Intermedis
0414.677.176 · rovalta.com · 23/09/2026
NORMAL SITUATION
Intermedis
Financial year 2021 · closed on 31/12/2021
Net result
143,8 k €
+3762.6% YoY
Gross margin
220,2 k €
+1476.4% YoY
Equity
181,7 k €
+379.9% YoY
Company — Normal situation.
Overview
What does Intermedis do?
Intermedis is a company registered in Belgium.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0414.677.176
Legal form
Private company with limited liability
Contributed capital
18 600,00 €
Latest accounts
31/12/2021
Joint committees (1)
- 307
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 | 220,2 k € | +1476% | 14 k € | -14.8% | 16,4 k € | +91.4% | 8,6 k € | -23.0% | 11,1 k € | +145% | 4,5 k € | -63.6% | 12,5 k € | +37.8% | 9,1 k € | -54.7% | 20 k € | -27.8% | 27,7 k € | +49.2% | 18,6 k € | +48.0% | 12,5 k € | +24.9% | 10 k € | +0.7% | 10 k € | +59.4% | 6,3 k € | +313% | -2,9 k € |
| EBITDA | 219 k € | +1689% | 12,2 k € | -19.4% | 15,2 k € | +120% | 6,9 k € | -34.2% | 10,5 k € | +217% | 3,3 k € | -71.9% | 11,8 k € | +95.6% | 6 k € | -65.3% | 17,3 k € | -28.3% | 24,2 k € | +34.9% | 17,9 k € | +56.6% | 11,4 k € | +21.7% | 9,4 k € | +2.1% | 9,2 k € | +58.5% | 5,8 k € | +260% | -3,6 k € |
| Operating result | 210,6 k € | +5332% | 3,9 k € | -49.4% | 7,7 k € | +373% | 1,6 k € | -70.7% | 5,5 k € | +489% | 939 € | -69.6% | 3,1 k € | +172% | -4,3 k € | -147% | 9,1 k € | -53.3% | 19,6 k € | +120% | 8,9 k € | +70.7% | 5,2 k € | +530% | 828 € | +30.4% | 635 € | +123% | -2,8 k € | +27.7% | -3,8 k € |
| Net result | 143,8 k € | +3763% | 3,7 k € | -39.6% | 6,2 k € | +349% | 1,4 k € | -47.2% | 2,6 k € | +28.9% | 2 k € | -44.1% | 3,6 k € | +199% | -3,6 k € | -150% | 7,3 k € | -50.8% | 14,8 k € | +112% | 7 k € | +19.9% | 5,8 k € | +2709% | 208 € | -56.3% | 476 € | +116% | -2,9 k € | +31.3% | -4,2 k € |
| Balance sheet | |||||||||||||||||||||||||||||||
| Equity | 181,7 k € | +380% | 37,9 k € | +10.9% | 34,1 k € | +22.0% | 28 k € | +5.2% | 26,6 k € | -21.8% | 34 k € | +6.3% | 32 k € | +12.7% | 28,4 k € | -11.3% | 32 k € | -7.8% | 34,7 k € | +74.6% | 19,9 k € | +54.4% | 12,9 k € | +83.1% | 7 k € | +3.0% | 6,8 k € | +7.5% | 6,3 k € | -31.3% | 9,2 k € |
| Total assets | 183,7 k € | +343% | 41,5 k € | +6.3% | 39 k € | +23.9% | 31,5 k € | -14.1% | 36,7 k € | -3.7% | 38,1 k € | -14.8% | 44,7 k € | -9.5% | 49,4 k € | +7.1% | 46,1 k € | +3.0% | 44,8 k € | +58.6% | 28,2 k € | +37.9% | 20,5 k € | +3.0% | 19,9 k € | -15.5% | 23,5 k € | -26.6% | 32,1 k € | +240% | 9,4 k € |
| Cash | 159,1 k € | +23431% | 676 € | – | – | – | – | – | – | 584 € | -91.7% | 7,1 k € | +635% | 961 € | – | – | – | – | 1,6 k € | ||||||||||||
| Debts | 2 k € | -46.4% | 3,6 k € | -25.9% | 4,9 k € | +38.2% | 3,5 k € | -64.8% | 10,1 k € | +146% | 4,1 k € | -67.8% | 12,7 k € | -39.4% | 21 k € | +48.9% | 14,1 k € | +40.3% | 10,1 k € | +20.5% | 8,4 k € | +9.9% | 7,6 k € | -40.9% | 12,9 k € | -23.1% | 16,7 k € | -33.7% | 25,2 k € | +12844% | 195 € |
| Other | |||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | 0,1 ETP | – | – | – | – | – | – | |||||||||||||||
Governance
Board of directors
Seen on filing of 31/12/2021 · 1 active · 2 ended
Active mandates
Jean Jacques PIEREUSE
ActiveEnded mandates
Jean Jacques PIEREUSE
EndedJean-Jacques Pièreuse
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 | 06/06/2022 | 26/05/2021 | 30/06/2020 | 26/07/2019 | 05/07/2018 | 22/06/2017 |
| General meeting | 07/05/2022 | 08/05/2021 | 09/05/2020 | 11/06/2019 | 12/05/2018 | 13/05/2017 |
| 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 | 07/05/2022 | 06/06/2022 | Dutch | |
| Micro model | 31/12/2020 | 08/05/2021 | 26/05/2021 | Dutch | |
| Micro model | 31/12/2019 | 09/05/2020 | 30/06/2020 | Dutch | |
| Micro model | 31/12/2018 | 11/06/2019 | 26/07/2019 | Dutch | |
| Micro model | 31/12/2017 | 12/05/2018 | 05/07/2018 | Dutch | |
| Micro model | 31/12/2016 | 13/05/2017 | 22/06/2017 | French | |
| Abridged model | 31/12/2015 | 14/05/2016 | 18/07/2016 | French | |
| Abridged model | 31/12/2014 | 10/05/2015 | 20/07/2015 | French | |
| Abridged model | 31/12/2013 | 10/05/2014 | 06/06/2014 | French | |
| Abridged model | 31/12/2012 | 24/06/2013 | 04/07/2013 | French | |
| Abridged model | 31/12/2011 | 24/05/2012 | 04/06/2012 | French | |
| Abridged model | 31/12/2010 | 12/05/2011 | 23/05/2011 | French | |
| Abridged model | 31/12/2009 | 30/06/2010 | 13/07/2010 | French | |
| Abridged model | 31/12/2008 | 12/06/2009 | 27/06/2009 | French | |
| Abridged model | 31/12/2007 | 27/06/2008 | 24/07/2008 | French | |
| Abridged model | 31/12/2006 | 12/05/2007 | 16/07/2007 | French |
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 · 2 ended
Active mandates
Jean Jacques PIEREUSE
ActiveEnded mandates
Jean Jacques PIEREUSE
EndedJean-Jacques Pièreuse
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 2021143,8 k €↑
- 2020Annual accounts 20203,7 k €↓
- 2019Annual accounts 20196,2 k €↑
- 2018Annual accounts 20181,4 k €↓
- 2017Annual accounts 20172,6 k €↑
- 2016Annual accounts 20162 k €↓
- 2015Annual accounts 20153,6 k €↑
- 2014Annual accounts 2014-3,6 k €↓
- 2013Annual accounts 20137,3 k €↓
- 2012Annual accounts 201214,8 k €↑
- 2011Annual accounts 20117 k €↑
- 2010Annual accounts 20105,8 k €↑
- 2010Name changeINTERMEDIS SRL
- 2009Annual accounts 2009208 €↓
- 2008Annual accounts 2008476 €↑
- 2007Annual accounts 2007-2,9 k €↑
- 2006Annual accounts 2006-4,2 k €
- 2006Name changeRousseau Georges et Cie Assureurs Conseils