ACTIVE

GRAM & CO

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

-23,7 k €

-104.7% YoY

Gross margin

41,7 k €

-94.8% YoY

Equity

2,2 M €

-1.1% YoY

What does GRAM & CO do?

GRAM & CO is a Private limited company incorporated in 2004. Its registered office is in Theux.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0867.296.301

Incorporation

17/09/2004

Legal form

Private limited company

Registered office

Route de Becco 2A
4910 Theux · WallonieSee on map

Contributed capital

51 600,00 €

Latest accounts

31/12/2024

Joint committees (4)

Signals

Solid 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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	41,7 k €	-94.8%	808,1 k €	+58.6%	509,5 k €	-61.1%	1,3 M €	+269%	354,9 k €	-25.7%	477,5 k €	+24.8%	382,7 k €	+15.6%	331 k €	+15.0%	287,8 k €	-20.1%	360 k €	+28.9%	279,3 k €	-28.6%	391,1 k €	+0.4%	389,7 k €	-32.2%	574,8 k €	-2.9%	592,2 k €	+52.4%	388,7 k €	+45.1%	267,9 k €	+3.9%	257,8 k €	+57.8%	163,4 k €
EBITDA	-5,4 k €	-101%	713,8 k €	+290%	183,1 k €	-78.6%	856 k €	+564%	129 k €	-40.9%	218,3 k €	+21.2%	180 k €	+19.9%	150,2 k €	+34.9%	111,3 k €	-8.0%	121 k €	-29.6%	171,9 k €	+34.8%	127,5 k €	+5.1%	121,3 k €	-63.4%	331,9 k €	+11.3%	298,2 k €	+60.9%	185,3 k €	+98.5%	93,4 k €	-1.0%	94,3 k €	+45.9%	64,6 k €
Operating result	-85,7 k €	-113%	653,6 k €	+634%	89 k €	-88.9%	803,8 k €	+1052%	69,8 k €	-55.0%	155,1 k €	+28.7%	120,5 k €	+15.1%	104,7 k €	+77.8%	58,9 k €	+20.0%	49,1 k €	-55.7%	110,9 k €	+65.7%	66,9 k €	+3.2%	64,9 k €	-76.3%	274,3 k €	+12.3%	244,2 k €	+53.8%	158,8 k €	+161%	60,7 k €	-5.2%	64,1 k €	+194%	21,8 k €
Net result	-23,7 k €	-105%	503 k €	+509%	82,6 k €	-86.7%	622,1 k €	+828%	67,1 k €	-49.9%	133,8 k €	+15.0%	116,3 k €	+30.9%	88,9 k €	+57.1%	56,6 k €	+6.3%	53,2 k €	-48.3%	102,9 k €	+63.3%	63 k €	+31.5%	47,9 k €	-74.3%	186,7 k €	+9.8%	170 k €	+58.9%	107 k €	+130%	46,4 k €	+0.3%	46,3 k €	+275%	12,4 k €
Balance sheet
Equity	2,2 M €	-1.1%	2,2 M €	+28.9%	1,7 M €	+5.0%	1,6 M €	+62.5%	992,8 k €	+7.1%	927,4 k €	-16.2%	1,1 M €	+12.1%	987,6 k €	+9.7%	900,6 k €	+6.5%	845,6 k €	+6.5%	794,2 k €	+118%	364,4 k €	-43.7%	647,7 k €	+7.9%	600,2 k €	+45.0%	413,9 k €	+69.4%	244,4 k €	+77.3%	137,9 k €	+28.7%	107,1 k €	+48.3%	72,2 k €
Total assets	3,3 M €	+2.3%	3,2 M €	+18.7%	2,7 M €	+6.8%	2,5 M €	+139%	1,1 M €	-3.7%	1,1 M €	-14.3%	1,3 M €	+12.1%	1,1 M €	+9.4%	1 M €	+5.0%	993 k €	+0.6%	987,1 k €	-2.3%	1 M €	-3.9%	1,1 M €	+1.4%	1 M €	+12.2%	923,5 k €	+54.0%	599,6 k €	+26.1%	475,4 k €	+23.3%	385,6 k €	+32.1%	292 k €
Cash	173,3 k €	-83.8%	1,1 M €	+69.0%	632,7 k €	+165%	238,7 k €	-38.8%	390,2 k €	+131%	169,2 k €	-41.0%	286,7 k €	-14.3%	334,7 k €	+12.8%	296,8 k €	+51.6%	195,9 k €	+312%	47,5 k €	-53.3%	101,8 k €	+46.2%	69,6 k €	-71.3%	242,3 k €	-2.2%	247,8 k €	+89.7%	130,7 k €	+74.2%	75 k €	+90.5%	39,4 k €	-57.2%	91,9 k €
Debts	831,1 k €	+16.0%	716,5 k €	-14.1%	834,4 k €	+14.4%	729,3 k €	+1169%	57,5 k €	-64.7%	162,9 k €	-1.8%	165,9 k €	+17.2%	141,6 k €	+12.5%	125,9 k €	+6.5%	118,2 k €	-30.8%	170,9 k €	-64.9%	486,3 k €	+95.2%	249,1 k €	-11.6%	282 k €	-23.0%	366,3 k €	+61.4%	226,9 k €	+7.2%	211,8 k €	+27.0%	166,7 k €	+11.6%	149,4 k €
Other
Workforce	–		1,8 ETP	-72.3%	6,5 ETP	-9.7%	7,2 ETP	+28.6%	5,6 ETP	+9.8%	5,1 ETP	+21.4%	4,2 ETP	-12.5%	4,8 ETP	-14.3%	5,6 ETP	-21.1%	7,1 ETP	-12.3%	8,1 ETP	+3.8%	7,8 ETP	+4.0%	7,5 ETP	+25.0%	6,0 ETP	-15.5%	7,1 ETP	+9.2%	6,5 ETP	+10.2%	5,9 ETP	+18.0%	5,0 ETP	+31.6%	3,8 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 2 ended

Active mandates

Gaëtan LEVEAUX

Director

Active

Ended mandates

Gaëtan LEVEAUX

Manager

Ended

Gaëtan Monsieur LEVEAUX

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
LEVEAUX ANTOINE● Active	0784.917.070
MARYGA● Active	0841.970.787

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro 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	30/10/2025	30/09/2024	31/08/2023	09/10/2022	30/08/2021	05/11/2020
General meeting	09/06/2025	10/06/2024	12/06/2023	30/06/2022	14/06/2021	08/09/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	09/06/2025	30/10/2025	French	PDF
Abridged model	31/12/2023	10/06/2024	30/09/2024	French	PDF
Abridged model	31/12/2022	12/06/2023	31/08/2023	French	PDF
Abridged model	31/12/2021	30/06/2022	09/10/2022	French	PDF
Abridged model	31/12/2020	14/06/2021	30/08/2021	French	PDF
Abridged model	31/12/2019	08/09/2020	05/11/2020	French	PDF
Abridged model	31/12/2018	30/06/2019	31/08/2019	French	PDF
Abridged model	31/12/2017	30/06/2018	31/08/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	30/06/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	08/06/2015	31/08/2015	French	PDF
Abridged model	31/12/2013	30/06/2014	31/08/2014	French	PDF
Abridged model	31/12/2012	30/06/2013	31/08/2013	French	PDF
Abridged model	31/12/2011	30/06/2012	31/08/2012	French	PDF
Abridged model	31/12/2010	30/06/2011	31/08/2011	French	PDF
Abridged model	31/12/2009	30/06/2010	31/08/2010	French	PDF
Abridged model	31/12/2008	30/06/2009	28/08/2009	French	PDF
Abridged model	31/12/2007	30/06/2008	25/08/2008	French	PDF
Abridged model	31/12/2006	11/06/2007	16/07/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 31/12/2024 · 1 active · 2 ended

Active mandates

Gaëtan LEVEAUX

Director

Active

Ended mandates

Gaëtan LEVEAUX

Manager

Ended

Gaëtan Monsieur LEVEAUX

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates31/12/2025
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DENOMINATION - OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates31/12/2019
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Capital / shares26/03/2014
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other09/07/2008
OBJET - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Registered office14/08/2006
SIEGE SOCIAL
PDF
Other18/10/2004
DIVERS
PDF
Other27/09/2004
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 2024-23,7 k €↓
2023
Annual accounts 2023503 k €↑
2022
Annual accounts 202282,6 k €↓
2021
Annual accounts 2021622,1 k €↑
2020
Annual accounts 202067,1 k €↓
2019
Annual accounts 2019133,8 k €↑
2018
Annual accounts 2018116,3 k €↑
2017
Annual accounts 201788,9 k €↑
2016
Annual accounts 201656,6 k €↑
2015
Annual accounts 201553,2 k €↓
2014
Annual accounts 2014102,9 k €↑
2013
Annual accounts 201363 k €↑
2012
Annual accounts 201247,9 k €↓
2011
Annual accounts 2011186,7 k €↑
2010
Annual accounts 2010170 k €↑
2009
Annual accounts 2009107 k €↑
2008
Annual accounts 200846,4 k €↑
2007
Annual accounts 200746,3 k €↑
2006
Annual accounts 200612,4 k €
17/09/2004
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

GRAM & CO

Overview

What does GRAM & CO do?

Trend over 19 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