ACTIVE

Atelier FLEMAL

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

83,8 k €

+33.8% YoY

Gross margin

256 k €

+10.1% YoY

Equity

529,6 k €

+11.3% YoY

What does Atelier FLEMAL do?

Atelier FLEMAL is a Private limited company incorporated in 2005. Its main activity is: Forging, pressing, stamping and roll-forming of metal; powder metallurgy. Its registered office is in Grez-Doiceau.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0874.762.232

Incorporation

29/06/2005

Legal form

Private limited company

Registered office

Allée Bois de Bercuit 42
1390 Grez-Doiceau · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2025

Activities (NACE)

25530Forging, pressing, stamping and roll-forming of metal; powder metallurgy· main 25620Machining 28520Manufacture of machinery and equipment n.e.c.

Joint committees (3)

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 19 financial years

	2025		2024		2023		2022		2021		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	256 k €	+10.1%	232,6 k €	+5.2%	221 k €	+16.1%	190,3 k €	+7.7%	176,7 k €	-2.8%	181,8 k €	+45.5%	125 k €	-14.5%	146,2 k €	+3.1%	141,7 k €	+7.3%	132,1 k €	+8.3%	122 k €	-5.5%	129,1 k €	-4.0%	134,5 k €	+17.7%	114,3 k €	-26.6%	155,6 k €	+34.8%	115,4 k €	-10.1%	128,4 k €	+23.1%	104,3 k €	+19.7%	87,1 k €
EBITDA	134,8 k €	+40.4%	96 k €	+4.3%	92,1 k €	+21.5%	75,8 k €	+16.7%	64,9 k €	-16.8%	78 k €	+171%	28,8 k €	-41.5%	49,2 k €	+9.3%	45 k €	+19.2%	37,7 k €	+53.1%	24,7 k €	+14.0%	21,6 k €	-42.9%	37,9 k €	+100%	18,9 k €	-77.1%	82,6 k €	+54.7%	53,4 k €	-20.4%	67 k €	+16.2%	57,7 k €	+23.2%	46,8 k €
Operating result	111 k €	+32.4%	83,8 k €	-5.6%	88,8 k €	+34.3%	66,1 k €	+22.2%	54,1 k €	-3.3%	56 k €	+119%	25,5 k €	-43.3%	45 k €	+17.8%	38,2 k €	+29.3%	29,6 k €	+67.6%	17,6 k €	-1.4%	17,9 k €	-46.7%	33,6 k €	+103%	16,5 k €	-78.6%	77,2 k €	+62.6%	47,5 k €	-25.2%	63,5 k €	+14.6%	55,4 k €	+24.4%	44,5 k €
Net result	83,8 k €	+33.8%	62,6 k €	-0.4%	62,9 k €	+62.1%	38,8 k €	+6.5%	36,4 k €	-17.1%	44 k €	+123%	19,7 k €	-41.2%	33,5 k €	+20.3%	27,8 k €	+17.1%	23,8 k €	+41.8%	16,8 k €	-19.2%	20,7 k €	-29.2%	29,3 k €	+79.8%	16,3 k €	-71.8%	57,8 k €	+60.5%	36 k €	-21.7%	46 k €	+15.1%	40 k €	+25.0%	32 k €
Balance sheet
Equity	529,6 k €	+11.3%	475,9 k €	+15.2%	413,3 k €	+9.2%	378,4 k €	-30.4%	543,7 k €	+18.8%	457,7 k €	+10.6%	413,7 k €	+4.0%	398 k €	+9.2%	364,5 k €	+8.3%	336,7 k €	+7.6%	312,9 k €	+7.1%	292,2 k €	+0.3%	291,5 k €	+11.2%	262,2 k €	+6.6%	245,9 k €	+30.7%	188,1 k €	+23.7%	152 k €	+43.4%	106 k €	+60.6%	66 k €
Total assets	582,9 k €	+14.3%	510 k €	+6.3%	479,6 k €	+12.3%	427 k €	-24.5%	565,7 k €	+18.0%	479,3 k €	+11.2%	431 k €	+2.3%	421,2 k €	+12.4%	374,8 k €	+7.2%	349,5 k €	+5.8%	330,4 k €	+6.9%	309 k €	-0.6%	310,7 k €	+12.2%	276,9 k €	+2.6%	270 k €	+36.2%	198,2 k €	+21.8%	162,7 k €	+43.9%	113,1 k €	+51.6%	74,6 k €
Cash	288,4 k €	-0.5%	289,7 k €	-22.2%	372,2 k €	+15.6%	322 k €	-24.3%	425,7 k €	+26.0%	337,7 k €	+47.4%	229,1 k €	+10.4%	207,5 k €	+31.2%	158,2 k €	+62.6%	97,3 k €	+7.8%	90,2 k €	+9.2%	82,6 k €	-4.5%	86,5 k €	+13.1%	76,5 k €	-11.3%	86,3 k €	+26.5%	68,2 k €	+28.0%	53,3 k €	+61.5%	33 k €	+9.1%	30,3 k €
Debts	52,2 k €	+58.6%	32,9 k €	-49.6%	65,3 k €	+37.0%	47,7 k €	+126%	21,1 k €	+2.8%	20,5 k €	+24.7%	16,5 k €	-26.6%	22,4 k €	+117%	10,3 k €	-19.7%	12,9 k €	-25.7%	17,3 k €	+4.2%	16,6 k €	-3.0%	17,1 k €	+28.9%	13,3 k €	-40.9%	22,5 k €	+155%	8,8 k €	-3.3%	9,1 k €	+53.7%	5,9 k €	-18.7%	7,3 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		2,0 ETP	0.0%	2,0 ETP	-20.0%	2,5 ETP	0.0%	2,5 ETP	-16.7%	3,0 ETP	+36.4%	2,2 ETP	+10.0%	2,0 ETP	-4.8%	2,1 ETP	+23.5%	1,7 ETP	+30.8%	1,3 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 31/12/2025 · 1 active · 1 ended

Active mandates

Michel FLEMAL

Director · since 01 juin 2005

Active

Ended mandates

Michel FLEMAL

Manager · since 01 juin 2005

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2025	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020
Closing of the financial year	31/12/2025	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	28/04/2026	18/06/2025	04/06/2024	05/06/2023	02/06/2022	03/06/2021
General meeting	31/03/2026	01/06/2025	17/05/2024	20/04/2023	01/06/2022	01/06/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	31/03/2026	28/04/2026	French	PDF
Micro model	31/12/2024	01/06/2025	18/06/2025	French	PDF
Micro model	31/12/2023	17/05/2024	04/06/2024	French	PDF
Micro model	31/12/2022	20/04/2023	05/06/2023	French	PDF
Micro model	31/12/2021	01/06/2022	02/06/2022	French	PDF
Micro model	31/12/2020	01/06/2021	03/06/2021	French	PDF
Micro model	31/12/2019	02/06/2020	18/06/2020	French	PDF
Micro model	31/12/2018	01/06/2019	03/06/2019	French	PDF
Micro model	31/12/2017	01/06/2018	18/06/2018	French	PDF
Micro model	31/12/2016	01/06/2017	06/07/2017	French	PDF
Abridged model	31/12/2015	01/06/2016	29/08/2016	French	PDF
Abridged model	31/12/2014	01/06/2015	02/06/2015	French	PDF
Abridged model	31/12/2013	02/06/2014	03/06/2014	French	PDF
Abridged model	31/12/2012	01/06/2013	03/06/2013	French	PDF
Abridged model	31/12/2011	01/06/2012	04/06/2012	French	PDF
Abridged model	31/12/2010	01/06/2011	15/06/2011	French	PDF
Abridged model	31/12/2009	01/06/2010	15/07/2010	French	PDF
Abridged model	31/12/2008	01/06/2009	02/06/2009	French	PDF
Abridged model	31/12/2007	02/06/2008	18/06/2008	French	PDF
Abridged model	31/12/2006	01/06/2007	14/06/2007	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 31/12/2025 · 1 active · 1 ended

Active mandates

Michel FLEMAL

Director · since 01 juin 2005

Active

Ended mandates

Michel FLEMAL

Manager · since 01 juin 2005

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates17/06/2022
MODIFICATION FORME JURIDIQUE - DENOMINATION - DEMISSIONS, NOMINATIONS
PDF
Capital / shares20/02/2014
OBJET - CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other07/07/2005
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 202583,8 k €↑
2024
Annual accounts 202462,6 k €↓
2023
Annual accounts 202362,9 k €↑
2022
Annual accounts 202238,8 k €↑
2022
Name changeATELIER FLEMAL
2021
Annual accounts 202136,4 k €↓
2021
Name changeATELIER MICHEL FLEMAL
2019
Annual accounts 201944 k €↑
2018
Annual accounts 201819,7 k €↓
2017
Annual accounts 201733,5 k €↑
2016
Annual accounts 201627,8 k €↑
2015
Annual accounts 201523,8 k €↑
2014
Annual accounts 201416,8 k €↓
2013
Annual accounts 201320,7 k €↓
2012
Annual accounts 201229,3 k €↑
2011
Annual accounts 201116,3 k €↓
2010
Annual accounts 201057,8 k €↑
2009
Annual accounts 200936 k €↓
2008
Annual accounts 200846 k €↑
2007
Annual accounts 200740 k €↑
2006
Annual accounts 200632 k €
29/06/2005
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

Atelier FLEMAL

Overview

What does Atelier FLEMAL do?

Trend over 19 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