ACTIVE

FRAJODI

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

33,7 k €

+195.9% YoY

Gross margin

202,3 k €

+7.8% YoY

Equity

169 k €

+24.9% YoY

What does FRAJODI do?

FRAJODI is a Private limited company incorporated in 2003. Its registered office is in Liège.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0862.213.895

Incorporation

16/12/2003

Legal form

Private limited company

Registered office

Place des Guillemins 19
4000 Liège · WallonieSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2024

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 18 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	202,3 k €	+7.8%	187,7 k €	+33.6%	140,4 k €	+54.9%	90,7 k €	-10.5%	101,3 k €	-56.7%	233,8 k €	+4.1%	224,7 k €	-8.0%	244,3 k €	-0.5%	245,6 k €	-11.6%	277,9 k €	+18.4%	234,7 k €	-6.6%	251,3 k €	+6.6%	235,8 k €	+0.6%	234,4 k €	-14.0%	272,6 k €	+126%	120,3 k €	+65.8%	72,6 k €	+66.1%	43,7 k €
EBITDA	47 k €	+53.4%	30,6 k €	+89.9%	16,1 k €	-45.1%	29,4 k €	+215%	-25,5 k €	-229%	19,7 k €	-20.3%	24,8 k €	+33.5%	18,5 k €	-60.4%	46,9 k €	-28.7%	65,8 k €	+104%	32,3 k €	-52.9%	68,5 k €	+56.1%	43,9 k €	-27.2%	60,3 k €	-51.4%	124,2 k €	+110%	59,1 k €	+118%	27,1 k €	+261%	7,5 k €
Operating result	44,9 k €	+84.0%	24,4 k €	+71.7%	14,2 k €	-47.3%	27 k €	+197%	-27,7 k €	-639%	5,1 k €	-11.3%	5,8 k €	+336%	-2,5 k €	-112%	21,2 k €	-42.3%	36,7 k €	+1034%	3,2 k €	-85.7%	22,6 k €	+208%	7,3 k €	-68.3%	23,2 k €	-72.9%	85,5 k €	+317%	20,5 k €	+171%	7,6 k €	+750%	889,5 €
Net result	33,7 k €	+196%	11,4 k €	-35.8%	17,8 k €	-8.6%	19,4 k €	+163%	-31 k €	-8904%	351,8 €	+39.9%	251,4 €	+102%	-15 k €	-524%	3,5 k €	-75.3%	14,3 k €	+986%	1,3 k €	-91.2%	14,9 k €	+117%	6,9 k €	-66.1%	20,3 k €	-65.2%	58,3 k €	+435%	10,9 k €	+158%	4,2 k €	+4638%	89,1 €
Balance sheet
Equity	169 k €	+24.9%	135,3 k €	+9.2%	123,9 k €	+16.7%	106,1 k €	+25.3%	84,7 k €	-26.8%	115,6 k €	+0.3%	115,3 k €	+0.2%	115 k €	-11.5%	130 k €	-5.8%	138 k €	+2.3%	134,9 k €	+1.0%	133,6 k €	+12.6%	118,7 k €	+0.4%	118,2 k €	+20.7%	97,9 k €	+147%	39,7 k €	+37.8%	28,8 k €	+17.2%	24,5 k €
Total assets	340,4 k €	+10.4%	308,4 k €	+21.9%	253 k €	+52.9%	165,4 k €	+52.7%	108,4 k €	-27.0%	148,5 k €	-0.1%	148,6 k €	-16.5%	178 k €	-5.2%	187,7 k €	+3.6%	181,1 k €	-9.4%	199,9 k €	-0.8%	201,6 k €	+18.2%	170,5 k €	-17.0%	205,4 k €	-15.1%	241,9 k €	+31.1%	184,5 k €	+379%	38,5 k €	-6.4%	41,1 k €
Cash	245,2 k €	+16.4%	210,7 k €	+14.7%	183,7 k €	+110%	87,4 k €	+87.4%	46,6 k €	-43.2%	82,1 k €	+12.8%	72,8 k €	-17.6%	88,3 k €	-14.7%	103,6 k €	+72.1%	60,2 k €	-16.9%	72,4 k €	-31.5%	105,6 k €	-4.8%	110,9 k €	+2.9%	107,8 k €	-21.0%	136,6 k €	+92.3%	71 k €	+453%	12,8 k €	-40.9%	21,7 k €
Debts	171,4 k €	-1.0%	173,1 k €	+34.1%	129,1 k €	+390%	26,3 k €	+11.1%	23,7 k €	-28.0%	32,9 k €	-1.4%	33,4 k €	-47.0%	63 k €	+9.2%	57,7 k €	+33.7%	43,1 k €	-33.6%	65 k €	-4.1%	67,7 k €	+30.6%	51,9 k €	-40.5%	87,2 k €	-39.4%	143,9 k €	-0.6%	144,9 k €	+1389%	9,7 k €	-41.3%	16,6 k €
Other
Workforce	–		–		–		–		–		–		–		–		4,3 ETP	+4.9%	4,1 ETP	0.0%	4,1 ETP	+13.9%	3,6 ETP	-12.2%	4,1 ETP	+5.1%	3,9 ETP	+21.9%	3,2 ETP	+129%	1,4 ETP	+7.7%	1,3 ETP	0.0%	1,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 5 ended

Active mandates

Franco Cirilli

Mandate

Active

Ended mandates

Claudy Formanoie

Mandate

Ended

DIDIER DEBRAS

Manager

Ended

FOURMANOIE Claudy

Mandate

Ended

JOELLE CLAEYS

Mandate

Ended

At this address

Other companies at this address

Company	CBE no.
LE TUBE● Active	1020.849.378

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro 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	30/09/2025	31/08/2024	28/08/2023	30/09/2022	17/08/2021	27/08/2020
General meeting	14/06/2025	08/06/2024	10/06/2023	11/06/2022	12/06/2021	13/06/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	14/06/2025	30/09/2025	French	PDF
Micro model	31/12/2023	08/06/2024	31/08/2024	French	PDF
Micro model	31/12/2022	10/06/2023	28/08/2023	French	PDF
Micro model	31/12/2021	11/06/2022	30/09/2022	French	PDF
Micro model	31/12/2020	12/06/2021	17/08/2021	French	PDF
Micro model	31/12/2019	13/06/2020	27/08/2020	French	PDF
Micro model	31/12/2018	08/06/2019	29/08/2019	French	PDF
Micro model	31/12/2017	09/06/2018	07/09/2018	French	PDF
Abridged model	31/12/2016	10/06/2017	28/08/2017	French	PDF
Abridged model	31/12/2015	19/03/2016	04/04/2016	French	PDF
Abridged model	31/12/2014	18/03/2015	03/04/2015	French	PDF
Abridged model	31/12/2013	14/06/2014	23/06/2014	French	PDF
Abridged model	31/12/2012	23/04/2013	24/04/2013	French	PDF
Abridged model	31/12/2011	15/03/2012	16/03/2012	French	PDF
Abridged model	31/12/2010	22/03/2011	23/03/2011	French	PDF
Abridged model	31/12/2009	04/02/2010	19/02/2010	French	PDF
Abridged model	31/12/2008	30/03/2009	30/03/2009	French	PDF
Abridged model	31/12/2007	11/03/2008	27/03/2008	French	PDF
Abridged model	31/12/2006	23/02/2007	26/03/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 31/12/2024 · 1 active · 5 ended

Active mandates

Franco Cirilli

Mandate

Active

Ended mandates

Claudy Formanoie

Mandate

Ended

DIDIER DEBRAS

Manager

Ended

FOURMANOIE Claudy

Mandate

Ended

JOELLE CLAEYS

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates04/03/2025
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates02/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates13/10/2022
DEMISSIONS, NOMINATIONS
PDF
Capital / shares25/11/2019
CAPITAL, ACTIONS
PDF
Capital / shares15/05/2019
CAPITAL, ACTIONS
PDF
Mandates24/12/2013
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates08/02/2013
DEMISSIONS, NOMINATIONS
PDF
Mandates23/10/2012
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

2024
Annual accounts 202433,7 k €↑
2023
Annual accounts 202311,4 k €↓
2022
Annual accounts 202217,8 k €↓
2021
Annual accounts 202119,4 k €↑
2020
Annual accounts 2020-31 k €↓
2019
Annual accounts 2019351,8 €↑
2018
Annual accounts 2018251,4 €↑
2017
Annual accounts 2017-15 k €↓
2016
Annual accounts 20163,5 k €↓
2015
Annual accounts 201514,3 k €↑
2014
Annual accounts 20141,3 k €↓
2013
Annual accounts 201314,9 k €↑
2012
Annual accounts 20126,9 k €↓
2011
Annual accounts 201120,3 k €↓
2010
Annual accounts 201058,3 k €↑
2009
Annual accounts 200910,9 k €↑
2008
Annual accounts 20084,2 k €↑
2007
Annual accounts 200789,1 €
16/12/2003
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

FRAJODI

Overview

What does FRAJODI do?

Trend over 18 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