COMBRAG
0468.363.411 · rovalta.com · 22/09/2026
ACTIVE
COMBRAG
Financial year 2024 · closed on 31/12/2024
Net result
-19 k €
+47.5% YoY
Gross margin
39,3 k €
+131.3% YoY
Equity
-223,3 k €
-9.3% YoY
Overview
What does COMBRAG do?
COMBRAG is a Private limited company incorporated in 1999. Its main activity is: Legal activities. Its registered office is in Ciney.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0468.363.411
Incorporation
16/12/1999
Legal form
Private limited company
Registered office
Bragard(Leignon) 5 box a
5590 Ciney · WallonieSee on map
5590 Ciney · WallonieSee on map
Contributed capital
103 008,04 €
Latest accounts
31/12/2024
Activities (NACE)
Joint committees (2)
- 100
- 216
Signals
Positive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
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 | 39,3 k € | +131% | 17 k € | -9.4% | 18,8 k € | -2.1% | 19,2 k € | +309% | -9,2 k € | -101% | 1,2 M € | +66.0% | 749,4 k € | +1.0% | 742,1 k € | -1.8% | 755,6 k € | -7.8% | 819,6 k € | -3.9% | 853,1 k € | +20.1% | 710,1 k € | -14.5% | 830,1 k € | -19.6% | 1 M € | +23.6% | 834,7 k € | +6.2% | 785,7 k € | +0.2% | 783,9 k € | -13.8% | 909,5 k € | -9.1% | 1 M € |
| EBITDA | 35 k € | +147% | 14,2 k € | -13.4% | 16,4 k € | +1.5% | 16,1 k € | +276% | -9,2 k € | +94.2% | -157,5 k € | -190% | 174,7 k € | -19.6% | 217,4 k € | -13.9% | 252,5 k € | -18.4% | 309,4 k € | -7.7% | 335,3 k € | +68.9% | 198,6 k € | -39.2% | 326,8 k € | -37.7% | 525 k € | +51.3% | 346,9 k € | +12.1% | 309,3 k € | -3.9% | 322 k € | -31.5% | 469,9 k € | -16.8% | 564,9 k € |
| Operating result | -32,7 k € | +19.4% | -40,5 k € | -548% | -6,3 k € | -6.6% | -5,9 k € | +37.1% | -9,3 k € | +95.1% | -189,9 k € | -259% | 119,8 k € | -33.9% | 181,1 k € | -15.6% | 214,6 k € | -21.7% | 274,2 k € | -6.1% | 292 k € | +76.6% | 165,3 k € | -43.4% | 291,8 k € | -41.3% | 496,9 k € | +55.2% | 320,1 k € | +34.1% | 238,6 k € | +6.8% | 223,4 k € | -39.3% | 367,9 k € | -20.5% | 463 k € |
| Net result | -19 k € | +47.5% | -36,2 k € | -172581% | 21 € | -96.7% | 628 € | +107% | -8,9 k € | +98.3% | -528,9 k € | -789% | 76,7 k € | -30.6% | 110,6 k € | -18.8% | 136,2 k € | -27.9% | 188,8 k € | -3.8% | 196,2 k € | +67.4% | 117,2 k € | -42.9% | 205,2 k € | -42.4% | 356,5 k € | +48.6% | 239,9 k € | +27.7% | 187,9 k € | -13.4% | 217 k € | -29.9% | 309,5 k € | -12.0% | 351,9 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | -223,3 k € | -9.3% | -204,3 k € | -21.5% | -168,1 k € | +0.0% | -168,1 k € | -8.7% | -154,7 k € | -6.1% | -145,7 k € | -138% | 383,2 k € | +25.0% | 306,4 k € | -76.4% | 1,3 M € | +8.4% | 1,2 M € | +0.9% | 1,2 M € | +0.0% | 1,2 M € | -7.8% | 1,3 M € | -2.3% | 1,3 M € | -15.6% | 1,6 M € | +2.6% | 1,5 M € | -0.8% | 1,5 M € | +8.3% | 1,4 M € | +17.2% | 1,2 M € |
| Total assets | 1,6 M € | -2.4% | 1,6 M € | -4.1% | 1,7 M € | -0.7% | 1,7 M € | -1.9% | 1,7 M € | -1.2% | 1,7 M € | -34.9% | 2,7 M € | +8.5% | 2,5 M € | +13.1% | 2,2 M € | -6.4% | 2,3 M € | -3.3% | 2,4 M € | -2.9% | 2,5 M € | -34.3% | 3,8 M € | +31.2% | 2,9 M € | -8.1% | 3,1 M € | -11.2% | 3,5 M € | +0.0% | 3,5 M € | +3.0% | 3,4 M € | -0.1% | 3,4 M € |
| Cash | 49,2 k € | +256% | 13,8 k € | -98.6% | 990 k € | -3.9% | 1 M € | -1.0% | 1 M € | -36.1% | 1,6 M € | -18.1% | 2 M € | -5.6% | 2,1 M € | +32.4% | 1,6 M € | -16.0% | 1,9 M € | -1.7% | 1,9 M € | -4.2% | 2 M € | -35.7% | 3,1 M € | +50.0% | 2,1 M € | -21.3% | 2,6 M € | +7.0% | 2,5 M € | +11.1% | 2,2 M € | -14.1% | 2,6 M € | +1.3% | 2,6 M € |
| Debts | 1,5 M € | -0.4% | 1,5 M € | +2049% | 69,9 k € | -7.3% | 75,3 k € | -7.6% | 81,5 k € | -13.2% | 94 k € | -95.9% | 2,3 M € | +6.2% | 2,2 M € | +147% | 872,8 k € | -22.1% | 1,1 M € | -7.8% | 1,2 M € | -5.6% | 1,3 M € | -48.0% | 2,5 M € | +59.6% | 1,6 M € | +1.3% | 1,5 M € | -22.1% | 2 M € | -0.5% | 2 M € | -0.8% | 2 M € | -9.5% | 2,2 M € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | 8,4 ETP | – | 9,0 ETP | +3.4% | 8,7 ETP | -6.5% | 9,3 ETP | +5.7% | 8,8 ETP | -8.3% | 9,6 ETP | -5.0% | 10,1 ETP | +6.3% | 9,5 ETP | 0.0% | 9,5 ETP | 0.0% | 9,5 ETP | 0.0% | 9,5 ETP | -4.0% | 9,9 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 31/12/2024 · 1 active · 1 ended
Active mandates
Jean-Pierre MISSON
ActiveEnded mandates
Jean-Pierre MISSON
EndedFinancials
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 | 28/11/2025 | 29/08/2024 | 01/08/2023 | 29/08/2022 | 31/08/2021 | 25/09/2020 |
| General meeting | 26/11/2025 | 10/05/2024 | 12/05/2023 | 13/05/2022 | 14/05/2021 | 15/05/2020 |
| 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 daysFilings
Annual accounts filings
19 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2024 | 26/11/2025 | 28/11/2025 | French | |
| Micro model | 31/12/2023 | 10/05/2024 | 29/08/2024 | French | |
| Micro model | 31/12/2022 | 12/05/2023 | 01/08/2023 | French | |
| Micro model | 31/12/2021 | 13/05/2022 | 29/08/2022 | French | |
| Micro model | 31/12/2020 | 14/05/2021 | 31/08/2021 | French | |
| Abridged model | 31/12/2019 | 15/05/2020 | 25/09/2020 | French | |
| Abridged model | 31/12/2018 | 17/05/2019 | 01/07/2019 | French | |
| Abridged model | 31/12/2017 | 18/05/2018 | 19/06/2018 | French | |
| Abridged model | 31/12/2016 | 19/05/2017 | 24/07/2017 | French | |
| Abridged model | 31/12/2015 | 20/05/2016 | 27/08/2016 | French | |
| Abridged model | 31/12/2014 | 15/05/2015 | 21/08/2015 | French | |
| Abridged model | 31/12/2013 | 16/05/2014 | 01/08/2014 | French | |
| Abridged model | 31/12/2012 | 17/05/2013 | 26/07/2013 | French | |
| Abridged model | 31/12/2011 | 30/05/2012 | 31/07/2012 | French | |
| Abridged model | 31/12/2010 | 03/05/2011 | 29/07/2011 | French | |
| Abridged model | 31/12/2009 | 22/06/2010 | 28/07/2010 | French | |
| Abridged model | 31/12/2008 | 05/05/2009 | 29/07/2009 | French | |
| Abridged model | 31/12/2007 | 23/07/2008 | 31/07/2008 | French | |
| Abridged model | 31/12/2006 | 08/06/2007 | 13/07/2007 | 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 31/12/2024 · 1 active · 1 ended
Active mandates
Jean-Pierre MISSON
ActiveEnded mandates
Jean-Pierre MISSON
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2024Annual accounts 2024-19 k €↑
- 2023Annual accounts 2023-36,2 k €↓
- 2022Annual accounts 202221 €↓
- 2021Annual accounts 2021628 €↑
- 2020Annual accounts 2020-8,9 k €↑
- 2019Annual accounts 2019-528,9 k €↓
- 2018Annual accounts 201876,7 k €↓
- 2017Annual accounts 2017110,6 k €↓
- 2016Annual accounts 2016136,2 k €↓
- 2015Annual accounts 2015188,8 k €↓
- 2014Annual accounts 2014196,2 k €↑
- 2013Annual accounts 2013117,2 k €↓
- 2012Annual accounts 2012205,2 k €↓
- 2011Annual accounts 2011356,5 k €↑
- 2010Annual accounts 2010239,9 k €↑
- 2009Annual accounts 2009187,9 k €↓
- 2008Annual accounts 2008217 k €↓
- 2007Annual accounts 2007309,5 k €↓
- 2006Annual accounts 2006351,9 k €
- 16/12/1999IncorporationPrivate limited company