ACTIVE

Flintstone

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

833 k €

-5.2% YoY

Gross margin

-102,6 k €

-22.8% YoY

Equity

32,1 M €

+2.7% YoY

Workforce

5,6 ETP

+12.0% YoY

What does Flintstone do?

Flintstone is a Public limited company incorporated in 2010. Its main activity is: Mixed farming. Its registered office is in Woluwe-Saint-Pierre. It employs on average 5,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0832.325.623

Incorporation

29/12/2010

Legal form

Public limited company

Registered office

Avenue de Tervueren 412
1150 Woluwe-Saint-Pierre · BruxellesSee on map

Contributed capital

22 340 992,50 €

Latest accounts

30/06/2025

Average workforce

5,6 ETP

Activities (NACE)

01500Mixed farming· main 01500Mixed farming 64999Other financial service activities, except insurance and pension funding n.e.c.64999Other financial service activities, except insurance and pension funding n.e.c.68310Real estate agencies 68311Real estate agencies+3

Joint committees (2)

144000
144200

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowHealthy 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 13 financial years

	2025		2024		2023		2022		2020		2019		2018		2017		2016		2015		2014		2013		2012
Income statement
Gross margin	-102,6 k €	-22.8%	-83,6 k €	-36.7%	-61,1 k €	-592%	12,4 k €	+104%	-309,1 k €	-1263%	-22,7 k €	+43.1%	-39,9 k €	+29.9%	-56,9 k €	-34.5%	-42,3 k €	-200%	-14,1 k €	+65.8%	-41,3 k €	-688%	7 k €	-73.7%	26,7 k €
EBITDA	-447,1 k €	-15.5%	-387 k €	-35.3%	-286,1 k €	-42.3%	-201,1 k €	+56.4%	-460,8 k €	-173%	-168,9 k €	+7.0%	-181,7 k €	+2.3%	-185,9 k €	-19.3%	-155,8 k €	-24.6%	-125,1 k €	+25.5%	-167,9 k €	-5.0%	-159,9 k €	-23.8%	-129,2 k €
Operating result	-627,4 k €	-17.5%	-533,9 k €	-23.5%	-432,1 k €	+0.3%	-433,2 k €	+32.6%	-642,6 k €	-76.3%	-364,5 k €	+0.6%	-366,6 k €	-2.3%	-358,3 k €	-9.4%	-327,4 k €	-10.1%	-297,3 k €	+13.2%	-342,6 k €	-9.3%	-313,6 k €	-61.2%	-194,5 k €
Net result	833 k €	-5.2%	878,9 k €	+4.5%	841,4 k €	+33.3%	631 k €	+107%	304,9 k €	-37.6%	488,5 k €	-65.1%	1,4 M €	+64.2%	853,3 k €	+38.0%	618,5 k €	-17.2%	747 k €	-17.7%	907,5 k €	+188%	314,9 k €	+315%	-146,4 k €
Balance sheet
Equity	32,1 M €	+2.7%	31,3 M €	+2.9%	30,4 M €	+2.8%	29,5 M €	+5.1%	28,1 M €	+1.1%	27,8 M €	+1.8%	27,3 M €	+5.4%	25,9 M €	+3.4%	25,1 M €	+2.5%	24,5 M €	+3.2%	23,7 M €	-5.8%	25,2 M €	+1.3%	24,8 M €
Total assets	32,2 M €	+2.7%	31,3 M €	+2.8%	30,5 M €	+2.6%	29,7 M €	+5.5%	28,2 M €	+0.9%	27,9 M €	+1.9%	27,4 M €	+5.5%	26 M €	+3.4%	25,1 M €	+1.4%	24,8 M €	+4.4%	23,7 M €	-6.1%	25,3 M €	+1.6%	24,9 M €
Cash	1,4 M €	+99.8%	695,1 k €	-88.6%	6,1 M €	+16.4%	5,2 M €	+26.3%	4,1 M €	+11.6%	3,7 M €	-17.6%	4,5 M €	+74.8%	2,6 M €	+27.6%	2 M €	+9.9%	1,8 M €	+57.6%	1,2 M €	-34.7%	1,8 M €	+43.3%	1,2 M €
Debts	61,5 k €	+6.4%	57,8 k €	-32.1%	85,2 k €	-42.2%	147,4 k €	+525%	23,6 k €	-69.6%	77,6 k €	+35.5%	57,3 k €	+68.1%	34,1 k €	+5.2%	32,4 k €	-89.5%	309,8 k €	+1370%	21,1 k €	-83.1%	124,7 k €	+168%	46,4 k €
Other
Workforce	5,6 ETP	+12.0%	5,0 ETP	+31.6%	3,8 ETP	-5.0%	4,0 ETP	+42.9%	2,8 ETP	-3.4%	2,9 ETP	+3.6%	2,8 ETP	+3.7%	2,7 ETP	+3.8%	2,6 ETP	0.0%	2,6 ETP	0.0%	2,6 ETP	-23.5%	3,4 ETP	-5.6%	3,6 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 25 M€ and 50 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 4 active · 14 ended

Active mandates

Jacques Drèze

Director · since 24 octobre 2024 · until 26 septembre 2025

Active

Ashley du Monceau de Bergendal

Director · since 20 janvier 2022 · until 26 septembre 2025

Active

Evelyn Janssen

Managing director · since 20 janvier 2022 · until 26 septembre 2025

Active

Fiona du Monceau de Bergendal

Director · since 20 janvier 2022 · until 26 septembre 2025

Active

Ended mandates

Ashley du Monceau de Bergendal

Director · since 20 janvier 2022 · until 16 septembre 2025

Ended

Evelyn Janssen

Managing director · since 20 janvier 2022 · until 16 septembre 2025

Ended

Fiona du Monceau de Bergendal

Director · since 20 janvier 2022 · until 16 septembre 2025

Ended

Ashley du MONCEAU de BERGENDAL

Director · since 25 septembre 2019 · until 21 septembre 2021

Ended

At this address

Other companies at this address

Company	CBE no.
ABCJ● Active	0805.098.317
AdminSolutions● Active	0564.909.192
Advokatenassociatie Claes, Lehmann en Milde● Active	0543.925.520
AIR SERVICES EDRIA● Active	0650.896.130
AKANTHA● Active	0642.540.965
ALTAI INVEST● Active	0466.614.441
Ambassade de Malaisie● Active	0933.389.923
ATALAW-CABINET D'AVOCATS DAMIEN JANS● Active	0826.094.065
BA BTS● Active	0898.284.039
BAILLEUX & CAUSIN● Liquidation	0879.233.932
BALCO BELGIUM● Active	0454.476.078
BAZE INTERNATIONAL● Active	0457.982.926
BERGENDAL & CO● Active	0478.521.190
BYR GAMES● Active	0741.972.893
COMPAGNIE A.O.C.● Active	0479.150.009
DENTAL ZEN● Active	0670.691.454
DIAGNOSTIC ET SERVICE EN CONSTRUCTION● Active	0631.831.868
DLP Belgium● Active	0833.017.192
easyPV● Active	0677.570.734
EMPACT MANAGEMENT● Active	1005.183.581

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	01/10/2025	23/12/2024	13/12/2023	31/01/2023	28/01/2022	27/01/2021
General meeting	26/09/2025	17/09/2024	28/09/2023	25/01/2023	20/01/2022	26/01/2021
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

15 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2025	26/09/2025	01/10/2025	French	PDF
Abridged model	30/06/2024	17/09/2024	23/12/2024	French	PDF
Abridged model	30/06/2023	28/09/2023	13/12/2023	French	PDF
Abridged model	30/06/2022	25/01/2023	31/01/2023	French	PDF
Abridged model	30/06/2021	20/01/2022	28/01/2022	French	PDF
Abridged model	30/06/2020	26/01/2021	27/01/2021	French	PDF
Abridged model	30/06/2019	25/09/2019	21/10/2019	French	PDF
Abridged model	30/06/2018	01/10/2018	04/10/2018	French	PDF
Abridged model	30/06/2017	22/09/2017	05/10/2017	French	PDF
Abridged model	30/06/2016	04/10/2016	18/10/2016	French	PDF
Abridged model	30/06/2015	25/09/2015	28/10/2015	French	PDF
Abridged model	30/06/2014	10/10/2014	23/10/2014	French	PDF
Abridged model	30/06/2013	17/09/2013	28/11/2013	French	PDF
Abridged model	30/06/2012	18/09/2012	26/10/2012	French	PDF
Abridged model	30/06/2011	20/09/2011	13/10/2011	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 25 M€ and 50 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 · 14 ended

Active mandates

Jacques Drèze

Director · since 24 octobre 2024 · until 26 septembre 2025

Active

Ashley du Monceau de Bergendal

Director · since 20 janvier 2022 · until 26 septembre 2025

Active

Evelyn Janssen

Managing director · since 20 janvier 2022 · until 26 septembre 2025

Active

Fiona du Monceau de Bergendal

Director · since 20 janvier 2022 · until 26 septembre 2025

Active

Ended mandates

Ashley du Monceau de Bergendal

Director · since 20 janvier 2022 · until 16 septembre 2025

Ended

Evelyn Janssen

Managing director · since 20 janvier 2022 · until 16 septembre 2025

Ended

Fiona du Monceau de Bergendal

Director · since 20 janvier 2022 · until 16 septembre 2025

Ended

Ashley du MONCEAU de BERGENDAL

Director · since 25 septembre 2019 · until 21 septembre 2021

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates14/09/2026
Rémunération des mandats des administrateurs
PDF
Mandates16/03/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates17/01/2025
DEMISSIONS, NOMINATIONS
PDF
Other23/02/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates17/02/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates22/02/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates09/01/2020
DEMISSIONS, NOMINATIONS
PDF
Mandates08/10/2015
DEMISSIONS, NOMINATIONS
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 2025833 k €↓
2024
Annual accounts 2024878,9 k €↑
2023
Annual accounts 2023841,4 k €↑
2022
Annual accounts 2022631 k €↑
2020
Annual accounts 2020304,9 k €↓
2019
Annual accounts 2019488,5 k €↓
2018
Annual accounts 20181,4 M €↑
2017
Annual accounts 2017853,3 k €↑
2016
Annual accounts 2016618,5 k €↓
2015
Annual accounts 2015747 k €↓
2014
Annual accounts 2014907,5 k €↑
2013
Annual accounts 2013314,9 k €↑
2012
Annual accounts 2012-146,4 k €
29/12/2010
IncorporationPublic 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

Flintstone

Overview

What does Flintstone do?

Trend over 13 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