+46.4%	62,3 k €	+121%	28,2 k €	-39.8%	46,8 k €	+232%	-35,5 k €	-265%	21,4 k €	-42.8%	37,5 k €
Balance sheet
Equity	3,3 M €	+3.5%	3,2 M €	+17.8%	2,7 M €	+24.7%	2,1 M €	+22.4%	1,8 M €	+6.6%	1,6 M €	+43.0%	1,2 M €	+3.3%	1,1 M €	+8.4%	1 M €	+35.4%	759,7 k €	+17.4%	646,9 k €	+7.5%	601,8 k €	+17.9%	510,5 k €	+13.9%	448,2 k €	+6.7%	420 k €	+12.6%	373,1 k €	-8.7%	408,6 k €	+5.5%	387,2 k €
Total assets	5,7 M €	+7.6%	5,3 M €	+0.9%	5,3 M €	+18.6%	4,5 M €	+7.6%	4,1 M €	-4.9%	4,4 M €	+6.8%	4,1 M €	+27.8%	3,2 M €	+42.3%	2,2 M €	+31.9%	1,7 M €	+21.7%	1,4 M €	-21.0%	1,8 M €	+20.7%	1,5 M €	+9.3%	1,3 M €	+25.7%	1,1 M €	+43.5%	742,4 k €	-10.2%	826,9 k €	-6.9%	888,7 k €
Cash	567,8 k €	-72.0%	2 M €	+6.4%	1,9 M €	+7.4%	1,8 M €	+5.0%	1,7 M €	+21.8%	1,4 M €	+16.0%	1,2 M €	+5.5%	1,1 M €	+29.1%	878,3 k €	+76.7%	497 k €	+19.9%	414,5 k €	-7.1%	446,4 k €	+58.7%	281,2 k €	+34.5%	209 k €	-6.8%	224,2 k €	-13.8%	260,2 k €	-26.6%	354,5 k €	+23.9%	286,2 k €
Debts	2,5 M €	+13.3%	2,2 M €	-16.6%	2,6 M €	+12.8%	2,3 M €	-3.3%	2,4 M €	-11.9%	2,7 M €	-7.5%	2,9 M €	+40.9%	2,1 M €	+71.1%	1,2 M €	+29.0%	939,4 k €	+25.4%	749,2 k €	-35.7%	1,2 M €	+22.2%	952,5 k €	+7.0%	890,3 k €	+38.0%	644,9 k €	+74.7%	369,2 k €	-11.7%	418,3 k €	-16.6%	501,5 k €
Other
Workforce	32,9 ETP	+8.6%	30,3 ETP	-13.9%	35,2 ETP	-7.4%	38,0 ETP		–		32,0 ETP	+3.2%	31,0 ETP	+6.9%	29,0 ETP	0.0%	29,0 ETP	0.0%	29,0 ETP	0.0%	29,0 ETP	-9.4%	32,0 ETP	+6.7%	30,0 ETP	+20.0%	25,0 ETP	+19.0%	21,0 ETP	+50.0%	14,0 ETP	-6.7%	15,0 ETP	0.0%	15,0 ETP

Governance

Board of directors

Seen on filing of 31/12/2024 · 5 active · 4 ended

Active mandates

Ca'Elle

Director · since 01 juillet 2025 · 0662.488.125

Represented by Daan DE WEVER

Active

CABO SERVICES

Director · since 01 juillet 2025 · 0650.597.113

Represented by LEENAERT NICK

Active

JAPO

Director · since 01 juillet 2025 · 0681.592.373

Represented by PONNET JAN

Active

Pieter Denys

Director · since 01 juillet 2025

Active

INBOX

Director · until 27 juin 2025 · 0668.520.040

Represented by DENYS PIETER

Active

Ended mandates

Paul De Mey

Mandate

Ended

Paul De Mey

Manager

Ended

PAUL-HENRI DE MEY

Mandate

Ended

PAUL-HENRI DE MEY

Administrator - manager

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Full 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	23/07/2025	15/08/2024	20/11/2023	30/11/2022	09/12/2021	11/03/2021
General meeting	09/07/2025	08/06/2024	28/10/2023	31/10/2022	30/09/2021	15/12/2020
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

35 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2024	09/07/2025	23/07/2025	Dutch	PDF
Abridged model	31/12/2023	08/06/2024	15/08/2024	Dutch	PDF
Abridged model	31/12/2022	28/10/2023	20/11/2023	Dutch	PDF
Abridged model	31/12/2021	31/10/2022	30/11/2022	Dutch	PDF
Abridged model	31/12/2020	30/09/2021	09/12/2021	Dutch	PDF
Abridged model	31/12/2019	15/12/2020	11/03/2021	Dutch	PDF
Abridged model	31/12/2018	28/09/2019	31/10/2019	Dutch	PDF
Abridged model	31/12/2017	30/06/2018	21/11/2018	Dutch	PDF
Abridged model	31/12/2016	27/09/2017	28/09/2017	Dutch	PDF
Abridged model	31/12/2015	30/06/2016	10/11/2016	Dutch	PDF
Abridged model	31/12/2014	30/05/2015	14/10/2015	Dutch	PDF
Abridged model	31/12/2013	30/06/2014	30/12/2014	Dutch	PDF
Abridged modelCorrection	31/12/2012	30/06/2013	27/12/2013	Dutch	PDF
Abridged model	31/12/2012	30/06/2013	13/12/2013	Dutch	PDF
Abridged model	31/12/2011	30/06/2012	11/09/2012	Dutch	PDF
Abridged model	31/12/2010	30/09/2011	11/11/2011	Dutch	PDF
Abridged model	31/12/2009	30/06/2010	12/10/2010	Dutch	PDF
Abridged model	31/12/2008	30/06/2009	24/09/2009	Dutch	PDF
Abridged model	31/12/2007	29/09/2008	12/01/2009	Dutch	PDF
Abridged model	31/12/2005	29/09/2006	01/12/2006	Dutch	PDF
Abridged model	31/12/2004	30/06/2005	29/09/2005	Dutch	PDF
Abridged modelCorrection	31/12/2003	30/06/2004	30/12/2004	Dutch	PDF
Abridged model	31/12/2003	30/06/2004	30/07/2004	Dutch	PDF
Abridged model	31/12/2002	30/06/2003	16/03/2004	Dutch	PDF

View all 35 filings

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 31/12/2024 · 5 active · 4 ended

Active mandates

Ca'Elle

Director · since 01 juillet 2025 · 0662.488.125

Represented by Daan DE WEVER

Active

CABO SERVICES

Director · since 01 juillet 2025 · 0650.597.113

Represented by LEENAERT NICK

Active

JAPO

Director · since 01 juillet 2025 · 0681.592.373

Represented by PONNET JAN

Active

Pieter Denys

Director · since 01 juillet 2025

Active

INBOX

Director · until 27 juin 2025 · 0668.520.040

Represented by DENYS PIETER

Active

Ended mandates

Paul De Mey

Mandate

Ended

Paul De Mey

Manager

Ended

PAUL-HENRI DE MEY

Mandate

Ended

PAUL-HENRI DE MEY

Administrator - manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Competition

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

2024
Annual accounts 2024111,7 k €↓
2023
Annual accounts 2023476,3 k €↓
2022
Annual accounts 2022531,6 k €↑
2021
Annual accounts 2021392,9 k €↑
2020
Annual accounts 2020108,3 k €↓
2019
Annual accounts 2019495 k €↑
2018
Annual accounts 201836,8 k €↓
2017
Annual accounts 2017186,8 k €↓
2016
Annual accounts 2016268,7 k €↑
2015
Annual accounts 2015112,8 k €↑
2014
Annual accounts 201445,1 k €↓
2013
Annual accounts 201391,3 k €↑
2012
Annual accounts 201262,3 k €↑
2011
Annual accounts 201128,2 k €↓
2010
Annual accounts 201046,8 k €↑
2009
Annual accounts 2009-35,5 k €↓
2008
Annual accounts 200821,4 k €↓
2007
Annual accounts 200737,5 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

FLINSTONE

Overview

What does FLINSTONE do?

Trend over 18 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

Similar companies

Similar companies

Timeline