ACTIVE

De Proefbrouwerij

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

269,3 k €

+485.8% YoY

Revenue

21,1 M €

+6.7% YoY

Equity

6,1 M €

+4.6% YoY

Workforce

49,5 ETP

+1.9% YoY

What does De Proefbrouwerij do?

De Proefbrouwerij is a Private limited company incorporated in 1992. Its main activity is: Manufacture of beer. Its registered office is in Lochristi. It employs on average 49,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0446.493.077

Incorporation

29/01/1992

Legal form

Private limited company

Registered office

Doornzelestraat 20
9080 Lochristi · FlandreSee on map

Contributed capital

130 105,32 €

Latest accounts

30/06/2025

Average workforce

49,5 ETP

Activities (NACE)

11050Manufacture of beer· main 11050Manufacture of beer 15960Manufacture of leather and related products 46349Wholesale of beverages 46349Wholesale of beverages 47252Retail sale of beverages in specialised stores+3

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood 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 17 financial years

	2025		2024		2023		2022		2021		2019		2018		2017		2016		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Revenue	21,1 M €	+6.7%	19,8 M €	+21.9%	16,2 M €	-24.7%	21,6 M €	-31.9%	31,7 M €	+84.7%	17,1 M €	+5.8%	16,2 M €	-0.7%	16,3 M €	-40.9%	27,6 M €	+145%	11,3 M €	+22.1%	9,2 M €		–		6,5 M €		–		–		–		2,5 M €
EBITDA	1,5 M €	+28.5%	1,2 M €	-13.8%	1,4 M €	-5.6%	1,5 M €	-39.0%	2,4 M €	+20.4%	2 M €	+9.2%	1,8 M €	-15.3%	2,2 M €	-27.9%	3 M €	+71.5%	1,7 M €	-27.7%	2,4 M €	-3.4%	2,5 M €	+30.9%	1,9 M €	+20.0%	1,6 M €	+77.2%	896,4 k €	+8.2%	828,7 k €	+16.4%	712,2 k €
Operating result	482,6 k €	+199%	161,6 k €	-39.4%	266,7 k €	+1029%	-28,7 k €	-115%	196,7 k €	-74.6%	773,2 k €	+6.3%	727,1 k €	-26.0%	982,8 k €	+79.3%	548,2 k €	+11.0%	494 k €	-49.8%	983,7 k €	-8.9%	1,1 M €	+63.0%	662,4 k €	+107%	319,5 k €	+77.6%	179,9 k €	+8.7%	165,4 k €	-23.0%	214,8 k €
Net result	269,3 k €	+486%	46 k €	-48.0%	88,5 k €	+374%	18,7 k €	-89.5%	178,3 k €	-69.6%	586,4 k €	-31.4%	855,4 k €	+2.6%	833,5 k €	+2.2%	815,7 k €	+248%	234,3 k €	-70.8%	803,7 k €	+30.9%	614 k €	+66.0%	369,9 k €	+144%	151,8 k €	+204%	49,9 k €	-27.0%	68,3 k €	-38.8%	111,7 k €
Balance sheet
Equity	6,1 M €	+4.6%	5,9 M €	+0.8%	5,8 M €	+1.5%	5,7 M €	+0.3%	5,7 M €	+3.2%	5,5 M €	+11.9%	4,9 M €	+20.9%	4,1 M €	+11.8%	3,7 M €	+23.1%	3 M €	+8.6%	2,7 M €	+41.4%	1,9 M €	+46.1%	1,3 M €	+38.2%	959 k €	+17.6%	815,6 k €	+5.0%	776,8 k €	+7.9%	720 k €
Total assets	12,8 M €	+1.7%	12,6 M €	-8.3%	13,8 M €	-9.7%	15,2 M €	-0.5%	15,3 M €	+45.2%	10,6 M €	-4.7%	11,1 M €	+11.3%	10 M €	+17.9%	8,4 M €	-9.8%	9,4 M €	+1.9%	9,2 M €	+8.6%	8,5 M €	+7.1%	7,9 M €	+4.6%	7,5 M €	+48.3%	5,1 M €	+0.0%	5,1 M €	+53.2%	3,3 M €
Cash	699,5 k €	-8.8%	766,6 k €	+27.8%	599,8 k €	-82.5%	3,4 M €	+1.5%	3,4 M €	+99.8%	1,7 M €	-50.4%	3,4 M €	-23.5%	4,5 M €	+87.9%	2,4 M €	+53.5%	1,5 M €	+42.2%	1,1 M €	+151%	431,7 k €	-47.4%	820,5 k €	+186%	287 k €	+497%	48,1 k €	-17.7%	58,4 k €	+441%	10,8 k €
Debts	6,7 M €	-0.9%	6,8 M €	-14.9%	7,9 M €	-16.4%	9,5 M €	-0.9%	9,6 M €	+91.9%	5 M €	-17.9%	6,1 M €	+5.8%	5,8 M €	+23.9%	4,6 M €	-26.8%	6,4 M €	-0.5%	6,4 M €	-2.0%	6,5 M €	+0.5%	6,5 M €	-0.6%	6,5 M €	+54.9%	4,2 M €	+8.0%	3,9 M €	+53.0%	2,5 M €
Other
Workforce	49,5 ETP	+1.9%	48,6 ETP	0.0%	48,6 ETP	+1.0%	48,1 ETP	+21.8%	39,5 ETP	+9.4%	36,1 ETP	-3.2%	37,3 ETP	+12.0%	33,3 ETP	+5.0%	31,7 ETP	+24.8%	25,4 ETP	+17.1%	21,7 ETP	+6.9%	20,3 ETP	+35.3%	15,0 ETP	+29.3%	11,6 ETP	+26.1%	9,2 ETP	+19.5%	7,7 ETP	+20.3%	6,4 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 30/06/2025 · 2 active · 7 ended

Active mandates

Dirk Naudts

Director · since 21 septembre 2020

Active

NAUDTS-WAERNIERS

Director · since 21 septembre 2020 · 0862.714.733

Represented by Saskia Waerniers

Active

Ended mandates

NAUDTS-WAERNIERS

Director · since 21 septembre 2020 · 0862.714.733

Represented by Saskia Waerniers

Ended

NAUDTS-WAERNIERS

Manager · since 16 octobre 2015 · 0862.714.733

Represented by Saskia Waerniers

Ended

NAUDTS-WAERNIERS

Manager · since 29 septembre 2015 · 0862.714.733

Represented by Saskia Waerniers

Ended

NAUDTS-WAERNIERS

Manager · since 29 septembre 2015 · 0862.714.733

Represented by Saskia Waerniers

Ended

At this address

Other companies at this address

Company	CBE no.
NaWa● Active	1023.554.985

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2019
Type of account	Full model	Full model	Full model	Full model	Full model	Full model
Start of the financial year	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/09/2019	01/09/2018
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	31/08/2019
Length of the financial year	12 months	12 months	12 months	12 months	22 months	12 months
Filing date	27/02/2026	10/02/2025	31/01/2024	28/02/2023	21/03/2022	30/04/2020
General meeting	27/02/2026	30/01/2025	26/12/2023	31/01/2023	15/03/2022	24/02/2020
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
Full model	30/06/2025	27/02/2026	27/02/2026	Dutch	PDF
Full model	30/06/2024	30/01/2025	10/02/2025	Dutch	PDF
Full model	30/06/2023	26/12/2023	31/01/2024	Dutch	PDF
Full model	30/06/2022	31/01/2023	28/02/2023	Dutch	PDF
Full model	30/06/2021	15/03/2022	21/03/2022	Dutch	PDF
Full model	31/08/2019	24/02/2020	30/04/2020	Dutch	PDF
Full model	31/08/2018	25/02/2019	05/04/2019	Dutch	PDF
Full model	31/08/2017	26/02/2018	03/04/2018	Dutch	PDF
Full model	31/08/2016	27/02/2017	31/03/2017	Dutch	PDF
Full modelCorrection	30/09/2014	30/03/2015	06/08/2015	Dutch	PDF
Full model	30/09/2014	30/03/2015	31/03/2015	Dutch	PDF
Full model	30/09/2013	13/05/2014	14/05/2014	Dutch	PDF
Abridged model	30/09/2012	04/03/2013	08/03/2013	Dutch	PDF
Abridged model	30/09/2011	01/03/2012	14/03/2012	Dutch	PDF
Abridged model	30/09/2010	01/03/2011	09/03/2011	Dutch	PDF
Abridged model	30/09/2009	01/03/2010	17/03/2010	Dutch	PDF
Abridged model	30/09/2008	02/03/2009	27/03/2009	Dutch	PDF
Abridged model	30/09/2007	03/03/2008	27/03/2008	Dutch	PDF
Abridged model	30/09/2006	05/03/2007	23/03/2007	Dutch	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 30/06/2025 · 2 active · 7 ended

Active mandates

Dirk Naudts

Director · since 21 septembre 2020

Active

NAUDTS-WAERNIERS

Director · since 21 septembre 2020 · 0862.714.733

Represented by Saskia Waerniers

Active

Ended mandates

NAUDTS-WAERNIERS

Director · since 21 septembre 2020 · 0862.714.733

Represented by Saskia Waerniers

Ended

NAUDTS-WAERNIERS

Manager · since 16 octobre 2015 · 0862.714.733

Represented by Saskia Waerniers

Ended

NAUDTS-WAERNIERS

Manager · since 29 septembre 2015 · 0862.714.733

Represented by Saskia Waerniers

Ended

NAUDTS-WAERNIERS

Manager · since 29 septembre 2015 · 0862.714.733

Represented by Saskia Waerniers

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates07/05/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates14/06/2024
ONTSLAGEN - BENOEMINGEN
PDF
Mandates23/09/2020
WIJZIGING RECHTSVORM - BENAMING - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
PDF
Mandates10/11/2015
ONTSLAGEN - BENOEMINGEN
PDF
Mandates27/10/2015
BENAMING - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
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 2025269,3 k €↑
2024
Annual accounts 202446 k €↓
2023
Annual accounts 202388,5 k €↑
2022
Annual accounts 202218,7 k €↓
2021
Annual accounts 2021178,3 k €↓
2019
Annual accounts 2019586,4 k €↓
2018
Annual accounts 2018855,4 k €↑
2017
Annual accounts 2017833,5 k €↑
2016
Annual accounts 2016815,7 k €↑
2014
Annual accounts 2014234,3 k €↓
2013
Annual accounts 2013803,7 k €↑
2012
Annual accounts 2012614 k €↑
2011
Annual accounts 2011369,9 k €↑
2010
Annual accounts 2010151,8 k €↑
2009
Annual accounts 200949,9 k €↓
2008
Annual accounts 200868,3 k €↓
2007
Annual accounts 2007111,7 k €
29/01/1992
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

De Proefbrouwerij

Overview

What does De Proefbrouwerij do?

Trend over 17 financial years

Indicative valuation

Board of directors

Other companies at this address

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