BRIVAKE
0467.498.230 · rovalta.com · 21/09/2026
ACTIVE
BRIVAKE
Financial year 2025 · closed on 31/12/2025
Net result
657,4 €
-96.9% YoY
Gross margin
48,7 k €
-28.4% YoY
Equity
68 k €
+1.0% YoY
Overview
What does BRIVAKE do?
BRIVAKE is a Private limited company incorporated in 1999. Its main activity is: Camping grounds, recreational vehicle parks and trailer parks. Its registered office is in Ham-sur-Heure-Nalinnes.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0467.498.230
Incorporation
22/11/1999
Legal form
Private limited company
Registered office
Rue des Ecoles(NAL) 4
6120 Ham-sur-Heure-Nalinnes · WallonieSee on map
6120 Ham-sur-Heure-Nalinnes · WallonieSee on map
Contributed capital
12 394,67 €
Latest accounts
31/12/2025
Activities (NACE)
Joint committees (1)
- 302
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 21 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2006 | 2005 | 2004 | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||||||
| Gross margin | 48,7 k € | -28.4% | 68 k € | +24.4% | 54,7 k € | +47.9% | 37 k € | -28.9% | 52 k € | +101% | 25,8 k € | -33.6% | 38,9 k € | -47.8% | 74,6 k € | -10.8% | 83,7 k € | +25.1% | 66,9 k € | +12.6% | 59,4 k € | -22.5% | 76,6 k € | +14.6% | 66,9 k € | -22.8% | 86,6 k € | -21.5% | 110,3 k € | +24.5% | 88,6 k € | +27.9% | 69,2 k € | +28.5% | 53,9 k € | +6.6% | 50,6 k € | +28.1% | 39,5 k € | +11.2% | 35,5 k € |
| EBITDA | 6,4 k € | -80.2% | 32,4 k € | +0.7% | 32,1 k € | +68.5% | 19,1 k € | -46.8% | 35,8 k € | +294% | 9,1 k € | +1280% | 659,4 € | -94.4% | 11,8 k € | +275% | 3,2 k € | +306% | -1,5 k € | -2892% | -51,3 € | -101% | 8,8 k € | +34.4% | 6,6 k € | -60.4% | 16,6 k € | -36.2% | 26 k € | +20.8% | 21,5 k € | +46.1% | 14,7 k € | +129% | 6,4 k € | -36.1% | 10,1 k € | +536% | 1,6 k € | -71.9% | 5,6 k € |
| Operating result | 4,4 k € | -85.4% | 30,4 k € | +1.3% | 30 k € | +74.4% | 17,2 k € | -49.9% | 34,3 k € | +462% | 6,1 k € | +389% | -2,1 k € | -124% | 9 k € | +2105% | 406,4 € | +109% | -4,4 k € | -158% | -1,7 k € | -124% | 7,1 k € | +43.1% | 4,9 k € | -49.8% | 9,9 k € | -46.5% | 18,4 k € | +33.7% | 13,8 k € | +359% | 3 k € | +231% | -2,3 k € | -140% | 5,7 k € | +238% | -4,2 k € | -40.1% | -3 k € |
| Net result | 657,4 € | -96.9% | 21,4 k € | -6.9% | 22,9 k € | +90.3% | 12 k € | -60.1% | 30,2 k € | +524% | 4,8 k € | +206% | -4,6 k € | +22.2% | -5,9 k € | -151% | -2,3 k € | +65.9% | -6,9 k € | -74.4% | -3,9 k € | -172% | 5,5 k € | +134% | -16,1 k € | -2735% | 611,1 € | -91.7% | 7,4 k € | +85.5% | 4 k € | +251% | -2,6 k € | -190% | 2,9 k € | +244% | 850 € | +111% | -7,7 k € | -22.8% | -6,3 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||||
| Equity | 68 k € | +1.0% | 67,3 k € | +29.6% | 51,9 k € | +48.3% | 35 k € | +52.4% | 23 k € | +418% | -7,2 k € | +40.1% | -12,1 k € | -61.3% | -7,5 k € | -371% | -1,6 k € | -310% | 757,6 € | -90.1% | 7,6 k € | -34.1% | 11,6 k € | +207% | 3,8 k € | -81.0% | 19,9 k € | +3.2% | 19,3 k € | +62.3% | 11,9 k € | +50.6% | 7,9 k € | -25.1% | 10,5 k € | +38.6% | 7,6 k € | +12.6% | 6,7 k € | -28.5% | 9,4 k € |
| Total assets | 96,7 k € | -9.3% | 106,7 k € | +32.5% | 80,5 k € | +35.6% | 59,4 k € | +26.6% | 46,9 k € | +78.0% | 26,4 k € | -3.9% | 27,4 k € | -19.8% | 34,2 k € | +45.8% | 23,5 k € | -14.3% | 27,4 k € | -4.8% | 28,7 k € | +16.1% | 24,7 k € | +8.7% | 22,8 k € | -81.4% | 122,5 k € | -17.6% | 148,7 k € | +17.7% | 126,3 k € | -41.7% | 216,5 k € | +51.2% | 143,2 k € | +354% | 31,6 k € | +1.6% | 31,1 k € | -17.8% | 37,8 k € |
| Cash | 57 k € | -16.7% | 68,5 k € | +44.0% | 47,6 k € | +79.3% | 26,5 k € | -11.0% | 29,8 k € | +340% | 6,8 k € | -26.4% | 9,2 k € | -32.7% | 13,7 k € | +387% | 2,8 k € | -43.0% | 4,9 k € | +13.0% | 4,4 k € | -16.6% | 5,2 k € | -45.3% | 9,6 k € | +87.9% | 5,1 k € | -34.7% | 7,8 k € | +215% | 2,5 k € | -23.2% | 3,2 k € | -62.6% | 8,6 k € | -1.0% | 8,7 k € | +267% | 2,4 k € | -53.3% | 5,1 k € |
| Debts | 28,8 k € | -26.9% | 39,4 k € | +38.5% | 28,4 k € | +85.5% | 15,3 k € | +5.2% | 14,6 k € | -40.7% | 24,6 k € | -16.1% | 29,3 k € | -11.5% | 33,1 k € | +117% | 15,3 k € | -17.9% | 18,6 k € | +10.7% | 16,8 k € | +91.0% | 8,8 k € | -39.2% | 14,5 k € | -85.4% | 99,5 k € | -20.8% | 125,6 k € | +13.8% | 110,4 k € | -45.4% | 202,2 k € | +56.0% | 129,6 k € | +441% | 24 k € | -1.4% | 24,3 k € | -14.3% | 28,3 k € |
| Other | |||||||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | 1,8 ETP | 0.0% | 1,8 ETP | +12.5% | 1,6 ETP | 0.0% | 1,6 ETP | -30.4% | 2,3 ETP | +4.5% | 2,2 ETP | +15.8% | 1,9 ETP | +18.7% | 1,6 ETP | 0.0% | 1,6 ETP | +14.3% | 1,4 ETP | +7.7% | 1,3 ETP | ||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 3 active · 7 ended
Active mandates
Raphaël HEINE
ActiveMaryse DISSY
ActiveVasili TEBELAKIS
ActiveEnded mandates
Maryse DISSY
EndedMaryse DISSY
EndedRaphaël HEINE
EndedRaphaël HEINE
EndedFinancials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro model |
| Start of the financial year | 01/01/2025 | 01/01/2024 | 01/01/2023 | 01/01/2022 | 01/01/2021 | 01/01/2020 |
| Closing of the financial year | 31/12/2025 | 31/12/2024 | 31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 30/06/2026 | 28/07/2025 | 10/07/2024 | 16/05/2023 | 30/09/2022 | 30/09/2021 |
| General meeting | 01/05/2026 | 02/05/2025 | 03/05/2024 | 05/05/2023 | 06/05/2022 | 07/05/2021 |
| 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 daysFilings
Annual accounts filings
21 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 01/05/2026 | 30/06/2026 | French | |
| Micro model | 31/12/2024 | 02/05/2025 | 28/07/2025 | French | |
| Micro model | 31/12/2023 | 03/05/2024 | 10/07/2024 | French | |
| Micro model | 31/12/2022 | 05/05/2023 | 16/05/2023 | French | |
| Micro model | 31/12/2021 | 06/05/2022 | 30/09/2022 | French | |
| Micro model | 31/12/2020 | 07/05/2021 | 30/09/2021 | French | |
| Micro model | 31/12/2019 | 03/07/2020 | 12/10/2020 | French | |
| Micro model | 31/12/2018 | 03/05/2019 | 27/09/2019 | French | |
| Micro model | 31/12/2017 | 04/05/2018 | 25/09/2018 | French | |
| Micro model | 31/12/2016 | 05/05/2017 | 21/09/2017 | French | |
| Abridged model | 31/12/2015 | 06/05/2016 | 31/08/2016 | French | |
| Abridged model | 31/12/2014 | 02/05/2015 | 31/08/2015 | French | |
| Abridged model | 31/12/2013 | 02/05/2014 | 31/08/2014 | French | |
| Abridged model | 31/12/2012 | 03/05/2013 | 30/09/2013 | French | |
| Abridged model | 31/12/2011 | 04/05/2012 | 31/08/2012 | French | |
| Abridged model | 31/12/2010 | 06/05/2011 | 29/12/2011 | French | |
| Abridged model | 31/12/2009 | 07/05/2010 | 31/08/2010 | French | |
| Abridged model | 31/12/2008 | 05/06/2009 | 30/08/2009 | French | |
| Abridged model | 31/12/2006 | 30/06/2007 | 11/02/2008 | French | |
| Abridged model | 31/12/2005 | 30/06/2006 | 11/02/2008 | French | |
| Abridged model | 31/12/2004 | 30/06/2005 | 11/02/2008 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 100 k€ and 250 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 3 active · 7 ended
Active mandates
Raphaël HEINE
ActiveMaryse DISSY
ActiveVasili TEBELAKIS
ActiveEnded mandates
Maryse DISSY
EndedMaryse DISSY
EndedRaphaël HEINE
EndedRaphaël HEINE
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 2025657,4 €↓
- 2024Annual accounts 202421,4 k €↓
- 2023Annual accounts 202322,9 k €↑
- 2022Annual accounts 202212 k €↓
- 2021Annual accounts 202130,2 k €↑
- 2020Annual accounts 20204,8 k €↑
- 2019Annual accounts 2019-4,6 k €↑
- 2018Annual accounts 2018-5,9 k €↓
- 2017Annual accounts 2017-2,3 k €↑
- 2016Annual accounts 2016-6,9 k €↓
- 2015Annual accounts 2015-3,9 k €↓
- 2014Annual accounts 20145,5 k €↑
- 2013Annual accounts 2013-16,1 k €↓
- 2012Annual accounts 2012611,1 €↓
- 2011Annual accounts 20117,4 k €↑
- 2010Annual accounts 20104 k €↑
- 2009Annual accounts 2009-2,6 k €↓
- 2008Annual accounts 20082,9 k €↑
- 2006Annual accounts 2006850 €↑
- 2005Annual accounts 2005-7,7 k €↓
- 2004Annual accounts 2004-6,3 k €
- 22/11/1999IncorporationPrivate limited company