NORMAL SITUATION

FRAMAC

Export PDF

Financial year 2021 · closed on 31/12/2021

Net result

4,5 k €

-66.1% YoY

Gross margin

16,2 k €

-38.5% YoY

Equity

500,3 k €

+179.9% YoY

Company — Normal situation.

What does FRAMAC do?

FRAMAC is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0439.664.178

Legal form

Private company with limited liability

Contributed capital

18 600,00 €

Latest accounts

31/12/2021

Joint committees (2)

Signals

ProfitableSolid equityGood liquidityPositive cashflowPositive EBITDA

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 15 financial years

	2021		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	16,2 k €	-38.5%	26,3 k €	-6.0%	28 k €	-5.6%	29,7 k €	+112%	14 k €	-49.3%	27,6 k €	+119%	12,6 k €	-62.6%	33,7 k €	+21.1%	27,9 k €	+49.5%	18,6 k €	-36.1%	29,1 k €	-14.3%	34 k €	-8.2%	37 k €	+79.2%	20,7 k €	+113%	9,7 k €
EBITDA	13,2 k €	-37.2%	21 k €	-10.1%	23,4 k €	+1.2%	23,1 k €	+141%	9,6 k €	-58.5%	23 k €	+177%	8,3 k €	-60.9%	21,3 k €	+72.7%	12,3 k €	-18.5%	15,1 k €	-40.8%	25,5 k €	-16.2%	30,4 k €	-14.0%	35,4 k €	+86.0%	19 k €	+137%	8 k €
Operating result	8 k €	-60.1%	20 k €	-10.5%	22,4 k €	+0.6%	22,2 k €	+176%	8,1 k €	-37.6%	12,9 k €	+810%	-1,8 k €	-116%	11,5 k €	+571%	-2,4 k €	-792%	352,7 €	-97.8%	16,3 k €	-22.5%	21,1 k €	+0.7%	20,9 k €	+131%	9,1 k €	+533%	-2,1 k €
Net result	4,5 k €	-66.1%	13,2 k €	-15.2%	15,6 k €	+22.3%	12,7 k €	+139%	5,3 k €	-32.6%	7,9 k €	+409%	-2,6 k €	-131%	8,3 k €	+334%	-3,5 k €	-1725%	217,9 €	-98.2%	11,9 k €	-24.4%	15,8 k €	-3.8%	16,4 k €	+117%	7,6 k €	+245%	-5,2 k €
Balance sheet
Equity	500,3 k €	+180%	178,7 k €	+8.0%	165,5 k €	+10.4%	149,9 k €	+9.3%	137,2 k €	+4.0%	131,8 k €	+6.4%	123,9 k €	-2.0%	126,5 k €	+7.0%	118,2 k €	-2.9%	121,7 k €	+0.2%	121,5 k €	+10.9%	109,6 k €	+16.8%	93,8 k €	+21.2%	77,4 k €	+10.8%	69,8 k €
Total assets	679,7 k €	+237%	201,7 k €	+6.3%	189,8 k €	+8.6%	174,7 k €	+5.1%	166,2 k €	+8.6%	153 k €	+6.8%	143,3 k €	-9.7%	158,7 k €	+2.6%	154,7 k €	-7.8%	167,8 k €	-4.8%	176,3 k €	+0.1%	176,2 k €	-8.8%	193,2 k €	+27.0%	152,1 k €	-5.2%	160,5 k €
Cash	597,3 k €	+530%	94,8 k €	+34.5%	70,5 k €	-1.7%	71,7 k €	-19.4%	88,9 k €	+40.2%	63,4 k €	+81.5%	34,9 k €	-16.8%	42 k €	+38.9%	30,2 k €	-14.3%	35,2 k €	-13.5%	40,8 k €	+0.8%	40,4 k €	+2361%	1,6 k €	-5.8%	1,7 k €	-67.2%	5,3 k €
Debts	179,3 k €	+736%	21,4 k €	-6.4%	22,9 k €	+30.4%	17,6 k €	-37.8%	28,3 k €	+46.1%	19,3 k €	+5.2%	18,4 k €	-39.6%	30,4 k €	-12.6%	34,8 k €	-24.2%	45,9 k €	-15.7%	54,4 k €	-14.7%	63,8 k €	-35.8%	99,4 k €	+33.6%	74,4 k €	-17.6%	90,3 k €
Other
Workforce	–		–		–		–		–		0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	+25.0%	0,4 ETP		–		–		–		–		–		–

Governance

Board of directors

Seen on filing of 31/12/2021 · 2 active · 7 ended

Active mandates

François DE KEERSMAEKER

Bestuurder · since 17 février 1993

Active

Mark DE JONGHE

Bestuurder · since 17 février 1993

Active

Ended mandates

François DE KEERSMAEKER

Director · since 17 février 1993

Ended

Mark DE JONGHE

Director · since 17 février 1993

Ended

Francois De Keersmaecker

Director

Ended

Francois De Keersmaecker

Manager

Ended

Annual accounts

Full financial information

	2021	2020	2019	2018	2017	2016
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017	01/01/2016
Closing of the financial year	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017	31/12/2016
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	31/05/2022	05/07/2021	17/07/2020	27/06/2019	18/07/2018	21/06/2017
General meeting	27/05/2022	11/06/2021	30/06/2020	31/05/2019	29/06/2018	26/05/2017
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

32 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2021	27/05/2022	31/05/2022	Dutch	PDF
Micro model	31/12/2020	11/06/2021	05/07/2021	Dutch	PDF
Micro model	31/12/2019	30/06/2020	17/07/2020	Dutch	PDF
Micro model	31/12/2018	31/05/2019	27/06/2019	Dutch	PDF
Micro model	31/12/2017	29/06/2018	18/07/2018	Dutch	PDF
Micro model	31/12/2016	26/05/2017	21/06/2017	Dutch	PDF
Abridged model	31/12/2015	26/05/2016	23/06/2016	Dutch	PDF
Abridged model	31/12/2014	28/05/2015	12/06/2015	Dutch	PDF
Abridged model	31/12/2013	30/05/2014	25/06/2014	Dutch	PDF
Abridged model	31/12/2012	30/05/2013	24/06/2013	Dutch	PDF
Abridged model	31/12/2011	31/05/2012	28/06/2012	Dutch	PDF
Abridged model	31/12/2010	26/05/2011	10/06/2011	Dutch	PDF
Abridged model	31/12/2009	27/05/2010	03/06/2010	Dutch	PDF
Abridged model	31/12/2008	28/05/2009	04/06/2009	Dutch	PDF
Abridged model	31/12/2007	29/05/2008	02/06/2008	Dutch	PDF
Abridged model	31/12/2006	24/05/2007	29/05/2007	Dutch	PDF
Abridged model	31/12/2005	26/05/2006	02/06/2006	Dutch	PDF
Abridged model	31/12/2004	27/05/2005	06/06/2005	Dutch	PDF
Abridged model	31/12/2003	27/05/2004	28/05/2004	Dutch	PDF
Abridged model	31/12/2002	30/05/2003	03/06/2003	Dutch	PDF
Abridged model	31/12/2001	30/05/2002	12/06/2002	Dutch	PDF
Abridged model	31/12/2000	31/05/2001	15/06/2001	Dutch	PDF
Abridged model	31/12/1999	25/05/2000	05/06/2000	Dutch	PDF
Abridged model	31/12/1998	20/05/1999	02/06/1999	Dutch	PDF

View all 32 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 31/12/2021 · 2 active · 7 ended

Active mandates

François DE KEERSMAEKER

Bestuurder · since 17 février 1993

Active

Mark DE JONGHE

Bestuurder · since 17 février 1993

Active

Ended mandates

François DE KEERSMAEKER

Director · since 17 février 1993

Ended

Mark DE JONGHE

Director · since 17 février 1993

Ended

Francois De Keersmaecker

Director

Ended

Francois De Keersmaecker

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

2021
Annual accounts 20214,5 k €↓
2019
Annual accounts 201913,2 k €↓
2018
Annual accounts 201815,6 k €↑
2017
Annual accounts 201712,7 k €↑
2016
Annual accounts 20165,3 k €↓
2015
Annual accounts 20157,9 k €↑
2014
Annual accounts 2014-2,6 k €↓
2013
Annual accounts 20138,3 k €↑
2012
Annual accounts 2012-3,5 k €↓
2011
Annual accounts 2011217,9 €↓
2010
Annual accounts 201011,9 k €↓
2009
Annual accounts 200915,8 k €↓
2008
Annual accounts 200816,4 k €↑
2007
Annual accounts 20077,6 k €↑
2006
Annual accounts 2006-5,2 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

FRAMAC

Overview

What does FRAMAC do?

Trend over 15 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