ACTIVE

PROLIVER

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

2,5 M €

-0.8% YoY

Gross margin

6,8 M €

+2.5% YoY

Equity

10,6 M €

-4.4% YoY

Workforce

20,0 ETP

+11.7% YoY

What does PROLIVER do?

PROLIVER is a Private limited company incorporated in 2006. Its main activity is: Manufacture of homogenised food preparations and dietetic food. Its registered office is in Olen. It employs on average 20,0 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0885.458.659

Incorporation

06/12/2006

Legal form

Private limited company

Registered office

Industrielaan 15 A
2250 Olen · FlandreSee on map

Contributed capital

766 000,69 €

Latest accounts

30/06/2025

Average workforce

20,0 ETP

Activities (NACE)

10860Manufacture of homogenised food preparations and dietetic food· main 10860Manufacture of homogenised food preparations and dietetic food 10890Manufacture of other food products n.e.c.10890Manufacture of other food products n.e.c.15880Manufacture of leather and related products 10110Processing and preserving of meat+5

Joint committees (3)

Signals

ProfitableSolid equityLow riskPositive 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 17 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2013		2012		2011		2010		2008		2007
Income statement
Gross margin	6,8 M €	+2.5%	6,7 M €	-4.1%	6,9 M €	+33.3%	5,2 M €	+12.9%	4,6 M €	+2.2%	4,5 M €	+37.8%	3,3 M €	+8.5%	3 M €	+59.5%	1,9 M €	-37.6%	3 M €	+26.6%	2,4 M €	+1086%	201,5 k €	-77.0%	875,5 k €	+447%	-252,2 k €	+46.2%	-469,1 k €	-131%	-202,9 k €	-49.6%	-135,7 k €
EBITDA	5,1 M €	+4.4%	4,9 M €	-2.9%	5 M €	+46.8%	3,4 M €	+5.9%	3,2 M €	-2.7%	3,3 M €	+39.9%	2,4 M €	+0.5%	2,4 M €	+105%	1,2 M €	-50.9%	2,3 M €	+69.5%	1,4 M €	+589%	-283,2 k €	-167%	420,9 k €	+166%	-639,1 k €	+7.1%	-687,8 k €	-236%	-204,6 k €	-49.5%	-136,9 k €
Operating result	3,5 M €	-1.3%	3,5 M €	-9.6%	3,9 M €	+53.1%	2,5 M €	+2.7%	2,5 M €	+2.7%	2,4 M €	+56.2%	1,5 M €	-1.4%	1,6 M €	+622%	216,5 k €	-84.4%	1,4 M €	+463%	-381,3 k €	+75.6%	-1,6 M €	-72.1%	-909,5 k €	+52.2%	-1,9 M €	-35.9%	-1,4 M €	-90.1%	-736,1 k €	-190%	-254,2 k €
Net result	2,5 M €	-0.8%	2,6 M €	-11.0%	2,9 M €	+56.2%	1,8 M €	-14.6%	2,2 M €	-6.8%	2,3 M €	+66.3%	1,4 M €	-11.2%	1,6 M €	+636%	212,5 k €	-84.6%	1,4 M €	+2032%	-71,4 k €	+94.7%	-1,3 M €	-35.8%	-988,6 k €	+52.5%	-2,1 M €	-49.9%	-1,4 M €	-102%	-688,5 k €	-171%	-254,2 k €
Balance sheet
Equity	10,6 M €	-4.4%	11,1 M €	+29.6%	8,6 M €	+18.6%	7,2 M €	+34.4%	5,4 M €	-33.2%	8 M €	+45.4%	5,5 M €	+33.5%	4,1 M €	+60.7%	2,6 M €	+9.0%	2,4 M €	+140%	983,4 k €	-29.3%	1,4 M €	+6014%	-23,5 k €	-102%	1,1 M €	+587%	154 k €	+124%	-633 k €	-390%	-129,2 k €
Total assets	19,1 M €	+3.1%	18,5 M €	+0.2%	18,5 M €	+29.2%	14,3 M €	+34.1%	10,7 M €	-2.4%	10,9 M €	+57.5%	6,9 M €	+18.0%	5,9 M €	-9.6%	6,5 M €	-10.4%	7,3 M €	-11.2%	8,2 M €	+3.3%	7,9 M €	-12.4%	9 M €	-5.8%	9,6 M €	-9.6%	10,6 M €	+180%	3,8 M €	+303%	941,4 k €
Cash	1,5 M €	-49.1%	3 M €	-6.9%	3,2 M €	+23.9%	2,6 M €	+12.6%	2,3 M €	-38.1%	3,8 M €	+386%	771,6 k €	+227%	236 k €	-55.0%	524,4 k €	-9.7%	580,7 k €	+83.4%	316,6 k €	+519%	51,2 k €	-81.5%	276,8 k €	+470%	48,6 k €	-87.6%	391,5 k €	-43.2%	689,4 k €	+1703%	38,2 k €
Debts	8,5 M €	+13.8%	7,4 M €	-25.0%	9,9 M €	+40.1%	7,1 M €	+34.6%	5,3 M €	+85.3%	2,8 M €	+102%	1,4 M €	+82.0%	771,5 k €	-73.8%	2,9 M €	-24.8%	3,9 M €	-37.0%	6,2 M €	+12.0%	5,6 M €	-31.3%	8,1 M €	+4.2%	7,8 M €	-21.5%	9,9 M €	+134%	4,2 M €	+295%	1,1 M €
Other
Workforce	20,0 ETP	+11.7%	17,9 ETP	-19.4%	22,2 ETP	+0.9%	22,0 ETP	+18.9%	18,5 ETP	+8.2%	17,1 ETP	+20.4%	14,2 ETP	+34.0%	10,6 ETP	-1.9%	10,8 ETP	+6.9%	10,1 ETP	+23.2%	8,2 ETP	+10.8%	7,4 ETP	+8.8%	6,8 ETP	+19.3%	5,7 ETP	+90.0%	3,0 ETP		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 25 M€ and 50 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 1 active · 15 ended

Active mandates

P-MANAGEMENT

Director · since 27 mai 2021 · 0894.159.757

Represented by Pascal Verbinnen

Active

Ended mandates

Joeri Verbinnen

Manager · since 05 mars 2014 · until 11 mai 2018

Ended

Joeri Verbinnen

Manager · since 05 mars 2014

Ended

H-MANAGEMENT

Manager · since 17 juin 2008 · 0894.164.212

Represented by Haribert Verbinnen

Ended

H-MANAGEMENT

Manager · since 17 juin 2008 · 0894.164.212

Represented by Haribert Verbinnen

Ended

Annual accounts

Full financial information

	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	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	12/12/2025	04/12/2024	11/01/2024	10/01/2023	14/12/2021	22/12/2020
General meeting	03/12/2025	04/12/2024	06/12/2023	07/12/2022	01/12/2021	02/12/2020
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2025	03/12/2025	12/12/2025	Dutch	PDF
Abridged model	30/06/2024	04/12/2024	04/12/2024	Dutch	PDF
Abridged model	30/06/2023	06/12/2023	11/01/2024	Dutch	PDF
Abridged model	30/06/2022	07/12/2022	10/01/2023	Dutch	PDF
Abridged model	30/06/2021	01/12/2021	14/12/2021	Dutch	PDF
Abridged model	30/06/2020	02/12/2020	22/12/2020	Dutch	PDF
Abridged model	30/06/2019	04/12/2019	19/12/2019	Dutch	PDF
Abridged model	30/06/2018	05/12/2018	19/12/2018	Dutch	PDF
Abridged model	30/06/2017	06/12/2017	07/12/2017	Dutch	PDF
Abridged model	30/06/2016	07/12/2016	14/12/2016	Dutch	PDF
Abridged model	30/06/2015	02/12/2015	26/01/2016	Dutch	PDF
Abridged model	30/09/2013	05/03/2014	29/04/2014	Dutch	PDF
Abridged model	30/09/2012	06/03/2013	26/03/2013	Dutch	PDF
Abridged model	30/09/2011	07/03/2012	27/03/2012	Dutch	PDF
Abridged model	30/09/2010	02/03/2011	04/03/2011	Dutch	PDF
Abridged model	31/12/2008	16/06/2009	22/07/2009	Dutch	PDF
Abridged model	31/12/2007	17/06/2008	30/07/2008	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 25 M€ and 50 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 30/06/2025 · 1 active · 15 ended

Active mandates

P-MANAGEMENT

Director · since 27 mai 2021 · 0894.159.757

Represented by Pascal Verbinnen

Active

Ended mandates

Joeri Verbinnen

Manager · since 05 mars 2014 · until 11 mai 2018

Ended

Joeri Verbinnen

Manager · since 05 mars 2014

Ended

H-MANAGEMENT

Manager · since 17 juin 2008 · 0894.164.212

Represented by Haribert Verbinnen

Ended

H-MANAGEMENT

Manager · since 17 juin 2008 · 0894.164.212

Represented by Haribert Verbinnen

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other24/10/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Other16/06/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates07/06/2021
WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Mandates28/12/2018
ONTSLAGEN - BENOEMINGEN
PDF
Mandates31/05/2018
ONTSLAGEN - BENOEMINGEN
PDF
Other08/10/2014
BOEKJAAR - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates20/05/2014
ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares03/09/2013
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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 20252,5 M €↓
2024
Annual accounts 20242,6 M €↓
2023
Annual accounts 20232,9 M €↑
2022
Annual accounts 20221,8 M €↓
2021
Annual accounts 20212,2 M €↓
2020
Annual accounts 20202,3 M €↑
2019
Annual accounts 20191,4 M €↓
2018
Annual accounts 20181,6 M €↑
2017
Annual accounts 2017212,5 k €↓
2016
Annual accounts 20161,4 M €↑
2015
Annual accounts 2015-71,4 k €↑
2013
Annual accounts 2013-1,3 M €↓
2012
Annual accounts 2012-988,6 k €↑
2011
Annual accounts 2011-2,1 M €↓
2010
Annual accounts 2010-1,4 M €↓
2008
Annual accounts 2008-688,5 k €↓
2007
Annual accounts 2007-254,2 k €
06/12/2006
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

PROLIVER

Overview

What does PROLIVER do?

Trend over 17 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