ACTIVE

GRAYSTON

Export PDF

Financial year 2023 · closed on 31/12/2023

Net result

97,1 k €

-38.8% YoY

Gross margin

169,8 k €

+55.1% YoY

Equity

562,5 k €

+7.7% YoY

What does GRAYSTON do?

GRAYSTON is a Private limited company incorporated in 2004. Its main activity is: Legal activities. Its registered office is in Etterbeek.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0867.504.058

Incorporation

29/09/2004

Legal form

Private limited company

Registered office

Rue Père Eudore Devroye 17
1040 Etterbeek · BruxellesSee on map

Contributed capital

12 400,00 €

Latest accounts

31/12/2023

Activities (NACE)

69101Legal activities· main 69101Legal activities

Signals

ProfitableSolid equityLow riskPositive cashflowPositive EBITDA

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

	2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	169,8 k €	+55.1%	109,5 k €	-32.1%	161,3 k €	+265%	44,2 k €	-46.7%	82,8 k €	-3.1%	85,5 k €	+49.0%	57,4 k €	-19.7%	71,5 k €	-8.7%	78,3 k €	-30.3%	112,3 k €	+49.5%	75,2 k €	-25.0%	100,2 k €	+33.7%	74,9 k €	-3.6%	77,7 k €	+91.8%	40,5 k €	-44.6%	73,2 k €	+3.0%	71 k €	-28.6%	99,5 k €
EBITDA	165,4 k €	+57.3%	105,2 k €	-32.0%	154,6 k €	+283%	40,4 k €	-49.5%	79,9 k €	-1.7%	81,3 k €	+48.9%	54,6 k €	-20.3%	68,4 k €	-9.0%	75,2 k €	-31.1%	109,2 k €	+50.8%	72,4 k €	-25.6%	97,3 k €	+34.3%	72,4 k €	-3.4%	75 k €	+96.4%	38,2 k €	-46.1%	70,8 k €	+3.1%	68,6 k €	-28.7%	96,3 k €
Operating result	133,7 k €	+50.8%	88,7 k €	-23.1%	115,4 k €	+1133%	9,4 k €	-80.8%	48,9 k €	-3.6%	50,7 k €	+111%	24 k €	+61.1%	14,9 k €	-72.3%	53,8 k €	-37.5%	86,1 k €	+78.6%	48,2 k €	-32.1%	71 k €	+62.3%	43,8 k €	-5.5%	46,3 k €	+669%	6 k €	-83.5%	36,4 k €	+78.0%	20,5 k €	-56.3%	46,8 k €
Net result	97,1 k €	-38.8%	158,6 k €	+62.8%	97,4 k €	-29.0%	137,2 k €	+372%	29,1 k €	+4.3%	27,9 k €	+247%	8 k €	+989%	737,9 €	-97.7%	32,1 k €	-42.7%	56 k €	-53.0%	119,3 k €	+54.7%	77,1 k €	+106%	37,4 k €	+94.0%	19,3 k €	+323%	-8,7 k €	-165%	13,3 k €	+1360%	911,3 €	-96.4%	25,3 k €
Balance sheet
Equity	562,5 k €	+7.7%	522,2 k €	+23.3%	423,6 k €	+1.3%	418,3 k €	+22.6%	341 k €	+9.3%	311,9 k €	+9.2%	285,7 k €	+2.9%	277,6 k €	+0.3%	276,9 k €	+13.1%	244,8 k €	+29.7%	188,7 k €	+72.4%	109,5 k €	+238%	32,4 k €	-61.8%	85 k €	+29.4%	65,7 k €	-11.7%	74,3 k €	+21.8%	61 k €	+1.5%	60,1 k €
Total assets	1 M €	-0.4%	1 M €	+4.1%	976,5 k €	-2.7%	1 M €	-1.0%	1 M €	-2.2%	1 M €	-5.1%	1,1 M €	-0.0%	1,1 M €	+128%	479,3 k €	+1.1%	474 k €	-10.7%	530,6 k €	+15.2%	460,4 k €	-2.6%	472,5 k €	+25.6%	376,2 k €	-6.7%	403,2 k €	-2.7%	414,4 k €	-12.0%	471,1 k €	+14.3%	412,2 k €
Cash	9,1 k €	+135%	3,9 k €	-6.7%	4,2 k €	-78.7%	19,6 k €		–		6,6 k €	-55.8%	15 k €	+451%	2,7 k €	+19585%	13,8 €	-1.1%	14 €	-1.1%	14,1 €	-2.1%	14,4 €	-2.0%	14,7 €	0.0%	14,7 €	-92.3%	192,3 €	0.0%	192,3 €	0.0%	192,3 €	-97.6%	8,1 k €
Debts	448,9 k €	-9.3%	494,7 k €	-10.5%	552,9 k €	-5.5%	585,4 k €	-13.0%	673,1 k €	-7.1%	724,2 k €	-10.1%	805,8 k €	-1.0%	813,8 k €	+308%	199,5 k €	-12.0%	226,6 k €	-33.2%	339,2 k €	-2.4%	347,7 k €	-20.4%	437 k €	+51.7%	288 k €	-13.9%	334,3 k €	-0.8%	336,9 k €	-17.3%	407,2 k €	+16.5%	349,4 k €

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 31/12/2023 · 1 active · 1 ended

Active mandates

John Grayston

Mandate

Active

Ended mandates

John Grayston

Manager

Ended

Annual accounts

Full financial information

	2023	2022	2021	2020	2019	2018
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018
Closing of the financial year	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	24/10/2024	09/10/2023	14/10/2022	25/10/2021	06/11/2020	21/10/2019
General meeting	30/09/2024	05/10/2023	13/10/2022	21/10/2021	29/10/2020	04/10/2019
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2023	30/09/2024	24/10/2024	Dutch	PDF
Abridged model	31/12/2022	05/10/2023	09/10/2023	Dutch	PDF
Abridged model	31/12/2021	13/10/2022	14/10/2022	Dutch	PDF
Abridged model	31/12/2020	21/10/2021	25/10/2021	Dutch	PDF
Abridged model	31/12/2019	29/10/2020	06/11/2020	Dutch	PDF
Abridged model	31/12/2018	04/10/2019	21/10/2019	Dutch	PDF
Abridged model	31/12/2017	16/05/2018	28/09/2018	Dutch	PDF
Abridged model	31/12/2016	17/05/2017	31/08/2017	Dutch	PDF
Abridged model	31/12/2015	30/06/2016	31/08/2016	Dutch	PDF
Abridged model	31/12/2014	31/07/2015	31/08/2015	Dutch	PDF
Abridged model	31/12/2013	30/09/2014	02/10/2014	Dutch	PDF
Abridged model	31/12/2012	15/05/2013	30/09/2013	Dutch	PDF
Abridged model	31/12/2011	16/05/2012	26/09/2012	Dutch	PDF
Abridged model	31/12/2010	30/06/2011	21/09/2011	Dutch	PDF
Abridged model	31/12/2009	30/06/2010	28/10/2010	Dutch	PDF
Abridged model	31/12/2008	30/06/2009	31/08/2009	Dutch	PDF
Abridged model	31/12/2007	31/08/2008	31/10/2008	Dutch	PDF
Abridged model	31/12/2006	31/08/2007	29/09/2007	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 31/12/2023 · 1 active · 1 ended

Active mandates

John Grayston

Mandate

Active

Ended mandates

John Grayston

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates20/12/2022
MODIFICATION FORME JURIDIQUE - OBJET - DEMISSIONS, NOMINATIONS
PDF
Other11/05/2006
DIVERS
PDF
Other07/10/2004
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

2023
Annual accounts 202397,1 k €↓
2022
Annual accounts 2022158,6 k €↑
2021
Annual accounts 202197,4 k €↓
2020
Annual accounts 2020137,2 k €↑
2019
Annual accounts 201929,1 k €↑
2018
Annual accounts 201827,9 k €↑
2017
Annual accounts 20178 k €↑
2016
Annual accounts 2016737,9 €↓
2015
Annual accounts 201532,1 k €↓
2014
Annual accounts 201456 k €↓
2013
Annual accounts 2013119,3 k €↑
2012
Annual accounts 201277,1 k €↑
2011
Annual accounts 201137,4 k €↑
2010
Annual accounts 201019,3 k €↑
2009
Annual accounts 2009-8,7 k €↓
2008
Annual accounts 200813,3 k €↑
2007
Annual accounts 2007911,3 €↓
2006
Annual accounts 200625,3 k €
29/09/2004
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

GRAYSTON

Overview

What does GRAYSTON do?

Trend over 18 financial years

Indicative valuation

Board of directors

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