NORMAL SITUATION

FRANKI CONSTRUCT

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

5,9 M €

+47.8% YoY

Revenue

113,2 M €

+36.0% YoY

Equity

32,2 M €

+22.6% YoY

Workforce

157,5 ETP

-3.8% YoY

Company — Normal situation.

What does FRANKI CONSTRUCT do?

FRANKI CONSTRUCT is a company registered in Belgium. It employs on average 157,5 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0463.894.481

Legal form

Public limited company

Contributed capital

5 586 872,80 €

Latest accounts

31/12/2024

Average workforce

157,5 ETP

Joint committees (3)

Signals

ProfitableSolid equityGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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

	2024		2023		2022		2021		2020		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Revenue	113,2 M €	+36.0%	83,2 M €	+4.3%	79,8 M €	-17.1%	96,3 M €	+9.8%	87,7 M €	-3.2%	90,6 M €	-1.8%	92,2 M €	-12.0%	104,8 M €	+28.1%	81,8 M €	+1.8%	80,4 M €	+5.1%	76,5 M €	+8.2%	70,8 M €	+1.0%	70,1 M €	-35.4%	108,5 M €	+9.5%	99,1 M €	+9.5%	90,5 M €
EBITDA	9,7 M €	+62.7%	6 M €	+117%	2,7 M €	+4.2%	2,6 M €	+438%	-779,2 k €	-120%	4 M €	-33.2%	5,9 M €	+70.5%	3,5 M €	-21.7%	4,4 M €	+121%	2 M €	+151%	798,5 k €	-54.8%	1,8 M €	+46.1%	1,2 M €	-26.0%	1,6 M €	-1.3%	1,7 M €	+12.1%	1,5 M €
Operating result	8,9 M €	+50.2%	5,9 M €	+113%	2,8 M €	-7.1%	3 M €	+405%	-983,3 k €	-129%	3,4 M €	-21.8%	4,3 M €	+33.4%	3,3 M €	-22.2%	4,2 M €	+140%	1,7 M €	+217%	549,1 k €	-56.0%	1,2 M €	+29.3%	964,6 k €	-15.9%	1,1 M €	-5.0%	1,2 M €	+23.5%	976,9 k €
Net result	5,9 M €	+47.8%	4 M €	+139%	1,7 M €	-0.7%	1,7 M €	+221%	-1,4 M €	-76.3%	-792,4 k €	-118%	4,4 M €	+142%	1,8 M €	-27.8%	2,5 M €	+65.3%	1,5 M €	+521%	242,7 k €	-62.5%	647,8 k €	-49.4%	1,3 M €	+145%	523,1 k €	-3.1%	539,9 k €	+267%	147 k €
Balance sheet
Equity	32,2 M €	+22.6%	26,3 M €	+18.0%	22,3 M €	+8.2%	20,6 M €	+8.9%	18,9 M €	+2.8%	18,4 M €	-4.1%	19,2 M €	+29.4%	14,8 M €	+13.8%	13 M €	+23.6%	10,5 M €	+16.7%	9 M €	+2.8%	8,8 M €	+8.0%	8,1 M €	+18.7%	6,9 M €	+8.1%	6,3 M €	+9.1%	5,8 M €
Total assets	73,1 M €	+21.2%	60,3 M €	+9.4%	55,1 M €	+11.0%	49,7 M €	+6.0%	46,8 M €	-5.9%	49,8 M €	+6.4%	46,8 M €	+5.4%	44,4 M €	+17.4%	37,8 M €	-12.8%	43,3 M €	-9.0%	47,6 M €	+27.9%	37,2 M €	+4.7%	35,6 M €	-7.8%	38,6 M €	-18.9%	47,6 M €	-5.4%	50,3 M €
Cash	5,9 M €	+78.6%	3,3 M €	+0.5%	3,3 M €	-37.3%	5,3 M €	+94.1%	2,7 M €	-21.7%	3,5 M €	+206%	1,1 M €	+25.5%	899,5 k €	+23.5%	728,4 k €	-9.7%	806,8 k €	+102%	400,1 k €	+4.7%	382,1 k €	-53.6%	824,2 k €	-49.1%	1,6 M €	-65.1%	4,6 M €	+38.5%	3,3 M €
Debts	40,1 M €	+18.4%	33,9 M €	+4.5%	32,4 M €	+13.3%	28,6 M €	+3.2%	27,7 M €	-11.0%	31,2 M €	+14.4%	27,2 M €	-6.6%	29,1 M €	+19.9%	24,3 M €	-24.8%	32,3 M €	-15.1%	38,1 M €	+36.6%	27,9 M €	+4.1%	26,8 M €	-14.8%	31,4 M €	-23.0%	40,8 M €	-6.5%	43,6 M €
Other
Workforce	157,5 ETP	-3.8%	163,8 ETP	+6.0%	154,6 ETP	-6.3%	165,0 ETP	-9.6%	182,6 ETP	-3.4%	189,0 ETP	-1.7%	192,2 ETP	+1.2%	190,0 ETP	+6.5%	178,4 ETP	+3.7%	172,0 ETP	+3.1%	166,8 ETP	+13.1%	147,5 ETP	+6.2%	138,9 ETP	-40.1%	231,7 ETP	-32.8%	344,9 ETP	+4.4%	330,4 ETP

Governance

Board of directors

Seen on filing of 31/12/2024 · 5 active · 17 ended

Active mandates

Sidharta Consulting

Director · since 13 juillet 2023 · until 14 mai 2026 · 0717.630.150

Represented by Django Liénart

Active

MaNaJo Beheer

Managing director · since 09 janvier 2023 · until 14 mai 2026 · 0697.993.984

Represented by Marc Jonckheere

Active

Johannes WILLEMEN

Director · since 15 mai 2020 · until 14 mai 2026

Active

NOSHAQ

Director · since 15 mai 2020 · until 28 juin 2025 · 0426.624.509

Represented by Fabian MARCQ

Active

Tom WILLEMEN

Managing director · since 15 mai 2020 · until 14 mai 2026

Active

Ended mandates

MaNaJo Beheer

Managing director · since 09 janvier 2023 · until 10 mai 2029 · 0697.993.984

Represented by Marc Jonckheere

Ended

Johannes WILLEMEN

Managing director · since 15 mai 2020 · until 14 mai 2026

Ended

NOSHAQ

Director · since 15 mai 2020 · until 14 mai 2026 · 0426.624.509

Represented by Fabian MARCQ

Ended

Johannes WILLEMEN

Managing director · since 11 mai 2017 · until 11 mai 2023

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	30/06/2025	10/07/2024	26/07/2023	07/07/2022	09/06/2021	07/07/2020
General meeting	03/06/2025	25/06/2024	30/06/2023	07/07/2022	03/06/2021	30/06/2020
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

26 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2024	03/06/2025	30/06/2025	French	PDF
Full model	31/12/2023	25/06/2024	10/07/2024	French	PDF
Full model	31/12/2022	30/06/2023	26/07/2023	French	PDF
Full model	31/12/2021	07/07/2022	07/07/2022	French	PDF
Full model	31/12/2020	03/06/2021	09/06/2021	French	PDF
Full model	31/12/2019	30/06/2020	07/07/2020	French	PDF
Full model	31/12/2018	04/07/2019	11/09/2019	French	PDF
Full model	31/12/2017	19/09/2018	07/11/2018	French	PDF
Full model	31/12/2016	11/05/2017	06/07/2017	French	PDF
Full model	31/12/2015	08/06/2016	28/06/2016	French	PDF
Full model	31/12/2014	14/05/2015	30/06/2015	French	PDF
Full model	31/12/2013	08/05/2014	17/06/2014	French	PDF
Full model	31/12/2012	13/05/2013	27/06/2013	French	PDF
Full model	31/12/2011	10/05/2012	02/07/2012	French	PDF
Full model	31/12/2010	12/05/2011	09/06/2011	French	PDF
Full model	31/12/2009	14/05/2010	08/06/2010	French	PDF
Full model	31/12/2008	14/05/2009	30/06/2009	French	PDF
Full model	31/12/2007	08/05/2008	12/06/2008	French	PDF
Full model	31/12/2006	10/05/2007	15/06/2007	French	PDF
Full model	31/12/2005	11/05/2006	12/06/2006	Dutch	PDF
Full model	31/12/2004	12/05/2005	08/06/2005	French	PDF
Full model	31/12/2003	13/05/2004	11/06/2004	French	PDF
Full model	31/12/2002	08/05/2003	06/06/2003	French	PDF
Full model	31/12/2001	13/05/2002	18/06/2002	French	PDF

View all 26 filings

Estimate

Indicative valuation

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 · 5 active · 17 ended

Active mandates

Sidharta Consulting

Director · since 13 juillet 2023 · until 14 mai 2026 · 0717.630.150

Represented by Django Liénart

Active

MaNaJo Beheer

Managing director · since 09 janvier 2023 · until 14 mai 2026 · 0697.993.984

Represented by Marc Jonckheere

Active

Johannes WILLEMEN

Director · since 15 mai 2020 · until 14 mai 2026

Active

NOSHAQ

Director · since 15 mai 2020 · until 28 juin 2025 · 0426.624.509

Represented by Fabian MARCQ

Active

Tom WILLEMEN

Managing director · since 15 mai 2020 · until 14 mai 2026

Active

Ended mandates

MaNaJo Beheer

Managing director · since 09 janvier 2023 · until 10 mai 2029 · 0697.993.984

Represented by Marc Jonckheere

Ended

Johannes WILLEMEN

Managing director · since 15 mai 2020 · until 14 mai 2026

Ended

NOSHAQ

Director · since 15 mai 2020 · until 14 mai 2026 · 0426.624.509

Represented by Fabian MARCQ

Ended

Johannes WILLEMEN

Managing director · since 11 mai 2017 · until 11 mai 2023

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring21/05/2025
RUBRIQUE FIN (CESSATION, ANNULATION CESSATION, NULLITE, CONC, REORGANISATION JUDICIAIRE, ETC...) - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring17/03/2025
Projet de fusion conjoint entre Cosimco SA et Franki Construct SA
PDF
Mandates21/10/2024
Délégation de pouvoirs - Démission des administrateurs
PDF
Mandates30/07/2024
Nomination des administrateurs - nomination du commissaire -
PDF
Mandates13/04/2023
NOMINATION D4UN ADMINISTRATEUR DELEGUE - DELEGATION DE
PDF
Other12/04/2022
DIVERS - DELEGATION DE POUVOIRS
PDF
Mandates14/04/2021
Nomination de commissaire
PDF
Other18/12/2020
STATUTS (TRADUCTION, COORDINATION, AUTRES
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 20245,9 M €↑
2023
Annual accounts 20234 M €↑
2022
Annual accounts 20221,7 M €↓
2021
Annual accounts 20211,7 M €↑
2020
Annual accounts 2020-1,4 M €↓
2018
Annual accounts 2018-792,4 k €↓
2017
Annual accounts 20174,4 M €↑
2016
Annual accounts 20161,8 M €↓
2015
Annual accounts 20152,5 M €↑
2014
Annual accounts 20141,5 M €↑
2013
Annual accounts 2013242,7 k €↓
2012
Annual accounts 2012647,8 k €↓
2011
Annual accounts 20111,3 M €↑
2010
Annual accounts 2010523,1 k €↓
2009
Annual accounts 2009539,9 k €↑
2008
Annual accounts 2008147 k €

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

FRANKI CONSTRUCT

Overview

What does FRANKI CONSTRUCT do?

Trend over 16 financial years

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