ACTIVE

FRAJOLIN

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

3,4 k €

-72.5% YoY

Gross margin

13,9 k €

-49.3% YoY

Equity

189,1 k €

+1.9% YoY

What does FRAJOLIN do?

FRAJOLIN is a Private limited company incorporated in 2002. Its main activity is: Construction of buildings. Its registered office is in Beersel.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0478.773.984

Incorporation

14/11/2002

Legal form

Private limited company

Registered office

Alsembergsteenweg 1016
1652 Beersel · FlandreSee on map

Contributed capital

20 000,00 €

Latest accounts

31/12/2025

Activities (NACE)

41001Construction of buildings· main 41201Construction of residential and non-residential buildings 45211Maintenance and repair of motor vehicles 45212Maintenance and repair of motor vehicles

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	13,9 k €	-49.3%	27,5 k €	+221%	8,5 k €	+3.6%	8,3 k €	-17.4%	10 k €	-35.5%	15,5 k €	+155%	6,1 k €	+22.2%	5 k €	-33.8%	7,5 k €	+28.2%	5,9 k €	-72.6%	21,4 k €	+4.1%	20,6 k €	+81.3%	11,4 k €	-63.8%	31,4 k €	+25.8%	25 k €	+29.2%	19,3 k €	-43.8%	34,4 k €	+256%	9,6 k €	-67.6%	29,7 k €	+44.3%	20,6 k €
EBITDA	11,8 k €	-54.8%	26,2 k €	+222%	8,1 k €	+8.7%	7,5 k €	-16.5%	9 k €	-38.7%	14,6 k €	+184%	5,2 k €	+24.4%	4,1 k €	-31.1%	6 k €	+10.9%	5,4 k €	-73.7%	20,6 k €	+3.4%	20 k €	+88.8%	10,6 k €	-64.8%	30 k €	+23.7%	24,3 k €	+33.6%	18,2 k €	-44.7%	32,8 k €	+300%	8,2 k €	-70.6%	27,9 k €	+44.0%	19,4 k €
Operating result	4,6 k €	-75.6%	19 k €	+1614%	1,1 k €	+142%	458,3 €	-91.5%	5,4 k €	-63.0%	14,6 k €	+183%	5,2 k €	+24.4%	4,1 k €	+1313%	-341,6 €	-45.1%	-235,3 €	-102%	15 k €	+64.9%	9,1 k €	+3118%	-301,1 €	-101%	24 k €	+34.6%	17,8 k €	+200%	5,9 k €	-77.0%	25,8 k €	+2210%	1,1 k €	-91.0%	12,4 k €	+54.3%	8,1 k €
Net result	3,4 k €	-72.5%	12,5 k €	+4423%	276,6 €	+376%	-100,2 €	-103%	3,4 k €	-69.1%	11,1 k €	+190%	3,8 k €	+20.5%	3,2 k €	+564%	-681 €	-103%	-334,7 €	-104%	8,4 k €	-31.5%	12,3 k €	+11116%	-111,5 €	-101%	21,9 k €	+67.7%	13 k €	+178%	4,7 k €	-75.8%	19,4 k €	+623%	2,7 k €	-67.3%	8,2 k €	+5.9%	7,7 k €
Balance sheet
Equity	189,1 k €	+1.9%	185,7 k €	+7.2%	173,1 k €	+0.2%	172,9 k €	-0.1%	173 k €	+2.0%	169,6 k €	+7.0%	158,5 k €	+1.4%	156,3 k €	+1.0%	154,7 k €	-0.4%	155,4 k €	-0.2%	155,8 k €	+5.7%	147,3 k €	+9.1%	135,1 k €	-0.1%	135,2 k €	+19.3%	113,3 k €	+13.0%	100,3 k €	+4.9%	95,6 k €	+25.4%	76,2 k €	+3.6%	73,6 k €	+12.5%	65,4 k €
Total assets	199,9 k €	-5.5%	211,5 k €	+8.3%	195,3 k €	-3.0%	201,3 k €	-10.4%	224,5 k €	+22.7%	183 k €	+8.8%	168,2 k €	+1.1%	166,4 k €	-0.0%	166,5 k €	-1.7%	169,4 k €	-2.8%	174,2 k €	+1.1%	172,3 k €	+4.2%	165,4 k €	+12.3%	147,3 k €	+12.5%	130,9 k €	+5.5%	124,1 k €	+16.3%	106,7 k €	+23.6%	86,3 k €	-10.5%	96,4 k €	+17.5%	82 k €
Cash	41,1 k €	-17.9%	50,1 k €	-21.0%	63,5 k €	+4.5%	60,7 k €	-3.5%	63 k €	+38.0%	45,6 k €	-54.2%	99,6 k €	-7.7%	107,9 k €	-11.4%	121,7 k €	+8.4%	112,3 k €	-8.3%	122,5 k €	+11.7%	109,7 k €	+18.1%	92,9 k €	-21.1%	117,8 k €	+42.0%	83 k €	-2.6%	85,2 k €	+13.1%	75,3 k €	+38.3%	54,4 k €	-11.6%	61,5 k €	+19.4%	51,5 k €
Debts	10,8 k €	-58.0%	25,8 k €	+16.7%	22,1 k €	-22.2%	28,4 k €	-44.9%	51,6 k €	+285%	13,4 k €	+40.5%	9,5 k €	-5.4%	10,1 k €	-13.8%	11,7 k €	-16.3%	14 k €	-24.3%	18,5 k €	-26.0%	25 k €	-17.7%	30,3 k €	+149%	12,2 k €	-30.9%	17,6 k €	-26.2%	23,9 k €	+115%	11,1 k €	+10.0%	10,1 k €	-55.8%	22,9 k €	+37.1%	16,7 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 4 ended

Active mandates

Olivier Vastiau

Manager · since 03 décembre 2002

Active

Francis Jean Vastiau

Manager · since 11 novembre 2002

Active

Ended mandates

Francis Vastiau

Manager · since 11 novembre 2002

Ended

Olivier Vastiau

Manager · since 11 novembre 2002

Ended

Francis VASTIAU

Manager

Ended

Olivier VASTIAU

Manager

Ended

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	03/07/2026	31/07/2025	01/08/2024	22/06/2023	29/07/2022	26/08/2021
General meeting	15/06/2026	16/06/2025	30/06/2024	10/06/2023	11/06/2022	12/06/2021
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 days

Filings

Annual accounts filings

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	15/06/2026	03/07/2026	Dutch	PDF
Micro model	31/12/2024	16/06/2025	31/07/2025	Dutch	PDF
Micro model	31/12/2023	30/06/2024	01/08/2024	Dutch	PDF
Micro model	31/12/2022	10/06/2023	22/06/2023	Dutch	PDF
Micro model	31/12/2021	11/06/2022	29/07/2022	Dutch	PDF
Micro model	31/12/2020	12/06/2021	26/08/2021	Dutch	PDF
Micro model	31/12/2019	29/07/2020	21/08/2020	Dutch	PDF
Micro model	31/12/2018	08/06/2019	27/08/2019	Dutch	PDF
Micro model	31/12/2017	30/06/2018	17/07/2018	Dutch	PDF
Micro model	31/12/2016	10/06/2017	28/07/2017	Dutch	PDF
Abridged model	31/12/2015	11/06/2016	17/06/2016	Dutch	PDF
Abridged model	31/12/2014	13/06/2015	08/07/2015	Dutch	PDF
Abridged model	31/12/2013	14/06/2014	25/06/2014	Dutch	PDF
Abridged model	31/12/2012	29/06/2013	18/07/2013	Dutch	PDF
Abridged model	31/12/2011	09/06/2012	02/08/2012	Dutch	PDF
Abridged model	31/12/2010	11/06/2011	26/08/2011	Dutch	PDF
Abridged model	31/12/2009	12/06/2010	31/08/2010	Dutch	PDF
Abridged model	31/12/2008	04/07/2009	10/08/2009	Dutch	PDF
Abridged model	31/12/2007	14/06/2008	31/07/2008	Dutch	PDF
Abridged model	31/12/2006	09/06/2007	27/07/2007	Dutch	PDF

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.

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 31/12/2025 · 2 active · 4 ended

Active mandates

Olivier Vastiau

Manager · since 03 décembre 2002

Active

Francis Jean Vastiau

Manager · since 11 novembre 2002

Active

Ended mandates

Francis Vastiau

Manager · since 11 novembre 2002

Ended

Olivier Vastiau

Manager · since 11 novembre 2002

Ended

Francis VASTIAU

Manager

Ended

Olivier VASTIAU

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates20/12/2023
WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING
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 20253,4 k €↓
2024
Annual accounts 202412,5 k €↑
2023
Annual accounts 2023276,6 €↑
2022
Annual accounts 2022-100,2 €↓
2021
Annual accounts 20213,4 k €↓
2020
Annual accounts 202011,1 k €↑
2019
Annual accounts 20193,8 k €↑
2018
Annual accounts 20183,2 k €↑
2017
Annual accounts 2017-681 €↓
2016
Annual accounts 2016-334,7 €↓
2015
Annual accounts 20158,4 k €↓
2014
Annual accounts 201412,3 k €↑
2013
Annual accounts 2013-111,5 €↓
2012
Annual accounts 201221,9 k €↑
2011
Annual accounts 201113 k €↑
2010
Annual accounts 20104,7 k €↓
2009
Annual accounts 200919,4 k €↑
2008
Annual accounts 20082,7 k €↓
2007
Annual accounts 20078,2 k €↑
2006
Annual accounts 20067,7 k €
14/11/2002
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

FRAJOLIN

Overview

What does FRAJOLIN do?

Trend over 20 financial years

Indicative valuation

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