ACTIVE

FRAMI

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

-58,2 k €

+18.8% YoY

Revenue

124,2 k €

-4.8% YoY

Equity

4 M €

-3.0% YoY

What does FRAMI do?

FRAMI is a Public limited company incorporated in 1995. Its main activity is: Manufacture of rubber products. Its registered office is in Seraing.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0454.977.312

Incorporation

07/04/1995

Legal form

Public limited company

Registered office

Rue Vivaldi 53 box 1
4100 Seraing · WallonieSee on map

Contributed capital

133 863,00 €

Latest accounts

30/06/2025

Activities (NACE)

22140Manufacture of rubber products· main 59203Sound recording and music publishing activities 59203Sound recording and music publishing activities 90012Performing arts 90202Creative, arts and entertainment activities 92312Gambling and betting activities

Contacts

1 public detail availableLog in to view

Signals

Solid equityLow riskGood liquidity

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 16 financial years

	2025		2024		2023		2022		2021		2020		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009
Income statement
Revenue	124,2 k €	-4.8%	130,4 k €	+38.8%	93,9 k €	-0.9%	94,8 k €	-43.1%	166,5 k €	+10.6%	150,6 k €	+52.2%	99 k €	-58.6%	239,1 k €	+17.4%	203,7 k €	-27.1%	279,4 k €	-2.1%	285,5 k €		–		–		–		–		–
EBITDA	-24,3 k €	+31.1%	-35,3 k €	+54.1%	-76,8 k €	+11.3%	-86,6 k €	-294%	44,6 k €	+139%	18,7 k €	+138%	-49,7 k €	-172%	69 k €	+68.0%	41,1 k €	-60.4%	103,8 k €	-27.5%	143,3 k €	+431%	27 k €	+370%	-10 k €	-137%	27 k €	+317%	6,5 k €	-95.5%	145 k €
Operating result	-72,6 k €	+13.1%	-83,6 k €	+33.2%	-125,1 k €	+7.5%	-135,3 k €	-3132%	-4,2 k €	+79.6%	-20,5 k €	+76.9%	-88,8 k €	-334%	38 k €	+208%	12,4 k €	-83.6%	75,2 k €	-41.9%	129,3 k €	+894%	13 k €	+152%	-25,2 k €	-501%	6,3 k €	+120%	-31,3 k €	-129%	108,6 k €
Net result	-58,2 k €	+18.8%	-71,6 k €	+40.2%	-119,7 k €	+9.3%	-132 k €	-6629%	-2 k €	+64.1%	-5,5 k €	+67.7%	-16,9 k €	-116%	104,3 k €	+6.0%	98,4 k €	+53.7%	64 k €	-46.1%	118,7 k €	-84.0%	740,4 k €	+242%	216,4 k €	+100%	108,2 k €	+112%	51,1 k €	-38.5%	83,1 k €
Balance sheet
Equity	4 M €	-3.0%	4,1 M €	-1.7%	4,2 M €	-2.8%	4,3 M €	-3.6%	4,5 M €	-0.0%	4,5 M €	-0.3%	4,5 M €	-0.4%	4,5 M €	+2.4%	4,4 M €	+2.3%	4,3 M €	+1.5%	4,3 M €	+2.9%	4,1 M €	+21.8%	3,4 M €	+6.8%	3,2 M €	+3.5%	3,1 M €	+1.7%	3 M €
Total assets	4,1 M €	-2.8%	4,3 M €	-1.7%	4,3 M €	-2.7%	4,5 M €	-3.4%	4,6 M €	-0.1%	4,6 M €	-0.2%	4,6 M €	-0.3%	4,6 M €	+2.3%	4,5 M €	+2.2%	4,4 M €	+1.4%	4,4 M €	+2.7%	4,3 M €	+21.1%	3,5 M €	+6.2%	3,3 M €	+0.4%	3,3 M €	+1.1%	3,3 M €
Cash	2,2 M €	-1.0%	2,2 M €	-0.9%	2,2 M €	-2.6%	2,3 M €	-4.2%	2,4 M €	-4.8%	2,5 M €	-10.0%	2,8 M €	-3.4%	2,9 M €	-7.3%	3,1 M €	+1.6%	3,1 M €	-4.8%	3,2 M €	+293%	826,1 k €	+12.4%	735,3 k €	+43.2%	513,4 k €	-0.1%	514,1 k €	+84.7%	278,4 k €
Debts	11 k €	+26.8%	8,7 k €	-17.4%	10,5 k €	+19.7%	8,8 k €	+29.6%	6,8 k €	-21.4%	8,6 k €	+101%	4,3 k €	+95.3%	2,2 k €	-2.3%	2,2 k €	-14.9%	2,6 k €	-26.8%	3,6 k €	-45.2%	6,6 k €	+37.4%	4,8 k €	-68.9%	15,4 k €	-86.1%	110,7 k €	-11.5%	125 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

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

Active mandates

FRANCO GABELLI

Mandate

Active

Ended mandates

FRANCK GABELLI

Managing director

Ended

At this address

Other companies at this address

Company	CBE no.
NANDO● Active	0478.946.507

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	13/11/2025	14/11/2024	17/11/2023	21/11/2022	22/11/2021	16/11/2020
General meeting	12/11/2025	14/11/2024	16/11/2023	16/11/2022	16/11/2021	13/11/2020
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2025	12/11/2025	13/11/2025	French	PDF
Abridged model	30/06/2024	14/11/2024	14/11/2024	French	PDF
Abridged model	30/06/2023	16/11/2023	17/11/2023	French	PDF
Abridged model	30/06/2022	16/11/2022	21/11/2022	French	PDF
Abridged model	30/06/2021	16/11/2021	22/11/2021	French	PDF
Abridged model	30/06/2020	13/11/2020	16/11/2020	French	PDF
Abridged model	30/06/2018	13/11/2018	19/11/2018	French	PDF
Abridged model	30/06/2017	14/11/2017	15/11/2017	French	PDF
Abridged model	30/06/2016	14/11/2016	25/11/2016	French	PDF
Abridged model	30/06/2015	14/11/2015	17/11/2015	French	PDF
Abridged model	30/06/2014	14/11/2014	18/11/2014	French	PDF
Abridged model	30/06/2013	14/11/2013	25/11/2013	French	PDF
Abridged model	30/06/2012	14/11/2012	04/12/2012	French	PDF
Abridged model	30/06/2011	14/11/2011	17/11/2011	French	PDF
Abridged model	30/06/2010	21/11/2010	22/11/2010	French	PDF
Abridged model	30/06/2009	21/11/2009	24/11/2009	French	PDF
Abridged model	30/06/2008	21/11/2008	27/11/2008	French	PDF
Abridged model	30/06/2007	21/11/2007	10/01/2008	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 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 30/06/2025 · 1 active · 1 ended

Active mandates

FRANCO GABELLI

Mandate

Active

Ended mandates

FRANCK GABELLI

Managing director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other22/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - ANNEE COMPTABLE
PDF
Mandates19/09/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DEMISSIONS, NOMINATIONS - ANNEE COMPTABLE
PDF
Mandates22/01/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates12/11/2018
DEMISSIONS, NOMINATIONS
PDF
Mandates27/11/2012
DEMISSIONS, NOMINATIONS
PDF
Mandates02/01/2007
DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE - CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS
PDF
Registered office23/08/2005
SIEGE SOCIAL
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 2025-58,2 k €↑
2024
Annual accounts 2024-71,6 k €↑
2023
Annual accounts 2023-119,7 k €↑
2022
Annual accounts 2022-132 k €↓
2021
Annual accounts 2021-2 k €↑
2020
Annual accounts 2020-5,5 k €↑
2018
Annual accounts 2018-16,9 k €↓
2017
Annual accounts 2017104,3 k €↑
2016
Annual accounts 201698,4 k €↑
2015
Annual accounts 201564 k €↓
2014
Annual accounts 2014118,7 k €↓
2013
Annual accounts 2013740,4 k €↑
2012
Annual accounts 2012216,4 k €↑
2011
Annual accounts 2011108,2 k €↑
2010
Annual accounts 201051,1 k €↓
2009
Annual accounts 200983,1 k €
07/04/1995
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

FRAMI

Overview

What does FRAMI do?

Trend over 16 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