ACTIVE

FRABRI

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

292,2 k €

+380.0% YoY

Gross margin

823,8 k €

+129.4% YoY

Equity

451,6 k €

+183.3% YoY

Workforce

2,6 ETP

+100.0% YoY

What does FRABRI do?

FRABRI is a Private limited company incorporated in 1996. Its main activity is: Retail sale of clothing in specialised stores. Its registered office is in Knokke-Heist. It employs on average 2,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0458.685.185

Incorporation

21/08/1996

Legal form

Private limited company

Registered office

Kustlaan 94
8300 Knokke-Heist · FlandreSee on map

Contributed capital

18 550,00 €

Latest accounts

31/12/2024

Average workforce

2,6 ETP

Activities (NACE)

47716Retail sale of clothing in specialised stores· main 47716Retail sale of clothing in specialised stores 51160Passenger air transport 46160Agents involved in the sale of textiles, clothing, fur, footwear and leather goods 46160Agents involved in the sale of textiles, clothing, fur, footwear and leather goods 47559Retail sale of other household equipment in specialised stores+1

Joint committees (4)

100
109
201
20201

Signals

ProfitableSolid equityPositive 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 18 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	823,8 k €	+129%	359,2 k €	+24.2%	289,1 k €	+11.4%	259,6 k €	+215%	82,4 k €	-71.7%	291,2 k €	+8.8%	267,6 k €	-17.9%	325,8 k €		–		–		–		–		–		–		–		–		–		375,2 k €
EBITDA	570,8 k €	+496%	95,8 k €	-37.5%	153,4 k €	+67.0%	91,9 k €	+260%	-57,3 k €	-182%	70 k €	+502%	11,6 k €	-72.8%	42,7 k €	-62.4%	113,8 k €	-41.9%	195,8 k €	+202%	-192,9 k €	+25.2%	-257,8 k €	-622%	49,4 k €	+297%	-25,1 k €	+83.6%	-152,9 k €	+22.5%	-197,2 k €	-479%	52 k €	-46.2%	96,6 k €
Operating result	320,8 k €	+363%	69,2 k €	-38.0%	111,7 k €	+152%	44,3 k €	+154%	-82,5 k €	-422%	25,6 k €	+149%	-52,7 k €	-166%	79,7 k €	+204%	26,2 k €	-60.0%	65,5 k €	+122%	-299,3 k €	-4.8%	-285,5 k €	-3166%	9,3 k €	+113%	-69,9 k €	+60.4%	-176,4 k €	+34.3%	-268,4 k €	-1466%	19,7 k €	-52.4%	41,3 k €
Net result	292,2 k €	+380%	60,9 k €	-42.3%	105,5 k €	+176%	38,2 k €	+142%	-90 k €	-725%	14,4 k €	+125%	-58,7 k €	-184%	70,2 k €	+4557%	-1,6 k €	-102%	67 k €	+119%	-354,5 k €	-10.8%	-320,1 k €	-191%	-109,9 k €	-2.1%	-107,7 k €	+49.5%	-213,3 k €	+27.4%	-293,8 k €	-1664%	-16,7 k €	-205%	15,9 k €
Balance sheet
Equity	451,6 k €	+183%	159,4 k €	+61.8%	98,5 k €	+1513%	-7 k €	+84.6%	-45,2 k €	-201%	44,8 k €	+47.4%	30,4 k €	-65.9%	89,1 k €	+370%	19 k €	-97.7%	815 k €	+9.0%	748,1 k €	+288%	-397,4 k €	-414%	-77,3 k €	-338%	32,6 k €	+109%	-359,8 k €	-146%	-146,5 k €	-199%	147,3 k €	-10.2%	164 k €
Total assets	1,5 M €	+54.3%	964,6 k €	+40.1%	688,7 k €	-3.4%	712,6 k €	+17.4%	607,2 k €	-14.5%	710 k €	-9.3%	782,8 k €	-3.9%	814,3 k €	-41.5%	1,4 M €	-4.2%	1,5 M €	-37.1%	2,3 M €	+143%	949,8 k €	+51.5%	626,8 k €	-7.2%	675,4 k €	-6.3%	721 k €	-8.5%	788,3 k €	-5.0%	829,8 k €	+21.5%	683,1 k €
Cash	35,3 k €	-78.7%	165,7 k €	+327%	38,8 k €	-17.5%	47,1 k €	+71.0%	27,5 k €	+4.1%	26,4 k €	+1.5%	26,1 k €	-24.3%	34,4 k €	-63.8%	95,1 k €	+11.4%	85,4 k €	-94.6%	1,6 M €	+1347%	109,9 k €	+20.2%	91,4 k €	-6.2%	97,5 k €	+12.5%	86,6 k €	+22.6%	70,7 k €	-45.1%	128,8 k €	+1.5%	126,8 k €
Debts	1 M €	+29.7%	799,2 k €	+35.9%	588,2 k €	-17.4%	712 k €	+11.4%	639,1 k €	-3.9%	665,2 k €	-11.6%	752,4 k €	+3.7%	725,2 k €	-42.3%	1,3 M €	+96.7%	638,5 k €	-59.0%	1,6 M €	+15.6%	1,3 M €	+92.1%	701,1 k €	+9.1%	642,8 k €	-40.3%	1,1 M €	+16.8%	922,5 k €	+38.2%	667,5 k €	+28.8%	518,1 k €
Other
Workforce	2,6 ETP	+100%	1,3 ETP	-35.0%	2,0 ETP	-28.6%	2,8 ETP	-6.7%	3,0 ETP	-11.8%	3,4 ETP	-10.5%	3,8 ETP	+15.2%	3,3 ETP	-41.1%	5,6 ETP	-9.7%	6,2 ETP	-6.1%	6,6 ETP	-1.5%	6,7 ETP	+3.1%	6,5 ETP	+4.8%	6,2 ETP	+14.8%	5,4 ETP	-1.8%	5,5 ETP	+7.8%	5,1 ETP	-3.8%	5,3 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 · 1 active · 23 ended

Active mandates

Franck Mercken

Director · since 07 juin 2024

Active

Ended mandates

Franck Mercken

Director · since 28 mars 2017

Ended

Franck Mercken

Manager · since 28 mars 2017

Ended

Frank Mercken

Manager · since 28 mars 2017

Ended

Thomas Busler

Director · since 30 mai 2014 · until 28 mars 2017

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	30/07/2025	16/09/2024	18/08/2023	26/08/2022	25/08/2021	18/08/2020
General meeting	30/06/2025	13/08/2024	03/08/2023	11/08/2022	05/08/2021	06/08/2020
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	31/12/2024	30/06/2025	30/07/2025	Dutch	PDF
Abridged model	31/12/2023	13/08/2024	16/09/2024	Dutch	PDF
Abridged model	31/12/2023	13/08/2024	20/08/2024	French	PDF
Abridged model	31/12/2022	03/08/2023	18/08/2023	French	PDF
Abridged model	31/12/2021	11/08/2022	26/08/2022	French	PDF
Abridged model	31/12/2020	05/08/2021	25/08/2021	French	PDF
Abridged model	31/12/2019	06/08/2020	18/08/2020	French	PDF
Abridged model	31/12/2018	19/09/2019	27/09/2019	French	PDF
Abridged model	31/12/2017	29/08/2018	26/09/2018	French	PDF
Full model	31/12/2016	03/03/2017	27/04/2017	French	PDF
Full model	31/12/2015	09/05/2016	12/07/2016	French	PDF
Full model	31/12/2014	11/05/2015	27/05/2015	French	PDF
Full model	31/12/2013	12/05/2014	20/06/2014	French	PDF
Full model	31/12/2012	03/06/2013	26/06/2013	French	PDF
Full model	31/12/2011	19/04/2012	06/06/2012	French	PDF
Full model	31/12/2010	19/04/2011	26/07/2011	French	PDF
Full model	31/12/2009	16/04/2010	07/07/2010	French	PDF
Full model	31/12/2008	17/06/2009	05/08/2009	French	PDF
Full model	31/12/2007	12/05/2008	28/08/2008	French	PDF
Abridged model	31/12/2006	14/05/2007	31/08/2007	French	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 · 1 active · 23 ended

Active mandates

Franck Mercken

Director · since 07 juin 2024

Active

Ended mandates

Franck Mercken

Director · since 28 mars 2017

Ended

Franck Mercken

Manager · since 28 mars 2017

Ended

Frank Mercken

Manager · since 28 mars 2017

Ended

Thomas Busler

Director · since 30 mai 2014 · until 28 mars 2017

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates30/07/2024
MAATSCHAPPELIJKE ZETEL - DOEL - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM
PDF
Registered office16/07/2024
SIEGE SOCIAL - MODIFICATION FORME JURIDIQUE
PDF
Mandates24/04/2017
DEMISSIONS, NOMINATIONS
PDF
Registered office06/04/2017
SIEGE SOCIAL
PDF
Mandates24/01/2017
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates11/06/2015
DEMISSIONS, NOMINATIONS
PDF
Mandates07/08/2014
DEMISSIONS, NOMINATIONS
PDF
Mandates16/06/2014
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

2024
Annual accounts 2024292,2 k €↑
2023
Annual accounts 202360,9 k €↓
2022
Annual accounts 2022105,5 k €↑
2021
Annual accounts 202138,2 k €↑
2020
Annual accounts 2020-90 k €↓
2019
Annual accounts 201914,4 k €↑
2018
Annual accounts 2018-58,7 k €↓
2017
Annual accounts 201770,2 k €↑
2016
Annual accounts 2016-1,6 k €↓
2014
Annual accounts 201467 k €↑
2013
Annual accounts 2013-354,5 k €↓
2012
Annual accounts 2012-320,1 k €↓
2011
Annual accounts 2011-109,9 k €↓
2010
Annual accounts 2010-107,7 k €↑
2009
Annual accounts 2009-213,3 k €↑
2008
Annual accounts 2008-293,8 k €↓
2007
Annual accounts 2007-16,7 k €↓
2006
Annual accounts 200615,9 k €
21/08/1996
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

FRABRI

Overview

What does FRABRI do?

Trend over 18 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