ACTIVE

BRUXAN

Export PDF

Financial year 2022 · closed on 31/12/2022

Net result

2,7 k €

+1367.0% YoY

Gross margin

11 k €

+24.6% YoY

Equity

106,1 k €

+2.6% YoY

What does BRUXAN do?

BRUXAN is a Public limited company incorporated in 1994. Its main activity is: Wholesale of beverages. Its registered office is in Charleroi.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0451.759.583

Incorporation

26/01/1994

Legal form

Public limited company

Registered office

Rue des Passereaux 7
6041 Charleroi · WallonieSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2022

Activities (NACE)

46341Wholesale of beverages· main 46341Wholesale of beverages

Joint committees (1)

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 17 financial years

	2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	11 k €	+24.6%	8,8 k €	-35.9%	13,8 k €	-65.6%	40 k €	+387%	-13,9 k €	-425%	4,3 k €	-39.9%	7,1 k €	-70.5%	24,2 k €	-8.7%	26,5 k €	+6.6%	24,9 k €	+167%	-37 k €	-71.4%	-21,6 k €	-378%	-4,5 k €	-107%	66,7 k €	+45.8%	45,7 k €	-30.8%	66 k €	+51.9%	43,5 k €
EBITDA	7,6 k €	+29.7%	5,8 k €	-57.5%	13,7 k €	-62.1%	36,2 k €	+358%	-14 k €	-2514%	580,6 €	-80.6%	3 k €	-86.7%	22,5 k €	-10.5%	25,2 k €	+8.3%	23,2 k €	+170%	-33 k €	-5.3%	-31,3 k €	-23.0%	-25,5 k €	-170%	36,6 k €	+101%	18,2 k €	-60.3%	45,9 k €	+12.6%	40,7 k €
Operating result	3,8 k €	+302%	934 €	-88.6%	8,2 k €	-72.2%	29,4 k €	+240%	-20,9 k €	-199%	-7 k €	-376%	2,5 k €	-80.5%	12,9 k €	-9.3%	14,3 k €	-11.8%	16,2 k €	+136%	-44,6 k €	-6.5%	-41,9 k €	-18.4%	-35,4 k €	-243%	24,8 k €	+134%	10,6 k €	-65.9%	31 k €	+1.4%	30,6 k €
Net result	2,7 k €	+1367%	182 €	-95.6%	4,1 k €	-85.2%	28 k €	+230%	-21,5 k €	-158%	-8,3 k €	-778%	1,2 k €	-85.5%	8,5 k €	+142%	3,5 k €	+21.6%	2,9 k €	+106%	-47,2 k €	-208%	43,6 k €	+216%	-37,4 k €	-345%	15,3 k €	+549%	-3,4 k €	-119%	17,4 k €	-17.5%	21,2 k €
Balance sheet
Equity	106,1 k €	+2.6%	103,4 k €	+0.2%	103,3 k €	+4.2%	99,1 k €	+39.4%	71,1 k €	-23.2%	92,6 k €	-8.3%	100,9 k €	+1.2%	99,7 k €	+9.3%	91,2 k €	+4.0%	87,7 k €	+3.4%	84,8 k €	-35.7%	132 k €	-48.7%	257,4 k €	-12.7%	294,8 k €	+5.5%	279,5 k €	-1.2%	282,9 k €	+6.6%	265,5 k €
Total assets	208,2 k €	+1.4%	205,3 k €	+11.0%	184,9 k €	+1.2%	182,8 k €	-19.0%	225,6 k €	+27.2%	177,4 k €	+13.9%	155,7 k €	+25.2%	124,4 k €	-61.6%	323,7 k €	+2.0%	317,2 k €	+118%	145,8 k €	-27.5%	201,1 k €	-23.0%	261,3 k €	-19.9%	326 k €	-7.5%	352,6 k €	-4.3%	368,6 k €	+13.8%	323,9 k €
Cash	2,9 k €	-46.9%	5,4 k €	+9.9%	5 k €	+92.2%	2,6 k €	+0.3%	2,6 k €	+178%	923,9 €	-52.1%	1,9 k €	-96.6%	57,1 k €	+289%	14,7 k €	-89.5%	139,7 k €	+1671%	7,9 k €	-6.9%	8,5 k €	-74.4%	33,1 k €	-51.9%	68,8 k €	+128%	30,1 k €	+109%	14,4 k €	+476%	2,5 k €
Debts	98,5 k €	-3.3%	101,9 k €	+24.7%	81,7 k €	-2.4%	83,7 k €	-45.9%	154,6 k €	+82.3%	84,8 k €	+54.8%	54,8 k €	+122%	24,7 k €	-89.4%	232,4 k €	+1.3%	229,5 k €	+277%	60,9 k €	-2.8%	62,7 k €	+1511%	3,9 k €	-87.5%	31,2 k €	-57.3%	73,1 k €	-14.7%	85,6 k €	+46.7%	58,4 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		0,6 ETP	-40.0%	1,0 ETP	0.0%	1,0 ETP	+25.0%	0,8 ETP		–

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2022 · 3 active · 19 ended

Active mandates

FREDERIK DEVELTER

Mandate

Active

JIANFENG ZHANG

Mandate

Active

LIYAN DONG

Mandate

Active

Ended mandates

FREDERIK DEVELTER

Director · since 20 octobre 2017 · until 28 mai 2023

Ended

Jianfeng ZHANG

Managing director · since 20 octobre 2017 · until 28 mai 2023

Ended

Liyan DONG

Director · since 20 octobre 2017 · until 28 mai 2023

Ended

JIANFENG ZHANG

Managing director · since 12 septembre 2016 · until 26 mai 2022

Ended

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	27/11/2023	06/11/2023	06/11/2023	30/10/2020	26/09/2019	31/08/2018
General meeting	06/11/2023	27/06/2023	16/05/2021	28/08/2020	27/05/2019	28/05/2018
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2022	06/11/2023	27/11/2023	French	PDF
Micro model	31/12/2021	27/06/2023	06/11/2023	French	PDF
Micro model	31/12/2020	16/05/2021	06/11/2023	French	PDF
Micro model	31/12/2019	28/08/2020	30/10/2020	Dutch	PDF
Micro model	31/12/2018	27/05/2019	26/09/2019	Dutch	PDF
Micro model	31/12/2017	28/05/2018	31/08/2018	Dutch	PDF
Micro model	31/12/2016	26/05/2017	30/08/2017	Dutch	PDF
Abridged model	31/12/2015	26/05/2016	31/08/2016	Dutch	PDF
Abridged model	31/12/2014	28/05/2015	31/07/2015	Dutch	PDF
Abridged model	31/12/2013	30/05/2014	29/08/2014	Dutch	PDF
Abridged model	31/12/2012	30/05/2013	23/08/2013	Dutch	PDF
Abridged model	31/12/2011	31/05/2012	14/08/2012	Dutch	PDF
Abridged model	31/12/2010	26/05/2011	26/08/2011	Dutch	PDF
Abridged model	31/12/2009	24/06/2010	31/08/2010	Dutch	PDF
Abridged model	31/12/2008	29/05/2009	29/07/2009	Dutch	PDF
Abridged model	31/12/2007	29/05/2008	22/08/2008	Dutch	PDF
Abridged model	31/12/2006	25/05/2007	24/08/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 k€

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 31/12/2022 · 3 active · 19 ended

Active mandates

FREDERIK DEVELTER

Mandate

Active

JIANFENG ZHANG

Mandate

Active

LIYAN DONG

Mandate

Active

Ended mandates

FREDERIK DEVELTER

Director · since 20 octobre 2017 · until 28 mai 2023

Ended

Jianfeng ZHANG

Managing director · since 20 octobre 2017 · until 28 mai 2023

Ended

Liyan DONG

Director · since 20 octobre 2017 · until 28 mai 2023

Ended

JIANFENG ZHANG

Managing director · since 12 septembre 2016 · until 26 mai 2022

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates06/06/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates21/12/2017
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates21/12/2017
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates30/09/2016
ONTSLAGEN - BENOEMINGEN
PDF
Mandates04/08/2015
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates05/09/2013
ONTSLAGEN - BENOEMINGEN
PDF
Other21/09/2011
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates26/08/2011
ONTSLAGEN - BENOEMINGEN
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

2022
Annual accounts 20222,7 k €↑
2021
Annual accounts 2021182 €↓
2020
Annual accounts 20204,1 k €↓
2019
Annual accounts 201928 k €↑
2018
Annual accounts 2018-21,5 k €↓
2017
Annual accounts 2017-8,3 k €↓
2016
Annual accounts 20161,2 k €↓
2015
Annual accounts 20158,5 k €↑
2014
Annual accounts 20143,5 k €↑
2013
Annual accounts 20132,9 k €↑
2012
Annual accounts 2012-47,2 k €↓
2011
Annual accounts 201143,6 k €↑
2010
Annual accounts 2010-37,4 k €↓
2009
Annual accounts 200915,3 k €↑
2008
Annual accounts 2008-3,4 k €↓
2007
Annual accounts 200717,4 k €↓
2006
Annual accounts 200621,2 k €
26/01/1994
IncorporationPublic 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

BRUXAN

Overview

What does BRUXAN do?

Trend over 17 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