BORNE
0878.583.240 · rovalta.com · 22/09/2026
NORMAL SITUATION
BORNE
Financial year 2021 · closed on 31/12/2021
Net result
148,2 k €
+795.2% YoY
Gross margin
159 k €
+936.9% YoY
Equity
473,8 k €
+45.5% YoY
Company — Normal situation.
Overview
What does BORNE do?
BORNE is a company registered in Belgium.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0878.583.240
Legal form
Private company with limited liability
Contributed capital
12 400,00 €
Latest accounts
31/12/2021
Signals
ProfitableSolid equityGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 16 financial years
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||
| Gross margin | 159 k € | +937% | -19 k € | -2.4% | -18,5 k € | -6.8% | -17,4 k € | -110% | 167,5 k € | +2.6% | 163,3 k € | -9.7% | 180,8 k € | +6.9% | 169,2 k € | +7.9% | 156,8 k € | +18.1% | 132,7 k € | -5.5% | 140,5 k € | +33.1% | 105,5 k € | +15.7% | 91,2 k € | -6.5% | 97,5 k € | -16.5% | 116,7 k € | +34.2% | 87 k € |
| EBITDA | 158,5 k € | +908% | -19,6 k € | -3.2% | -19 k € | -6.6% | -17,8 k € | -112% | 147,6 k € | +54.2% | 95,7 k € | -14.1% | 111,4 k € | +19.7% | 93,1 k € | -21.7% | 118,8 k € | +86.0% | 63,9 k € | -13.0% | 73,4 k € | +86.9% | 39,3 k € | -23.4% | 51,3 k € | -15.7% | 60,8 k € | -9.4% | 67,1 k € | +22.2% | 54,9 k € |
| Operating result | 158,5 k € | +908% | -19,6 k € | +10.1% | -21,8 k € | -5.7% | -20,6 k € | -114% | 144,6 k € | +51.7% | 95,3 k € | -13.9% | 110,7 k € | +21.5% | 91,1 k € | -20.1% | 114,1 k € | +85.9% | 61,4 k € | -13.0% | 70,5 k € | +93.5% | 36,4 k € | -26.9% | 49,8 k € | -15.7% | 59,1 k € | -10.6% | 66,1 k € | +22.6% | 53,9 k € |
| Net result | 148,2 k € | +795% | -21,3 k € | +11.3% | -24 k € | -4.2% | -23,1 k € | -121% | 109,5 k € | +71.4% | 63,9 k € | -5.4% | 67,5 k € | -17.0% | 81,4 k € | -1.0% | 82,2 k € | +71.6% | 47,9 k € | -2.0% | 48,9 k € | +34.5% | 36,3 k € | -8.8% | 39,9 k € | -2.1% | 40,7 k € | -16.6% | 48,8 k € | +32.3% | 36,9 k € |
| Balance sheet | |||||||||||||||||||||||||||||||
| Equity | 473,8 k € | +45.5% | 325,6 k € | -6.1% | 346,9 k € | -6.5% | 370,9 k € | -39.2% | 610 k € | +16.1% | 525,5 k € | +10.4% | 475,9 k € | +12.7% | 422,1 k € | +17.0% | 360,8 k € | +18.6% | 304,1 k € | +18.0% | 257,7 k € | +22.5% | 210,3 k € | +19.9% | 175,5 k € | +27.9% | 137,2 k € | +39.9% | 98,1 k € | +99.0% | 49,3 k € |
| Total assets | 524 k € | +52.8% | 343 k € | -3.1% | 353,9 k € | -11.2% | 398,3 k € | -41.2% | 677,5 k € | +16.5% | 581,4 k € | +7.6% | 540,3 k € | +14.4% | 472,2 k € | +20.2% | 393 k € | +16.8% | 336,5 k € | +16.3% | 289,2 k € | +19.6% | 241,8 k € | +20.9% | 200 k € | +34.7% | 148,5 k € | +20.2% | 123,5 k € | +54.4% | 80 k € |
| Cash | 524 k € | +72.1% | 304,6 k € | -3.4% | 315,4 k € | -11.5% | 356,3 k € | -43.1% | 625,8 k € | +18.3% | 529,1 k € | +32.3% | 399,8 k € | +20.4% | 332 k € | +32.9% | 249,8 k € | +33.6% | 187 k € | +6.2% | 176,1 k € | -22.0% | 225,7 k € | +57.2% | 143,6 k € | +54.8% | 92,8 k € | -23.3% | 121 k € | +60.9% | 75,2 k € |
| Debts | 50,3 k € | +189% | 17,4 k € | +150% | 7 k € | -74.6% | 27,3 k € | -59.5% | 67,5 k € | +20.8% | 55,8 k € | -13.2% | 64,3 k € | +28.9% | 49,9 k € | +55.9% | 32 k € | +0.4% | 31,9 k € | +3.9% | 30,7 k € | -1.2% | 31,1 k € | +28.3% | 24,2 k € | +116% | 11,2 k € | -55.9% | 25,4 k € | -16.5% | 30,4 k € |
| Other | |||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | 1,6 ETP | 0.0% | 1,6 ETP | +167% | 0,6 ETP | -62.5% | 1,6 ETP | 0.0% | 1,6 ETP | 0.0% | 1,6 ETP | +77.8% | 0,9 ETP | -30.8% | 1,3 ETP | -18.8% | 1,6 ETP | +60.0% | 1,0 ETP | ||||||
Governance
Board of directors
Seen on filing of 31/12/2021 · 1 active · 1 ended
Active mandates
EDDIE VANDENBORNE
ActiveEnded mandates
EDDIE VANDENBORNE
EndedFinancials
Annual accounts
Full financial information
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro model |
| Start of the financial year | 01/01/2021 | 01/01/2020 | 01/01/2019 | 01/01/2018 | 01/01/2017 | 01/01/2016 |
| Closing of the financial year | 31/12/2021 | 31/12/2020 | 31/12/2019 | 31/12/2018 | 31/12/2017 | 31/12/2016 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 29/04/2022 | 18/08/2021 | 23/07/2020 | 13/06/2019 | 17/05/2018 | 20/06/2017 |
| General meeting | 16/03/2022 | 17/03/2021 | 18/03/2020 | 20/03/2019 | 21/03/2018 | 15/03/2017 |
| 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 daysFilings
Annual accounts filings
16 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2021 | 16/03/2022 | 29/04/2022 | Dutch | |
| Micro model | 31/12/2020 | 17/03/2021 | 18/08/2021 | Dutch | |
| Micro model | 31/12/2019 | 18/03/2020 | 23/07/2020 | Dutch | |
| Micro model | 31/12/2018 | 20/03/2019 | 13/06/2019 | Dutch | |
| Micro model | 31/12/2017 | 21/03/2018 | 17/05/2018 | Dutch | |
| Micro model | 31/12/2016 | 15/03/2017 | 20/06/2017 | Dutch | |
| Abridged model | 31/12/2015 | 16/03/2016 | 23/05/2016 | Dutch | |
| Abridged model | 31/12/2014 | 18/03/2015 | 10/06/2015 | Dutch | |
| Abridged model | 31/12/2013 | 19/03/2014 | 13/06/2014 | Dutch | |
| Abridged model | 31/12/2012 | 20/03/2013 | 29/08/2013 | Dutch | |
| Abridged model | 31/12/2011 | 21/03/2012 | 22/03/2012 | Dutch | |
| Abridged model | 31/12/2010 | 16/03/2011 | 26/04/2011 | Dutch | |
| Abridged model | 31/12/2009 | 17/03/2010 | 29/04/2010 | Dutch | |
| Abridged model | 31/12/2008 | 18/03/2009 | 17/04/2009 | Dutch | |
| Abridged model | 31/12/2007 | 19/03/2008 | 16/04/2008 | Dutch | |
| Abridged model | 31/12/2006 | 21/03/2007 | 20/04/2007 | Dutch |
Valuation
Estimate
Indicative valuation
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2021 · 1 active · 1 ended
Active mandates
EDDIE VANDENBORNE
ActiveEnded mandates
EDDIE VANDENBORNE
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2021Annual accounts 2021148,2 k €↑
- 2020Annual accounts 2020-21,3 k €↑
- 2019Annual accounts 2019-24 k €↓
- 2018Annual accounts 2018-23,1 k €↓
- 2017Annual accounts 2017109,5 k €↑
- 2016Annual accounts 201663,9 k €↓
- 2015Annual accounts 201567,5 k €↓
- 2014Annual accounts 201481,4 k €↓
- 2013Annual accounts 201382,2 k €↑
- 2012Annual accounts 201247,9 k €↓
- 2011Annual accounts 201148,9 k €↑
- 2010Annual accounts 201036,3 k €↓
- 2009Annual accounts 200939,9 k €↓
- 2008Annual accounts 200840,7 k €↓
- 2007Annual accounts 200748,8 k €↑
- 2006Annual accounts 200636,9 k €