ACTIVE

DAVIN ASSURANCES

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

17,9 k €

+19.5% YoY

Gross margin

51,3 k €

-8.4% YoY

Equity

94,6 k €

+9.1% YoY

What does DAVIN ASSURANCES do?

DAVIN ASSURANCES is a Cooperative company with limited liability incorporated in 1996. Its registered office is in Ciney.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0459.158.606

Incorporation

06/11/1996

Legal form

Cooperative company with limited liability

Registered office

Rue de Barvaux(Haversin) 139
5590 Ciney · WallonieSee on map

Contributed capital

6 197,34 €

Latest accounts

31/12/2024

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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	51,3 k €	-8.4%	56,1 k €	+19.3%	47 k €	-0.9%	47,5 k €	+51.4%	31,4 k €	-8.9%	34,4 k €	-8.0%	37,4 k €	+81.5%	20,6 k €	-72.5%	74,8 k €	+14.5%	65,4 k €	-5.5%	69,2 k €	-4.5%	72,4 k €	+17.3%	61,7 k €	-3.5%	64 k €	-6.9%	68,7 k €	-31.8%	100,8 k €	+84.6%	54,6 k €	-32.2%	80,5 k €	-1.3%	81,6 k €
EBITDA	42 k €	-12.6%	48 k €	+19.5%	40,2 k €	+3.7%	38,7 k €	+70.4%	22,7 k €	-15.1%	26,8 k €	-5.2%	28,3 k €	+80.6%	15,7 k €	-65.2%	44,9 k €	+49.3%	30,1 k €	-11.3%	33,9 k €	+16.5%	29,1 k €	+32.8%	21,9 k €	-32.0%	32,3 k €	-26.5%	43,9 k €	-41.7%	75,3 k €	+155%	29,5 k €	-49.2%	58,2 k €	-0.9%	58,7 k €
Operating result	26,9 k €	+23.2%	21,8 k €	+129%	9,5 k €	+13.0%	8,4 k €	+255%	2,4 k €	-14.8%	2,8 k €	-32.4%	4,1 k €	+293%	-2,1 k €	-110%	21 k €	+70.7%	12,3 k €	+29.6%	9,5 k €	+24.9%	7,6 k €	+791%	-1,1 k €	-110%	11 k €	-50.9%	22,4 k €	-30.1%	32 k €	+410%	6,3 k €	-82.1%	35 k €	+46.9%	23,8 k €
Net result	17,9 k €	+19.5%	15 k €	+185%	5,3 k €	-31.1%	7,6 k €	+1200%	587,1 €	+42.1%	413,2 €	+221%	128,6 €	+103%	-4,3 k €	-132%	13,2 k €	+1476%	-956,7 €	-395%	-193,3 €	-109%	2,2 k €	+252%	-1,5 k €	+85.8%	-10,4 k €	-474%	2,8 k €	-71.2%	9,7 k €	+431%	-2,9 k €	-111%	25,6 k €	+28.3%	20 k €
Balance sheet
Equity	94,6 k €	+9.1%	86,7 k €	+11.7%	77,7 k €	+1.6%	76,4 k €	+1.9%	75 k €	-7.5%	81,1 k €	-5.6%	85,9 k €	+0.1%	85,8 k €	-7.2%	92,5 k €	+13.1%	81,7 k €	-8.2%	89 k €	-9.0%	97,8 k €	+2.3%	95,6 k €	-7.3%	103,1 k €	-9.2%	113,5 k €	+2.5%	110,7 k €	+9.6%	101 k €	-2.8%	103,9 k €	+32.7%	78,3 k €
Total assets	127,9 k €	+6.7%	119,9 k €	-6.6%	128,3 k €	-10.6%	143,5 k €	-18.0%	174,9 k €	+26.9%	137,9 k €	-16.6%	165,2 k €	-14.1%	192,4 k €	-13.6%	222,6 k €	+27.2%	175,1 k €	-8.9%	192,1 k €	-10.3%	214,2 k €	-8.2%	233,3 k €	+4.4%	223,4 k €	-8.4%	243,8 k €	-17.3%	294,6 k €	-11.1%	331,4 k €	+5.4%	314,3 k €	-1.2%	318 k €
Cash	55,4 k €	+62.8%	34 k €	+71.0%	19,9 k €	+146%	8,1 k €	-17.7%	9,8 k €	+61.5%	6,1 k €	-5.5%	6,4 k €	+40.4%	4,6 k €	-66.4%	13,7 k €	+27.5%	10,7 k €	+20.1%	8,9 k €	+46.0%	6,1 k €	+0.8%	6,1 k €	-10.8%	6,8 k €	-16.8%	8,2 k €	-6.7%	8,8 k €	+48.7%	5,9 k €	+5.3%	5,6 k €	-68.0%	17,5 k €
Debts	33,3 k €	+0.4%	33,1 k €	-34.5%	50,6 k €	-23.7%	66,4 k €	-33.5%	99,8 k €	+76.9%	56,4 k €	-28.5%	78,9 k €	-25.9%	106,6 k €	-17.9%	129,7 k €	+39.3%	93,1 k €	-3.1%	96,2 k €	-17.4%	116,4 k €	-15.5%	137,7 k €	+14.4%	120,3 k €	-7.7%	130,3 k €	-17.6%	158,2 k €	-31.3%	230,3 k €	+9.5%	210,4 k €	-12.2%	239,7 k €
Other
Workforce	–		–		–		–		–		–		–		–		0,3 ETP		–		1,3 ETP	0.0%	1,3 ETP	0.0%	1,3 ETP	-7.1%	1,4 ETP	+75.0%	0,8 ETP	0.0%	0,8 ETP	0.0%	0,8 ETP	-20.0%	1,0 ETP	+25.0%	0,8 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 5 ended

Active mandates

BENOIT DAVIN

Managing director · since 01 août 2000

Active

Ended mandates

Benoît Davin

Managing director · since 07 août 2020

Ended

BENOIT DAVIN

Director · since 01 août 2000

Ended

BENOIT DAVIN

Director

Ended

Benoït Davin

Managing director

Ended

At this address

Other companies at this address

Company	CBE no.
COMITE DUBEAUJOLAIS DE HAVERSIN● Active	0472.344.171

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro 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	28/08/2025	29/07/2024	31/08/2023	31/08/2022	31/08/2021	31/08/2020
General meeting	05/08/2025	25/07/2024	30/06/2023	24/06/2022	25/06/2021	26/06/2020
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
Micro model	31/12/2024	05/08/2025	28/08/2025	French	PDF
Micro model	31/12/2023	25/07/2024	29/07/2024	French	PDF
Micro model	31/12/2022	30/06/2023	31/08/2023	French	PDF
Micro model	31/12/2021	24/06/2022	31/08/2022	French	PDF
Micro model	31/12/2020	25/06/2021	31/08/2021	French	PDF
Abridged model	31/12/2019	26/06/2020	31/08/2020	French	PDF
Abridged model	31/12/2018	28/06/2019	30/08/2019	French	PDF
Abridged model	31/12/2017	29/06/2018	31/08/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	24/06/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	10/09/2015	11/09/2015	French	PDF
Abridged model	31/12/2013	27/06/2014	28/08/2014	French	PDF
Abridged model	31/12/2012	28/08/2013	30/08/2013	French	PDF
Abridged model	31/12/2011	28/08/2012	31/08/2012	French	PDF
Abridged model	31/12/2010	30/08/2011	31/08/2011	French	PDF
Abridged model	31/12/2009	20/04/2011	04/05/2011	French	PDF
Abridged model	31/12/2008	15/10/2009	25/10/2009	French	PDF
Abridged model	31/12/2007	11/10/2008	22/10/2008	French	PDF
Abridged model	31/12/2006	26/12/2007	27/12/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 31/12/2024 · 1 active · 5 ended

Active mandates

BENOIT DAVIN

Managing director · since 01 août 2000

Active

Ended mandates

Benoît Davin

Managing director · since 07 août 2020

Ended

BENOIT DAVIN

Director · since 01 août 2000

Ended

BENOIT DAVIN

Director

Ended

Benoït Davin

Managing director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Competition

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

2024
Annual accounts 202417,9 k €↑
2023
Annual accounts 202315 k €↑
2022
Annual accounts 20225,3 k €↓
2021
Annual accounts 20217,6 k €↑
2020
Annual accounts 2020587,1 €↑
2019
Annual accounts 2019413,2 €↑
2018
Annual accounts 2018128,6 €↑
2017
Annual accounts 2017-4,3 k €↓
2016
Annual accounts 201613,2 k €↑
2015
Annual accounts 2015-956,7 €↓
2014
Annual accounts 2014-193,3 €↓
2013
Annual accounts 20132,2 k €↑
2012
Annual accounts 2012-1,5 k €↑
2011
Annual accounts 2011-10,4 k €↓
2010
Annual accounts 20102,8 k €↓
2009
Annual accounts 20099,7 k €↑
2008
Annual accounts 2008-2,9 k €↓
2007
Annual accounts 200725,6 k €↑
2006
Annual accounts 200620 k €
06/11/1996
IncorporationCooperative company with limited liability

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

DAVIN ASSURANCES

Overview

What does DAVIN ASSURANCES do?

Trend over 19 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

Similar companies

Similar companies

Timeline