ACTIVE

GRAN-PINI

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

197,4 k €

-89.4% YoY

Gross margin

218,5 k €

+637.9% YoY

Equity

3,3 M €

-12.2% YoY

Workforce

0,0 ETP

What does GRAN-PINI do?

GRAN-PINI is a Private limited company incorporated in 1991. Its main activity is: Development of building projects. Its registered office is in Pajottegem.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0444.812.009

Incorporation

08/08/1991

Legal form

Private limited company

Registered office

Hoogstraat 2 box 6
1570 Pajottegem · FlandreSee on map

Contributed capital

950 900,00 €

Latest accounts

31/12/2024

Average workforce

0,0 ETP

Activities (NACE)

41101Development of building projects· main 68121Buying and selling of own real estate 41102Development of building projects 68100Buying and selling of own real estate 68110Buying and selling of own real estate 68122Buying and selling of own real estate

Signals

ProfitableSolid equityLow riskGood 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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	218,5 k €	+638%	-40,6 k €	-58.7%	-25,6 k €	+40.2%	-42,8 k €	+1.0%	-43,2 k €	-696%	-5,4 k €	-1.2%	-5,4 k €	-93.8%	-2,8 k €	+93.7%	-44 k €	-227%	34,7 k €	+1.1%	34,3 k €	-63.7%	94,3 k €	+49.4%	63,2 k €	+46.6%	43,1 k €	-40.2%	72,1 k €	+1433%	4,7 k €	-10.1%	5,2 k €	-79.0%	24,9 k €	+0.2%	24,9 k €
EBITDA	201,7 k €	+525%	-47,5 k €	-72.9%	-27,5 k €	+38.7%	-44,8 k €	+2.7%	-46 k €	-495%	-7,7 k €	+0.5%	-7,8 k €	-70.9%	-4,5 k €	+90.1%	-45,9 k €	-239%	33,1 k €	+2.8%	32,2 k €	-65.2%	92,7 k €	+54.7%	59,9 k €	+47.6%	40,6 k €	-41.8%	69,7 k €	+1736%	3,8 k €	-12.6%	4,3 k €	-80.3%	22,1 k €	+0.0%	22,1 k €
Operating result	167,5 k €	+259%	-105,3 k €	-18.0%	-89,2 k €	+17.6%	-108,2 k €	-30.7%	-82,8 k €	-69.5%	-48,8 k €	-1.5%	-48,1 k €	-9.1%	-44,1 k €	+50.0%	-88,2 k €	-3047%	3 k €	-17.2%	3,6 k €	-94.4%	65 k €	+100%	32,4 k €	+273%	8,7 k €	-80.6%	44,8 k €	+435%	-13,4 k €	-8.9%	-12,3 k €	-258%	7,8 k €	+252%	2,2 k €
Net result	197,4 k €	-89.4%	1,9 M €	+1802%	97,9 k €	+1129%	-9,5 k €	-104%	255,7 k €	+1107%	21,2 k €	-27.5%	29,2 k €	-47.1%	55,3 k €	+160%	-92,9 k €	-1215%	-7,1 k €	-157%	-2,7 k €	-106%	42,9 k €	+153%	16,9 k €	+1168%	-1,6 k €	-105%	34,5 k €	+266%	-20,7 k €	-5.1%	-19,7 k €	-129%	69,1 k €	+557%	-15,1 k €
Balance sheet
Equity	3,3 M €	-12.2%	3,7 M €	+99.9%	1,9 M €	+5.5%	1,8 M €	-0.5%	1,8 M €	+16.8%	1,5 M €	+1.4%	1,5 M €	+2.0%	1,5 M €	+3.9%	1,4 M €	+720%	172,4 k €	-3.9%	179,5 k €	-1.5%	182,2 k €	+30.7%	139,4 k €	+13.8%	122,4 k €	-1.3%	124 k €	+38.5%	89,5 k €	-18.8%	110,3 k €	-15.2%	130 k €	+114%	60,8 k €
Total assets	3,5 M €	-10.9%	3,9 M €	+103%	1,9 M €	-3.5%	2 M €	-8.4%	2,2 M €	+26.0%	1,7 M €	-2.0%	1,8 M €	-0.8%	1,8 M €	+0.9%	1,8 M €	+419%	340,7 k €	-6.0%	362,5 k €	-3.0%	373,6 k €	+5.4%	354,5 k €	+3.5%	342,5 k €	+10.4%	310,3 k €	+16.9%	265,5 k €	-7.9%	288,2 k €	-0.6%	289,8 k €	-22.8%	375,6 k €
Cash	11 k €	-57.2%	25,8 k €	+4.8%	24,6 k €	-40.5%	41,3 k €	+281%	10,8 k €	-73.0%	40,1 k €	-26.8%	54,8 k €	+5653%	951,8 €	-90.0%	9,5 k €	+308%	2,3 k €	-82.8%	13,6 k €	+83.7%	7,4 k €	-43.4%	13,1 k €	-8.2%	14,2 k €	+152%	5,6 k €	+580%	829,1 €	-95.5%	18,5 k €	-52.6%	39,1 k €	+15733%	247 €
Debts	215,4 k €	+13.7%	189,6 k €	+191%	65,1 k €	-72.1%	233,4 k €	-42.3%	404,8 k €	+92.9%	209,8 k €	-17.5%	254,5 k €	-15.8%	302 k €	-12.4%	345 k €	+113%	162,2 k €	-8.7%	177,6 k €	-4.4%	185,8 k €	-13.0%	213,5 k €	-0.4%	214,5 k €	+18.6%	180,8 k €	+6.4%	169,9 k €	-2.0%	173,3 k €	+12.6%	153,8 k €	-50.3%	309,8 k €
Other
Workforce	0,0 ETP		0,0 ETP		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 2 active · 8 ended

Active mandates

Bernadette Van Tornhout

Manager · since 06 mai 2003

Active

Jean-Pierre Piret

Manager · since 06 mai 2003

Active

Ended mandates

Bernadette Van Tornhout

Director · since 06 mai 2003

Ended

Jean-Pierre Piret

Director · since 06 mai 2003

Ended

Bernadette Van Tornhout

Director

Ended

Bernadette Van Tornhout

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	06/08/2025	27/06/2024	06/07/2023	27/07/2022	15/06/2021	03/06/2020
General meeting	30/06/2025	03/06/2024	05/07/2023	25/07/2022	21/05/2021	04/05/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	30/06/2025	06/08/2025	Dutch	PDF
Abridged model	31/12/2023	03/06/2024	27/06/2024	Dutch	PDF
Abridged model	31/12/2022	05/07/2023	06/07/2023	Dutch	PDF
Abridged model	31/12/2021	25/07/2022	27/07/2022	Dutch	PDF
Abridged model	31/12/2020	21/05/2021	15/06/2021	Dutch	PDF
Abridged model	31/12/2019	04/05/2020	03/06/2020	Dutch	PDF
Abridged model	31/12/2018	03/06/2019	03/07/2019	Dutch	PDF
Abridged model	31/12/2017	14/06/2018	12/07/2018	Dutch	PDF
Abridged model	31/12/2016	26/05/2017	26/06/2017	Dutch	PDF
Abridged model	31/12/2015	02/05/2016	27/05/2016	Dutch	PDF
Abridged model	31/12/2014	04/05/2015	06/05/2015	Dutch	PDF
Abridged model	31/12/2013	05/05/2014	02/06/2014	Dutch	PDF
Abridged model	31/12/2012	06/05/2013	24/05/2013	Dutch	PDF
Abridged model	31/12/2011	07/05/2012	04/06/2012	Dutch	PDF
Abridged model	31/12/2010	02/05/2011	31/05/2011	Dutch	PDF
Abridged model	31/12/2009	03/05/2010	01/06/2010	Dutch	PDF
Abridged model	31/12/2008	04/05/2009	26/05/2009	Dutch	PDF
Abridged model	31/12/2007	05/05/2008	20/05/2008	Dutch	PDF
Abridged model	31/12/2006	07/05/2007	23/05/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 · 2 active · 8 ended

Active mandates

Bernadette Van Tornhout

Manager · since 06 mai 2003

Active

Jean-Pierre Piret

Manager · since 06 mai 2003

Active

Ended mandates

Bernadette Van Tornhout

Director · since 06 mai 2003

Ended

Jean-Pierre Piret

Director · since 06 mai 2003

Ended

Bernadette Van Tornhout

Director

Ended

Bernadette Van Tornhout

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

Mandates18/10/2023
WIJZIGING RECHTSVORM - MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates31/01/2017
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM
PDF
Registered office16/11/2015
MAATSCHAPPELIJKE ZETEL
PDF
Other17/06/2011
DIVERSEN
PDF
Other06/05/2010
BENAMING - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates17/06/2003
ONTSLAGEN - BENOEMINGEN - KAPITAAL - AANDELEN - ALGEMENE VERGADERING - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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 2024197,4 k €↓
2023
Annual accounts 20231,9 M €↑
2022
Annual accounts 202297,9 k €↑
2021
Annual accounts 2021-9,5 k €↓
2020
Annual accounts 2020255,7 k €↑
2019
Annual accounts 201921,2 k €↓
2018
Annual accounts 201829,2 k €↓
2017
Annual accounts 201755,3 k €↑
2016
Annual accounts 2016-92,9 k €↓
2015
Annual accounts 2015-7,1 k €↓
2014
Annual accounts 2014-2,7 k €↓
2013
Annual accounts 201342,9 k €↑
2012
Annual accounts 201216,9 k €↑
2011
Annual accounts 2011-1,6 k €↓
2010
Annual accounts 201034,5 k €↑
2009
Annual accounts 2009-20,7 k €↓
2008
Annual accounts 2008-19,7 k €↓
2007
Annual accounts 200769,1 k €↑
2006
Annual accounts 2006-15,1 k €
08/08/1991
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

GRAN-PINI

Overview

What does GRAN-PINI 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