ACTIVE

FABROCA

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

130,5 k €

+98.5% YoY

Gross margin

331 k €

+27.4% YoY

Equity

1 M €

+14.2% YoY

Workforce

1,5 ETP

0.0% YoY

What does FABROCA do?

FABROCA is a Private limited company incorporated in 1993. Its main activity is: Support activities for animal production. Its registered office is in Havelange. It employs on average 1,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0450.643.093

Incorporation

06/08/1993

Legal form

Private limited company

Registered office

Ferme du Bois de Rémont(P) 1
5370 Havelange · WallonieSee on map

Contributed capital

22 310,42 €

Latest accounts

30/06/2025

Average workforce

1,5 ETP

Activities (NACE)

01620Support activities for animal production· main 01620Support activities for animal production 46216Wholesale of grain, unmanufactured tobacco, seeds and animal feeds 46216Wholesale of grain, unmanufactured tobacco, seeds and animal feeds 51210Freight air transport

Joint committees (2)

Contacts

1 public detail availableLog in to view

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		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	331 k €	+27.4%	259,9 k €	+13.8%	228,4 k €	+20.8%	189,1 k €	+5.6%	179,2 k €	-15.6%	212,2 k €	-6.4%	226,7 k €	+8.9%	208,2 k €	+7.3%	194,1 k €	-11.6%	219,6 k €	-19.7%	273,3 k €	+21.4%	225,2 k €	+13.4%	198,6 k €	-4.9%	208,7 k €	-38.0%	336,9 k €	+73.7%	193,9 k €	-14.7%	227,4 k €	-6.0%	241,9 k €	-7.7%	262,1 k €
EBITDA	225,1 k €	+37.4%	163,8 k €	+6.7%	153,6 k €	+49.2%	102,9 k €	+5.0%	98 k €	-19.1%	121,1 k €	-18.5%	148,7 k €	+19.5%	124,5 k €	+7.1%	116,2 k €	-17.5%	141 k €	-26.7%	192,4 k €	+36.2%	141,3 k €	+15.3%	122,5 k €	+6.9%	114,6 k €	-51.9%	238,2 k €	+113%	112 k €	-47.8%	214,7 k €	-6.4%	229,3 k €	-11.5%	259 k €
Operating result	174,6 k €	+71.1%	102,1 k €	+12.6%	90,7 k €	+109%	43,3 k €	+60.5%	27 k €	+36.4%	19,8 k €	-63.8%	54,7 k €	+170%	20,2 k €	-44.0%	36,1 k €	-49.0%	70,8 k €	-42.5%	123,1 k €	+33.2%	92,5 k €	+10.3%	83,9 k €	+47.8%	56,8 k €	-63.3%	154,9 k €	+59.2%	97,3 k €	-24.5%	128,8 k €	+9.1%	118 k €	-39.1%	193,7 k €
Net result	130,5 k €	+98.5%	65,7 k €	+20.3%	54,7 k €	+151%	21,8 k €	+330%	5,1 k €	+771%	-754,7 €	-103%	25,9 k €	+313%	6,3 k €	-50.1%	12,6 k €	-64.0%	34,9 k €	-51.0%	71,3 k €	+52.9%	46,6 k €	+10.4%	42,2 k €	+51.7%	27,8 k €	-70.9%	95,5 k €	+51.6%	63 k €	-16.6%	75,5 k €	+12.6%	67,1 k €	-37.1%	106,6 k €
Balance sheet
Equity	1 M €	+14.2%	917 k €	+7.7%	851,3 k €	+6.9%	796,7 k €	+1.5%	784,9 k €	+0.6%	779,8 k €	-0.1%	780,6 k €	+3.4%	754,6 k €	+0.8%	748,4 k €	+1.7%	735,8 k €	+5.0%	700,9 k €	+11.3%	629,6 k €	+8.0%	583 k €	+7.8%	540,8 k €	+5.4%	513 k €	+22.9%	417,5 k €	+16.8%	357,4 k €	+26.8%	281,9 k €	+31.2%	214,8 k €
Total assets	1,7 M €	+0.5%	1,6 M €	+4.2%	1,6 M €	+4.5%	1,5 M €	-9.3%	1,7 M €	-7.8%	1,8 M €	-1.0%	1,8 M €	-5.6%	1,9 M €	+39.5%	1,4 M €	-8.6%	1,5 M €	+7.1%	1,4 M €	+12.1%	1,3 M €	-0.9%	1,3 M €	-0.7%	1,3 M €	+34.4%	954,4 k €	+11.3%	857,8 k €	-9.2%	945 k €	+8.0%	874,6 k €	+3.5%	844,9 k €
Cash	120,5 k €	+3.1%	116,8 k €	+2.0%	114,5 k €	+117%	52,7 k €	-51.2%	108,1 k €	-9.5%	119,5 k €	+22.8%	97,3 k €	-17.8%	118,3 k €	+45.9%	81,1 k €	-54.4%	177,7 k €	-33.9%	268,6 k €	+81.2%	148,3 k €	-31.8%	217,3 k €	+27.7%	170,2 k €	-15.1%	200,4 k €	+24.2%	161,3 k €	-17.3%	195,1 k €	+29.6%	150,5 k €	+112%	71 k €
Debts	573 k €	-17.6%	695,2 k €	+1.4%	685,4 k €	+0.6%	681,6 k €	-18.8%	839 k €	-14.8%	985,2 k €	-2.1%	1 M €	-11.0%	1,1 M €	+89.6%	596,6 k €	-19.2%	738,3 k €	+9.9%	671,7 k €	+12.0%	599,5 k €	-8.9%	658,3 k €	-6.8%	706 k €	+72.8%	408,7 k €	-7.2%	440,3 k €	-25.1%	587,6 k €	-0.8%	592,6 k €	-5.9%	630,1 k €
Other
Workforce	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	+275%	0,4 ETP	0.0%	0,4 ETP	0.0%	0,4 ETP		–

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 1 active · 2 ended

Active mandates

Benoît CASSART

Manager

Active

Ended mandates

BENOIT CASSART

Manager · since 13 août 1993

Ended

Mary CASSART

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	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	15/01/2026	28/01/2025	18/12/2023	15/12/2022	02/02/2022	03/12/2020
General meeting	15/12/2025	31/12/2024	14/12/2023	06/12/2022	31/12/2021	28/11/2020
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2025	15/12/2025	15/01/2026	French	PDF
Abridged model	30/06/2024	31/12/2024	28/01/2025	French	PDF
Abridged model	30/06/2023	14/12/2023	18/12/2023	French	PDF
Abridged model	30/06/2022	06/12/2022	15/12/2022	French	PDF
Abridged model	30/06/2021	31/12/2021	02/02/2022	French	PDF
Abridged model	30/06/2020	28/11/2020	03/12/2020	French	PDF
Abridged model	30/06/2019	30/11/2019	18/12/2019	French	PDF
Abridged model	30/06/2018	19/12/2018	20/12/2018	French	PDF
Abridged model	30/06/2017	19/12/2017	21/12/2017	French	PDF
Abridged model	30/06/2016	30/12/2016	31/01/2017	French	PDF
Abridged model	30/06/2015	15/12/2015	18/12/2015	French	PDF
Abridged model	30/06/2014	24/11/2014	01/12/2014	French	PDF
Abridged model	30/06/2013	31/12/2013	30/01/2014	French	PDF
Abridged model	30/06/2012	31/12/2012	29/01/2013	French	PDF
Abridged model	30/06/2011	30/12/2011	30/01/2012	French	PDF
Abridged model	30/06/2010	02/12/2010	02/12/2010	French	PDF
Abridged model	30/06/2009	15/01/2010	27/01/2010	French	PDF
Abridged model	30/06/2008	16/12/2008	19/12/2008	French	PDF
Abridged model	30/06/2007	20/12/2007	09/01/2008	French	PDF
Abridged model	30/06/2006	29/12/2006	24/01/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 · 1 active · 2 ended

Active mandates

Benoît CASSART

Manager

Active

Ended mandates

BENOIT CASSART

Manager · since 13 août 1993

Ended

Mary CASSART

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring24/06/2026
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Mandates21/11/2023
MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Mandates24/05/2006
DEMISSIONS, NOMINATIONS
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 2025130,5 k €↑
2024
Annual accounts 202465,7 k €↑
2023
Annual accounts 202354,7 k €↑
2022
Annual accounts 202221,8 k €↑
2021
Annual accounts 20215,1 k €↑
2020
Annual accounts 2020-754,7 €↓
2019
Annual accounts 201925,9 k €↑
2018
Annual accounts 20186,3 k €↓
2017
Annual accounts 201712,6 k €↓
2016
Annual accounts 201634,9 k €↓
2015
Annual accounts 201571,3 k €↑
2014
Annual accounts 201446,6 k €↑
2013
Annual accounts 201342,2 k €↑
2012
Annual accounts 201227,8 k €↓
2011
Annual accounts 201195,5 k €↑
2010
Annual accounts 201063 k €↓
2009
Annual accounts 200975,5 k €↑
2008
Annual accounts 200867,1 k €↓
2007
Annual accounts 2007106,6 k €
06/08/1993
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

FABROCA

Overview

What does FABROCA 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