ACTIVE

FLV

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

78,3 k €

-2.2% YoY

Gross margin

144,7 k €

+5.2% YoY

Equity

287,7 k €

-6.7% YoY

Workforce

1,0 ETP

0.0% YoY

What does FLV do?

FLV is a Private limited company incorporated in 2011. Its main activity is: Management consultancy activities. Its registered office is in Sprimont. It employs on average 1,0 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0839.016.247

Incorporation

05/09/2011

Legal form

Private limited company

Registered office

Rue de Sendrogne(LVG) 106
4141 Sprimont · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

30/06/2025

Average workforce

1,0 ETP

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities

Joint committees (1)

Signals

ProfitableSolid equityLow riskGood 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

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012
Income statement
Gross margin	144,7 k €	+5.2%	137,5 k €	-16.6%	165 k €	+13.3%	145,6 k €	-5.6%	154,2 k €	+18.5%	130,1 k €	+27.4%	102,2 k €	+59.7%	64 k €	-26.9%	87,6 k €	-5.1%	92,2 k €	+112%	43,6 k €	-4.7%	45,7 k €	-9.6%	50,6 k €	-29.5%	71,8 k €
EBITDA	107 k €	+5.1%	101,9 k €	-20.5%	128,2 k €	+13.5%	112,9 k €	-7.6%	122,3 k €	+27.0%	96,3 k €	+11.1%	86,7 k €	+39.0%	62,3 k €	-25.7%	83,9 k €	-7.8%	91 k €	+113%	42,7 k €	-5.0%	44,9 k €	-9.6%	49,7 k €	-29.6%	70,6 k €
Operating result	102 k €	+5.3%	96,9 k €	-22.1%	124,4 k €	+13.6%	109,5 k €	-7.3%	118,1 k €	+48.7%	79,4 k €	+13.7%	69,9 k €	+48.3%	47,1 k €	-31.5%	68,8 k €	-8.3%	75 k €	+90.1%	39,5 k €	-5.6%	41,8 k €	-14.1%	48,7 k €	-30.6%	70,2 k €
Net result	78,3 k €	-2.2%	80,1 k €	-10.5%	89,4 k €	+12.3%	79,6 k €	-14.4%	93 k €	+59.9%	58,1 k €	+19.0%	48,9 k €	+78.8%	27,3 k €	-31.3%	39,8 k €	-8.2%	43,4 k €	+87.3%	23,2 k €	-8.1%	25,2 k €	-23.2%	32,8 k €	-30.9%	47,5 k €
Balance sheet
Equity	287,7 k €	-6.7%	308,4 k €	-4.9%	324,4 k €	+23.8%	261,9 k €	+16.1%	225,5 k €	+20.9%	186,5 k €	+24.0%	150,4 k €	+4.0%	144,6 k €	+23.3%	117,3 k €	+51.4%	77,5 k €	-22.6%	100,1 k €	+30.1%	77 k €	-11.0%	86,5 k €	+61.1%	53,7 k €
Total assets	414,4 k €	-3.9%	431 k €	+11.9%	385 k €	+16.8%	329,6 k €	+7.7%	306,2 k €	+31.7%	232,5 k €	+25.2%	185,7 k €	-16.1%	221,2 k €	+18.4%	186,8 k €	-11.2%	210,4 k €	+74.1%	120,8 k €	+5.2%	114,9 k €	-9.5%	126,9 k €	+59.4%	79,6 k €
Cash	57,3 k €	-38.4%	93 k €	-71.4%	325,5 k €	+17.1%	277,9 k €	+20.8%	230 k €	+14.5%	200,8 k €	+72.4%	116,5 k €	-13.1%	134 k €	+23.9%	108,2 k €	+11.4%	97,1 k €	+6.4%	91,2 k €	+36.6%	66,8 k €	-32.8%	99,4 k €	+56.8%	63,4 k €
Debts	126,5 k €	+3.4%	122,3 k €	+103%	60,2 k €	-10.1%	67 k €	-16.3%	80 k €	+75.8%	45,5 k €	+29.0%	35,3 k €	-53.9%	76,5 k €	+10.1%	69,5 k €	-47.6%	132,6 k €	+541%	20,7 k €	-43.6%	36,7 k €	-9.3%	40,5 k €	+56.1%	25,9 k €
Other
Workforce	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	+100%	0,5 ETP		–		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 1 active · 1 ended

Active mandates

François DEPREZ

Director · since 01 septembre 2011

Active

Ended mandates

François DEPREZ

Manager · since 01 septembre 2011

Ended

At this address

Other companies at this address

Company	CBE no.
FRANÇOIS DEPREZ ARCHITECTE● Active	0807.764.035

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	08/01/2026	24/12/2024	19/12/2023	20/12/2022	16/01/2022	20/01/2021
General meeting	15/12/2025	16/12/2024	18/12/2023	19/12/2022	20/12/2021	21/12/2020
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	30/06/2025	15/12/2025	08/01/2026	French	PDF
Abridged model	30/06/2024	16/12/2024	24/12/2024	French	PDF
Abridged model	30/06/2023	18/12/2023	19/12/2023	French	PDF
Abridged model	30/06/2022	19/12/2022	20/12/2022	French	PDF
Abridged model	30/06/2021	20/12/2021	16/01/2022	French	PDF
Abridged model	30/06/2020	21/12/2020	20/01/2021	French	PDF
Abridged model	30/06/2019	16/12/2019	15/01/2020	French	PDF
Abridged model	30/06/2018	17/12/2018	10/01/2019	French	PDF
Abridged model	30/06/2017	18/12/2017	18/01/2018	French	PDF
Abridged model	30/06/2016	19/12/2016	19/01/2017	French	PDF
Abridged model	30/06/2015	21/12/2015	07/01/2016	French	PDF
Abridged model	30/06/2014	15/12/2014	23/12/2014	French	PDF
Abridged model	30/06/2013	16/12/2013	18/01/2014	French	PDF
Abridged model	30/06/2012	17/12/2012	24/12/2012	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 · 1 active · 1 ended

Active mandates

François DEPREZ

Director · since 01 septembre 2011

Active

Ended mandates

François DEPREZ

Manager · since 01 septembre 2011

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates21/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DIVERS - DEMISSIONS, NOMINATIONS
PDF
Capital / shares14/12/2018
CAPITAL, ACTIONS
PDF
Registered office17/09/2014
SIEGE SOCIAL
PDF
Capital / shares14/07/2014
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other07/09/2011
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

2025
Annual accounts 202578,3 k €↓
2024
Annual accounts 202480,1 k €↓
2023
Annual accounts 202389,4 k €↑
2022
Annual accounts 202279,6 k €↓
2021
Annual accounts 202193 k €↑
2020
Annual accounts 202058,1 k €↑
2019
Annual accounts 201948,9 k €↑
2018
Annual accounts 201827,3 k €↓
2017
Annual accounts 201739,8 k €↓
2016
Annual accounts 201643,4 k €↑
2015
Annual accounts 201523,2 k €↓
2014
Annual accounts 201425,2 k €↓
2013
Annual accounts 201332,8 k €↓
2012
Annual accounts 201247,5 k €
05/09/2011
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

FLV

Overview

What does FLV 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