ACTIVE

Sociaal-Medisch Instituut der Zuiderkempen

Export PDF

Financial year 2024 · Closed on 31/12/2024

Net result1,7 M €+32,2 %over 1 year

Revenue18,8 M €+10,9 %over 1 year

Equity27,4 M €+3,2 %over 1 year

Workforce84,3 ETP+0,1 %over 1 year

Identity

Source · BCE/KBO

Sociaal-Medisch Instituut der Zuiderkempen is a Private limited company incorporated in 1968. Its main activity is: Specialist medical practice activities. Its registered office is in Heist-op-den-Berg. It employs on average 84,3 ETP workers (FTE).

Legal situation: Normal situation
BCE/KBO no. / VAT: BE 0403.621.057
Incorporation: 01/01/1968
Legal form: Private limited company
Registered office: Liersesteenweg 267
2220 Heist-op-den-Berg · FlandreSee on map
Contributed capital: 2 032 360,00 €
Latest accounts: 31/12/2024
Average workforce: 84,3 ETP

Activities (NACE)

86220Specialist medical practice activities· main 86220Specialist medical practice activities 86901Other human health activities 86910Other human health activities 86220Specialist medical practice activities 86220Specialist medical practice activities

Joint committees (1)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

Financials

Source · NBB, 19 filings

Trend over 17 financial years

	2024		2023		2022		2021		2020
Income statement
Revenue	18,8 M €	+10.9%	17 M €	-0.7%	17,1 M €	-7.7%	18,5 M €	+32.7%	13,9 M €
EBITDA	2,5 M €	+115%	1,2 M €	-41.4%	2 M €	-53.4%	4,3 M €	+375%	910,1 k €
Operating result	1,5 M €	+476%	262,6 k €	-78.6%	1,2 M €	-63.5%	3,4 M €	+19236%	-17,6 k €
Net result	1,7 M €	+32.2%	1,3 M €	+214%	-1,1 M €	-145%	2,6 M €	+609%	362,1 k €
Balance sheet
Equity	27,4 M €	+3.2%	26,6 M €	+0.8%	26,4 M €	-6.3%	28,2 M €	+9.2%	25,8 M €
Total assets	31 M €	-2.8%	31,9 M €	+0.3%	31,8 M €	-1.4%	32,2 M €	+6.6%	30,3 M €
Cash	1,3 M €	+23.5%	1 M €	+3.4%	983,6 k €	-14.0%	1,1 M €	+101%	570,5 k €
Debts	3,5 M €	-33.1%	5,3 M €	-1.7%	5,4 M €	+33.2%	4 M €	-7.8%	4,4 M €
Other
Workforce	84,3 ETP	+0.1%	84,2 ETP	-2.9%	86,7 ETP	+0.1%	86,6 ETP	+3.7%	83,5 ETP

Valuation

Indicative valuation

As an indication, this company is worth

between 25 M€ and 50 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2024

5 active · 5 ended

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Carolus Van den Bosch	Director13/06/2019 → 10/06/2027Chairman of the board of directors13/06/2019 → 30/06/2023ended
Geert Van Aerde	Director01/03/2018 → 10/06/2027
Jacqueline de Rooij	Director02/10/2008 → 10/06/2027
Johan Willems	Director08/06/2023 → 10/06/2027
Sofie Rose	Director08/06/2023 → 10/06/2027

Ended mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Carl Van den Bosch	Chairman of the board of directors13/06/2019 → 30/06/2023Director11/06/2015 → 11/06/2019
Jan Lindekens	Director13/06/2019 → 30/06/2023
Stéphane Bruylants	Director13/06/2019 → 30/06/2023

Other companies at this address

Liersesteenweg 267 2220 Heist-op-den-Berg

Company	CBE no.
Koninklijke Dokterskring Heist-op-den-Berg● Active	1003.646.825

Full financial information

Source · NBB

	2024	2023	2022	2021	2020	2019
Type of account	Full model	Full model	Full model	Full model	Full model	Full model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	26/06/2025	26/06/2024	20/06/2023	13/06/2022	21/06/2021	08/07/2020
General meeting	12/06/2025	13/06/2024	08/06/2023	02/06/2022	10/06/2021	11/06/2020
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

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
Full model	31/12/2024	12/06/2025	26/06/2025	Dutch	PDF
Full model	31/12/2023	13/06/2024	26/06/2024	Dutch	PDF
Full model	31/12/2022	08/06/2023	20/06/2023	Dutch	PDF
Full model	31/12/2021	02/06/2022	13/06/2022	Dutch	PDF
Full model	31/12/2020	10/06/2021	21/06/2021	Dutch	PDF
Full model	31/12/2019	11/06/2020	08/07/2020	Dutch	PDF
Full model	31/12/2018	13/06/2019	08/07/2019	Dutch	PDF
Full model	31/12/2017	14/06/2018	28/06/2018	Dutch	PDF
Full model	31/12/2016	08/06/2017	03/07/2017	Dutch	PDF
Full model	31/12/2015	09/06/2016	30/06/2016	Dutch	PDF
Full model	31/12/2014	11/06/2015	02/07/2015	Dutch	PDF
Full model	31/12/2013	12/06/2014	30/06/2014	Dutch	PDF
Full model	31/12/2012	13/06/2013	05/07/2013	Dutch	PDF
Full model	31/12/2011	07/06/2012	05/07/2012	Dutch	PDF
Full model	31/12/2010	09/06/2011	30/06/2011	Dutch	PDF
Full model	31/12/2009	10/06/2010	12/07/2010	Dutch	PDF
Full model	31/12/2008	11/06/2009	23/06/2009	Dutch	PDF
Full model	31/12/2007	12/06/2008	27/06/2008	Dutch	PDF
Full model	31/12/2006	14/06/2007	13/07/2007	Dutch	PDF

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.

Board of directors

Source · NBB, accounts to 31/12/2024

5 active · 5 ended

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Carolus Van den Bosch	Director13/06/2019 → 10/06/2027Chairman of the board of directors13/06/2019 → 30/06/2023ended
Geert Van Aerde	Director01/03/2018 → 10/06/2027
Jacqueline de Rooij	Director02/10/2008 → 10/06/2027
Johan Willems	Director08/06/2023 → 10/06/2027
Sofie Rose	Director08/06/2023 → 10/06/2027

Ended mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Carl Van den Bosch	Chairman of the board of directors13/06/2019 → 30/06/2023Director11/06/2015 → 11/06/2019
Jan Lindekens	Director13/06/2019 → 30/06/2023
Stéphane Bruylants	Director13/06/2019 → 30/06/2023

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

Mandates21/08/2026
Herbenoeming commissaris
PDF
Mandates28/12/2023
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM
PDF
Mandates18/07/2023
ONTSLAGEN - BENOEMINGEN
PDF
Mandates03/07/2020
ONTSLAGEN - BENOEMINGEN
PDF
Mandates15/07/2019
ONTSLAGEN - BENOEMINGEN
PDF
Mandates16/05/2019
ONTSLAGEN - BENOEMINGEN
PDF
Mandates20/04/2018
ONTSLAGEN - BENOEMINGEN
PDF
Mandates07/07/2017
ONTSLAGEN - BENOEMINGEN
PDF

Similar companies

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

See the Business plan

Timeline

Source · CBE, NBB annual accounts

Year

Identity

Incorporation

Name

Registered office

Annual accounts

Filings17 filings

Mandates

Johan Willems

Carolus Van den Bosch

Geert Van Aerde

Sofie Rose

Jacqueline de Rooij

Stéphane Bruylants

Jan Lindekens

Carl Van den Bosch

Karl Geens

STEFAN BRUYLANTS

196819691970197119721973197419751976197719781979198019811982198319841985198619871988198919901991199219931994199519961997199819992000200120022003200420052006200720082009201020112012201320142015201620172018201920202021202220232024202520262027

Sociaal-Medisch Instituut Der Zuiderkempen, Somedi

Liersesteenweg 267, 2220 Heist-op-den-Berg

Director

DirectorChairman of the board of directors

Director

DirectorChairman of the board of directors

Chairman of the board of directorsDirector

Director

CurrentPlanned, not yet servedEndedAccounts filedToday

Registered offices

Source · NBB annual accounts, CBE

Registered address	Period	Source
Liersesteenweg 267, 2220 Heist-op-den-BergCurrent	accounts 2021 → 2024	Accounts 2024 · 2025-00191463

Company names

Source · NBB annual accounts, CBE

Name	Period	Source
Sociaal-Medisch Instituut der ZuiderkempenCurrent		CBE
Sociaal-Medisch Instituut Der Zuiderkempen, Somedi	accounts 2008 → 2024	Accounts 2024 · 2025-00191463

Events

2024
Annual accounts 20241,7 M €↑
2023
Annual accounts 20231,3 M €↑
2022
Annual accounts 2022-1,1 M €↓
2021
Annual accounts 20212,6 M €↑
2020
Annual accounts 2020362,1 k €↓
2019
Annual accounts 20192,5 M €↑
2018
Annual accounts 2018994,1 k €↓
2017
Annual accounts 20171,9 M €↑
2016
Annual accounts 20161,1 M €↑
2015
Annual accounts 20151 M €↓
2014
Annual accounts 20141,3 M €↓
2013
Annual accounts 20131,3 M €↑
2012
Annual accounts 20121,2 M €↑
2011
Annual accounts 20111,1 M €↓
2010
Annual accounts 20101,8 M €↓
2009
Annual accounts 20092,8 M €↑
2008
Annual accounts 2008479,7 k €
01/01/1968
IncorporationPrivate limited company

Sociaal-Medisch Instituut der Zuiderkempen

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

Registered offices

Company names

Events