ACTIVE

CABINET D'EXPERTISE COMPTABLE FROGNET

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

481,8 k €

+56.4% YoY

Gross margin

1 M €

+39.4% YoY

Equity

6,2 k €

-24.1% YoY

Workforce

7,5 ETP

+27.1% YoY

What does CABINET D'EXPERTISE COMPTABLE FROGNET do?

CABINET D'EXPERTISE COMPTABLE FROGNET is a Private limited company incorporated in 1997. Its main activity is: Accounting, bookkeeping and auditing activities; tax consultancy. Its registered office is in Libramont-Chevigny. It employs on average 7,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0461.047.433

Incorporation

10/07/1997

Legal form

Private limited company

Registered office

Libramont,Avenue de Bouillon 103
6800 Libramont-Chevigny · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

30/06/2025

Average workforce

7,5 ETP

Activities (NACE)

69201Accounting, bookkeeping and auditing activities; tax consultancy· main 69201Accounting, bookkeeping and auditing activities; tax consultancy 74122Specialised design activities

Joint committees (2)

Signals

ProfitablePositive 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

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	1 M €	+39.4%	728,7 k €	+10.3%	660,6 k €	+7.8%	612,5 k €	+60.8%	381 k €	+36.4%	279,3 k €	+24.3%	224,7 k €	+12.5%	199,7 k €	+10.3%	181,1 k €	+13.6%	159,4 k €	+8.2%	147,3 k €	+1.9%	144,6 k €	+7.9%	134,1 k €	+20.5%	111,3 k €	+13.8%	97,8 k €	+16.1%	84,2 k €	+0.5%	83,8 k €	-20.9%	106 k €
EBITDA	641 k €	+54.2%	415,7 k €	+0.6%	413,3 k €	+21.4%	340,6 k €	+78.0%	191,4 k €	+76.7%	108,3 k €	+56.2%	69,3 k €	+90.9%	36,3 k €	+81.9%	20 k €	-45.7%	36,8 k €	-49.7%	73,1 k €	+20.9%	60,5 k €	+35.6%	44,6 k €	+51.4%	29,5 k €	-10.6%	33 k €	+66.6%	19,8 k €	-26.2%	26,8 k €	-15.1%	31,6 k €
Operating result	643,3 k €	+61.8%	397,6 k €	-0.4%	399 k €	+15.7%	344,8 k €	+81.7%	189,7 k €	+96.2%	96,7 k €	+102%	47,8 k €	+208%	15,5 k €	+277%	4,1 k €	-86.3%	30,1 k €	-54.2%	65,7 k €	+38.9%	47,3 k €	+67.2%	28,3 k €	+52.5%	18,5 k €	+3.7%	17,9 k €	+167%	6,7 k €	-67.1%	20,3 k €	-11.0%	22,8 k €
Net result	481,8 k €	+56.4%	308 k €	+2.0%	301,8 k €	+18.3%	255,2 k €	+74.2%	146,6 k €	+131%	63,4 k €	+131%	27,5 k €	+372%	5,8 k €	-26.9%	8 k €	-54.0%	17,3 k €	-58.3%	41,5 k €	+36.8%	30,3 k €	+113%	14,2 k €	+32.6%	10,7 k €	+14.6%	9,4 k €	+232%	2,8 k €	-77.5%	12,5 k €	-6.9%	13,5 k €
Balance sheet
Equity	6,2 k €	-24.1%	8,2 k €	-98.5%	544,7 k €	+46.7%	371,2 k €	+84.4%	201,3 k €	+75.8%	114,5 k €	+13.1%	101,2 k €	+20.6%	84 k €	-9.9%	93,1 k €	-8.8%	102,2 k €	-1.6%	103,9 k €	+24.1%	83,7 k €	+56.9%	53,3 k €	+13.2%	47,1 k €	+12.0%	42,1 k €	+28.7%	32,7 k €	+9.4%	29,9 k €	+64.7%	18,2 k €
Total assets	464,4 k €	-9.7%	514,6 k €	-42.6%	896,2 k €	+29.4%	692,4 k €	+56.6%	442,1 k €	+7.4%	411,5 k €	+9.9%	374,4 k €	+24.4%	300,9 k €	-5.9%	319,7 k €	+46.5%	218,2 k €	-18.4%	267,6 k €	+25.8%	212,8 k €	+13.4%	187,7 k €	+0.1%	187,6 k €	-6.9%	201,5 k €	+25.8%	160,2 k €	+21.4%	131,9 k €	-4.2%	137,8 k €
Cash	103,7 k €	-25.4%	139,1 k €	-75.6%	570 k €	+21.2%	470,2 k €	+64.7%	285,5 k €	+5.2%	271,4 k €	+4.3%	260,1 k €	+56.2%	166,5 k €	+16.0%	143,5 k €	+31.2%	109,3 k €	-32.9%	162,9 k €	+58.7%	102,6 k €	+28.3%	80 k €	+31.0%	61,1 k €	-32.4%	90,4 k €	+89.1%	47,8 k €	-0.3%	47,9 k €	+47.1%	32,6 k €
Debts	458,2 k €	-9.5%	506,4 k €	+44.1%	351,5 k €	+9.4%	321,1 k €	+33.3%	240,8 k €	-18.9%	297 k €	+8.8%	273,1 k €	+25.9%	216,9 k €	-4.3%	226,6 k €	+95.3%	116 k €	-29.1%	163,7 k €	+26.8%	129,1 k €	-3.9%	134,3 k €	-4.4%	140,4 k €	-11.9%	159,4 k €	+25.1%	127,5 k €	+24.9%	102,1 k €	-14.7%	119,6 k €
Other
Workforce	7,5 ETP	+27.1%	5,9 ETP	+15.7%	5,1 ETP	-7.3%	5,5 ETP		–		–		–		–		–		3,0 ETP	+57.9%	1,9 ETP	+46.2%	1,3 ETP	-7.1%	1,4 ETP	-12.5%	1,6 ETP	0.0%	1,6 ETP	+14.3%	1,4 ETP	-22.2%	1,8 ETP	-10.0%	2,0 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 30/06/2025 · 4 active · 2 ended

Active mandates

François DUCHENE

Director

Active

GUILLAUME LEGRAIN

Director

Active

Matthieu AUDIN

Director

Active

Stephane FROGNET

Director

Active

Ended mandates

JEAN-PAUL FROGNET

Manager

Ended

Stéphane FROGNET

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
Jean Paul FROGNET● Active	0424.996.788

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Micro model	Micro 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	27/11/2025	06/12/2024	16/11/2023	14/11/2022	10/01/2022	14/12/2020
General meeting	01/11/2025	02/11/2024	04/11/2023	05/11/2022	06/11/2021	07/11/2020
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	01/11/2025	27/11/2025	French	PDF
Abridged model	30/06/2024	02/11/2024	06/12/2024	French	PDF
Abridged model	30/06/2023	04/11/2023	16/11/2023	French	PDF
Abridged model	30/06/2022	05/11/2022	14/11/2022	French	PDF
Micro model	30/06/2021	06/11/2021	10/01/2022	French	PDF
Micro model	30/06/2020	07/11/2020	14/12/2020	French	PDF
Micro model	30/06/2019	02/11/2019	24/12/2019	French	PDF
Micro model	30/06/2018	03/11/2018	07/12/2018	French	PDF
Micro modelCorrection	30/06/2017	04/11/2017	21/12/2017	French	PDF
Micro model	30/06/2017	04/11/2017	11/12/2017	French	PDF
Abridged model	30/06/2016	05/11/2016	17/11/2016	French	PDF
Abridged model	30/06/2015	07/11/2015	05/01/2016	French	PDF
Abridged model	30/06/2014	03/11/2014	25/11/2014	French	PDF
Abridged model	30/06/2013	02/11/2013	20/12/2013	French	PDF
Abridged model	30/06/2012	03/11/2012	17/01/2013	French	PDF
Abridged model	30/06/2011	05/11/2011	28/11/2011	French	PDF
Abridged model	30/06/2010	06/11/2010	13/01/2011	French	PDF
Abridged model	30/06/2009	07/11/2009	17/02/2010	French	PDF
Abridged model	30/06/2008	03/11/2008	19/12/2008	French	PDF
Abridged model	30/06/2007	03/11/2007	24/12/2007	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 30/06/2025 · 4 active · 2 ended

Active mandates

François DUCHENE

Director

Active

GUILLAUME LEGRAIN

Director

Active

Matthieu AUDIN

Director

Active

Stephane FROGNET

Director

Active

Ended mandates

JEAN-PAUL FROGNET

Manager

Ended

Stéphane FROGNET

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates12/09/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates29/11/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DIVERS - OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates04/04/2014
DEMISSIONS, NOMINATIONS
PDF
Capital / shares01/12/2005
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 2025481,8 k €↑
2025
Name changeCABINET D'EXP. COMPTABLE FROGNET SRL
2024
Annual accounts 2024308 k €↑
2023
Annual accounts 2023301,8 k €↑
2022
Annual accounts 2022255,2 k €↑
2022
Name changeCABINET D'EXPERTISE COMPTABLE FROGNET
2021
Annual accounts 2021146,6 k €↑
2020
Annual accounts 202063,4 k €↑
2019
Annual accounts 201927,5 k €↑
2018
Annual accounts 20185,8 k €↓
2017
Annual accounts 20178 k €↓
2016
Annual accounts 201617,3 k €↓
2015
Annual accounts 201541,5 k €↑
2014
Annual accounts 201430,3 k €↑
2013
Annual accounts 201314,2 k €↑
2012
Annual accounts 201210,7 k €↑
2011
Annual accounts 20119,4 k €↑
2010
Annual accounts 20102,8 k €↓
2009
Annual accounts 200912,5 k €↓
2008
Annual accounts 200813,5 k €
10/07/1997
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

CABINET D'EXPERTISE COMPTABLE FROGNET

Overview

What does CABINET D'EXPERTISE COMPTABLE FROGNET do?

Trend over 18 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