ACTIVE

GRANILU

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

190,6 k €

-72.1% YoY

Gross margin

3,6 M €

-7.3% YoY

Equity

3,4 M €

+5.9% YoY

Workforce

35,0 ETP

+29.6% YoY

What does GRANILU do?

GRANILU is a Private limited company incorporated in 2011. Its main activity is: Mixed farming. Its registered office is in Fleurus. It employs on average 35,0 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0835.548.793

Incorporation

15/04/2011

Legal form

Private limited company

Registered office

Rue de Plomcot(WB) 2
6224 Fleurus · Wallonie

Contributed capital

72 000,00 €

Latest accounts

31/12/2024

Average workforce

35,0 ETP

Activities (NACE)

01500Mixed farming· main 01500Mixed farming 01610Support activities for crop production 01610Support activities for crop production 10910Manufacture of prepared feeds for farm animals 10910Manufacture of prepared feeds for farm animals+10

Joint committees (1)

Signals

ProfitableGood liquidityPositive cashflowPositive EBITDAHealthy 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 14 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011
Income statement
Gross margin	3,6 M €	-7.3%	3,8 M €	+35.4%	2,8 M €	+30.9%	2,2 M €	+39.3%	1,6 M €	-2.2%	1,6 M €	-8.4%	1,7 M €	+120%	787,9 k €	+3.0%	765,1 k €	+18.1%	647,8 k €	+110%	309,1 k €	+91.4%	161,5 k €	+24.4%	129,9 k €	+106%	63,2 k €
EBITDA	2,2 M €	-16.7%	2,6 M €	+37.0%	1,9 M €	+47.3%	1,3 M €	+42.9%	909,2 k €	-18.0%	1,1 M €	+12.4%	986,6 k €	+87.8%	525,4 k €	-6.5%	561,7 k €	+8.7%	516,8 k €	+127%	227,4 k €	+93.0%	117,8 k €	+17.1%	100,6 k €	+111%	47,6 k €
Operating result	504,7 k €	-53.7%	1,1 M €	+22.8%	887,6 k €	+101%	441,3 k €	+36.3%	323,8 k €	-35.8%	504,7 k €	-0.8%	508,5 k €	+340%	115,5 k €	+18.8%	97,2 k €	-5.1%	102,4 k €	+52.1%	67,3 k €	+206%	22 k €	-45.7%	40,6 k €	+218%	12,7 k €
Net result	190,6 k €	-72.1%	682,9 k €	-2.5%	700,5 k €	+138%	294,7 k €	+23.9%	237,9 k €	-54.6%	523,5 k €	+6.7%	490,6 k €	+874%	50,4 k €	+101%	25 k €	-75.7%	103,1 k €	+228%	31,4 k €	+253%	8,9 k €	+14.2%	7,8 k €	+853%	817 €
Balance sheet
Equity	3,4 M €	+5.9%	3,2 M €	+26.8%	2,5 M €	+37.9%	1,8 M €	+19.0%	1,6 M €	+13.7%	1,4 M €	+37.8%	990,4 k €	+52.6%	649 k €	+4.8%	619,4 k €	+98.7%	311,8 k €	+107%	150,5 k €	+19.2%	126,2 k €	+326%	29,6 k €	+35.7%	21,8 k €
Total assets	15,5 M €	+22.2%	12,7 M €	+9.8%	11,6 M €	+22.1%	9,5 M €	+43.0%	6,6 M €	+13.5%	5,8 M €	-10.0%	6,5 M €	+74.8%	3,7 M €	-8.2%	4 M €	+10.5%	3,7 M €	+154%	1,4 M €	+30.5%	1,1 M €	+59.7%	690 k €	-13.4%	797,2 k €
Cash	372,6 k €	+691%	47,1 k €	-88.7%	416,7 k €	+389%	85,2 k €	-31.4%	124,2 k €	+1538%	7,6 k €	-92.0%	94,6 k €	+48.4%	63,8 k €	-4.1%	66,5 k €	-34.8%	101,9 k €	+181%	36,2 k €	-10.1%	40,3 k €	+344%	9,1 k €	-89.3%	84,7 k €
Debts	11,8 M €	+25.3%	9,4 M €	+5.1%	8,9 M €	+18.4%	7,6 M €	+51.1%	5 M €	+13.7%	4,4 M €	-18.8%	5,4 M €	+76.9%	3,1 M €	-10.6%	3,4 M €	+2.2%	3,3 M €	+160%	1,3 M €	+32.0%	975,4 k €	+47.7%	660,3 k €	-14.8%	775,2 k €
Other
Workforce	35,0 ETP	+29.6%	27,0 ETP		–		–		17,8 ETP	+50.8%	11,8 ETP	+49.4%	7,9 ETP	+21.5%	6,5 ETP	+3.2%	6,3 ETP	+65.8%	3,8 ETP	+35.7%	2,8 ETP	+55.6%	1,8 ETP	+80.0%	1,0 ETP	+66.7%	0,6 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2020 · 2 active · 1 ended

Active mandates

Ludovic Pierart

Director

Active

Muriel Dortu

Director

Active

Ended mandates

Muriel DORTU

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
CINERGIE● Active	0891.424.357
FERME DE PLOMCOT● Active	0474.758.382

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	24/07/2025	29/08/2024	20/07/2023	12/08/2022	27/08/2021	08/10/2020
General meeting	06/06/2025	07/06/2024	02/06/2023	03/06/2022	04/06/2021	07/09/2020
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

14 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	06/06/2025	24/07/2025	French	PDF
Abridged model	31/12/2023	07/06/2024	29/08/2024	French	PDF
Abridged model	31/12/2022	02/06/2023	20/07/2023	French	PDF
Abridged model	31/12/2021	03/06/2022	12/08/2022	French	PDF
Abridged model	31/12/2020	04/06/2021	27/08/2021	French	PDF
Abridged model	31/12/2019	07/09/2020	08/10/2020	French	PDF
Abridged model	31/12/2018	07/06/2019	26/07/2019	French	PDF
Abridged model	31/12/2017	01/06/2018	30/07/2018	French	PDF
Abridged model	31/12/2016	02/06/2017	28/07/2017	French	PDF
Abridged model	31/12/2015	03/06/2016	28/07/2016	French	PDF
Abridged model	31/12/2014	05/06/2015	26/06/2015	French	PDF
Abridged model	31/12/2013	06/06/2014	31/07/2014	French	PDF
Abridged model	31/12/2012	07/06/2013	24/07/2013	French	PDF
Abridged model	31/12/2011	01/06/2012	06/07/2012	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 5 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 31/12/2020 · 2 active · 1 ended

Active mandates

Ludovic Pierart

Director

Active

Muriel Dortu

Director

Active

Ended mandates

Muriel DORTU

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other15/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE
PDF
Mandates24/02/2021
DEMISSIONS, NOMINATIONS
PDF
Capital / shares24/03/2015
OBJET - CAPITAL, ACTIONS
PDF
Other19/04/2011
RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
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 2024190,6 k €↓
2023
Annual accounts 2023682,9 k €↓
2022
Annual accounts 2022700,5 k €↑
2021
Annual accounts 2021294,7 k €↑
2020
Annual accounts 2020237,9 k €↓
2019
Annual accounts 2019523,5 k €↑
2018
Annual accounts 2018490,6 k €↑
2017
Annual accounts 201750,4 k €↑
2016
Annual accounts 201625 k €↓
2015
Annual accounts 2015103,1 k €↑
2014
Annual accounts 201431,4 k €↑
2013
Annual accounts 20138,9 k €↑
2012
Annual accounts 20127,8 k €↑
2011
Annual accounts 2011817 €
15/04/2011
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

GRANILU

Overview

What does GRANILU do?

Trend over 14 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