ACTIVE

BRASSERIE GRAIN D'ORGE

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result203,9 k €+20,8 %over 1 year

Gross margin880,2 k €+7,1 %over 1 year

Equity1,3 M €+10,6 %over 1 year

Workforce6,3 ETP-6,0 %over 1 year

Identity

Source · BCE/KBO

BRASSERIE GRAIN D'ORGE is a Private limited company incorporated in 2006. Its main activity is: Manufacture of beer. Its registered office is in Plombières. It employs on average 6,3 ETP workers (FTE).

Legal situation: Normal situation
BCE/KBO no. / VAT: BE 0882.677.135
Incorporation: 24/07/2006
Legal form: Private limited company
Registered office: Rue Laschet 3
4852 Plombières · WallonieSee on map
Contributed capital: 110 000,00 €
Latest accounts: 31/12/2025
Average workforce: 6,3 ETP

Activities (NACE)

11050Manufacture of beer· main 11050Manufacture of beer 15960Manufacture of leather and related products 11070Manufacture of soft drinks; production of mineral waters and other bottled waters 11070Manufacture of soft drinks; production of mineral waters and other bottled waters 15980Manufacture of leather and related products

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

Financials

Source · NBB, 19 filings

Trend over 19 financial years

	2025		2024		2023		2022		2021
Income statement
Gross margin	880,2 k €	+7.1%	822 k €	+10.0%	747 k €	-9.5%	825,2 k €	-7.1%	888,7 k €
EBITDA	398,7 k €	+21.7%	327,6 k €	+40.1%	233,8 k €	-36.4%	367,9 k €	-23.6%	481,5 k €
Operating result	286,2 k €	+38.0%	207,3 k €	+144%	84,8 k €	-55.7%	191,6 k €	-33.0%	286 k €
Net result	203,9 k €	+20.8%	168,8 k €	+160%	64,9 k €	-54.4%	142,5 k €	-34.2%	216,7 k €
Balance sheet
Equity	1,3 M €	+10.6%	1,2 M €	+6.4%	1,1 M €	-0.2%	1,1 M €	+7.1%	1 M €
Total assets	1,8 M €	+7.2%	1,7 M €	+6.2%	1,6 M €	-5.7%	1,7 M €	-0.5%	1,7 M €
Cash	168,7 k €	-39.2%	277,5 k €	+22.7%	226,1 k €	-42.0%	390,2 k €	-37.6%	625,3 k €
Debts	530,9 k €	-0.1%	531,4 k €	+5.9%	501,7 k €	-15.8%	595,9 k €	-11.9%	676,7 k €
Other
Workforce	6,3 ETP	-6.0%	6,7 ETP	-2.9%	6,9 ETP	-1.4%	7,0 ETP	-4.1%	7,3 ETP

Valuation

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

2 active · 6 ended

Active mandates

Benoît Georges Johnen

Director · since 06 décembre 2013

Active

Viviane Langohr

Director · since 06 décembre 2013

Active

Ended mandates

Benoît Georges A Johnen

Director · since 06 décembre 2013

Ended

Benoît Georges A Johnen

Manager · since 06 décembre 2013

Ended

Benoit Johnen

Manager · since 06 décembre 2013

Ended

Viviane LANGOHR

Manager · since 06 décembre 2013

Ended

Other companies at this address

Rue Laschet 3 4852 Plombières

Company	CBE no.
DOMAINE DES TREIZE● Active	0766.988.797

Full financial information

Source · NBB

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	10/07/2026	17/07/2025	24/08/2024	30/08/2023	25/08/2022	19/08/2021
General meeting	30/06/2026	12/06/2025	13/06/2024	30/06/2023	09/06/2022	10/06/2021
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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 19 filings

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	30/06/2026	10/07/2026	French	PDF
Abridged model	31/12/2024	12/06/2025	17/07/2025	French	PDF
Abridged model	31/12/2023	13/06/2024	24/08/2024	French	PDF
Abridged model	31/12/2022	30/06/2023	30/08/2023	French	PDF
Abridged model	31/12/2021	09/06/2022	25/08/2022	French	PDF
Abridged model	31/12/2020	10/06/2021	19/08/2021	French	PDF
Abridged model	31/12/2019	15/05/2020	18/05/2020	French	PDF
Abridged model	31/12/2018	15/04/2019	22/07/2019	French	PDF
Abridged model	31/12/2017	14/06/2018	09/08/2018	French	PDF
Abridged model	31/12/2016	08/06/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	09/06/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	11/06/2015	24/08/2015	French	PDF
Abridged model	31/12/2013	12/06/2014	29/08/2014	French	PDF
Abridged model	31/12/2012	13/06/2013	26/07/2013	French	PDF
Abridged model	31/12/2011	14/06/2012	29/08/2012	French	PDF
Abridged model	31/12/2010	09/06/2011	29/08/2011	French	PDF
Abridged model	31/12/2009	10/06/2010	31/07/2010	French	PDF
Abridged model	31/12/2008	11/06/2009	26/06/2009	French	PDF
Abridged model	31/12/2007	12/06/2008	25/08/2008	French	PDF

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.

Board of directors

Source · NBB, accounts to 31/12/2025

2 active · 6 ended

Active mandates

Benoît Georges Johnen

Director · since 06 décembre 2013

Active

Viviane Langohr

Director · since 06 décembre 2013

Active

Ended mandates

Benoît Georges A Johnen

Director · since 06 décembre 2013

Ended

Benoît Georges A Johnen

Manager · since 06 décembre 2013

Ended

Benoit Johnen

Manager · since 06 décembre 2013

Ended

Viviane LANGOHR

Manager · since 06 décembre 2013

Ended

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

Mandates28/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Mandates24/12/2013
DEMISSIONS, NOMINATIONS
PDF
Registered office18/11/2008
SIEGE SOCIAL
PDF
Other19/04/2007
DIVERS
PDF
Other02/08/2006
RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

2025
Annual accounts 2025203,9 k €↑
2024
Annual accounts 2024168,8 k €↑
2023
Annual accounts 202364,9 k €↓
2022
Annual accounts 2022142,5 k €↓
2021
Annual accounts 2021216,7 k €↑
2020
Annual accounts 2020146,8 k €↑
2019
Annual accounts 2019105,5 k €↑
2018
Annual accounts 201878 k €↓
2017
Annual accounts 2017132,5 k €↑
2016
Annual accounts 2016114,7 k €↑
2015
Annual accounts 201589,7 k €↑
2014
Annual accounts 201451,4 k €↑
2013
Annual accounts 201346,1 k €↑
2012
Annual accounts 201234,4 k €↓
2011
Annual accounts 201142,1 k €↑
2010
Annual accounts 201018,8 k €↑
2009
Annual accounts 2009-16 k €↑
2008
Annual accounts 2008-17,3 k €↓
2007
Annual accounts 2007-12,1 k €
24/07/2006
IncorporationPrivate limited company

BRASSERIE GRAIN D'ORGE

Overview

Identity

Financials

Valuation

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

Timeline