ACTIVE

MIRATHERM

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

109,2 k €

-49.0% YoY

Revenue

945,8 k €

+17.3% YoY

Equity

21,2 k €

-94.8% YoY

Workforce

2,3 ETP

-25.8% YoY

What does MIRATHERM do?

MIRATHERM is a Private limited company incorporated in 1979. Its registered office is in Molenbeek-Saint-Jean. It employs on average 2,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0419.744.833

Incorporation

12/09/1979

Legal form

Private limited company

Registered office

Rue du Chien Vert 5 box 4
1080 Molenbeek-Saint-Jean · BruxellesSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2024

Average workforce

2,3 ETP

Joint committees (3)

14904
201
218

Signals

ProfitableLow 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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Revenue	945,8 k €	+17.3%	806 k €	-12.4%	920 k €	+6.8%	861,4 k €	+40.9%	611,3 k €	+15.1%	531 k €	+15.2%	461 k €	+4.3%	441,9 k €	-21.9%	565,9 k €	+19.0%	475,7 k €		–		–		–		–		–		–		–		–		–
EBITDA	169,1 k €	-46.4%	315,4 k €	+260%	87,7 k €	-24.2%	115,7 k €	+24.6%	92,9 k €	+128%	40,7 k €	-11.4%	45,9 k €	+54.6%	29,7 k €	-55.0%	66 k €	+82.6%	36,1 k €	+10.0%	32,9 k €	+10.1%	29,8 k €	-5.9%	31,7 k €	-25.8%	42,7 k €	-18.8%	52,6 k €	+36.5%	38,5 k €	-45.6%	70,8 k €	+57.6%	45 k €	+56.7%	28,7 k €
Operating result	152,4 k €	-48.4%	295,1 k €	+478%	51 k €	-35.5%	79,1 k €	+67.8%	47,1 k €	+304%	11,7 k €	-41.3%	19,9 k €	+148%	8 k €	-74.7%	31,7 k €	+69.5%	18,7 k €	+48.9%	12,6 k €	-39.1%	20,7 k €	-9.1%	22,7 k €	-29.4%	32,2 k €	-22.9%	41,8 k €	+56.7%	26,7 k €	-51.7%	55,2 k €	+94.3%	28,4 k €	+80.2%	15,8 k €
Net result	109,2 k €	-49.0%	214,2 k €	+509%	35,1 k €	-38.4%	57 k €	+70.4%	33,5 k €	+346%	7,5 k €	-25.7%	10,1 k €	+2748%	354,7 €	-98.9%	31,4 k €	+202%	10,4 k €	+62.5%	6,4 k €	-31.6%	9,4 k €	-8.9%	10,3 k €	-44.3%	18,4 k €	-18.7%	22,7 k €	+135%	9,7 k €	-64.3%	27,1 k €	+68.8%	16 k €	+1174%	1,3 k €
Balance sheet
Equity	21,2 k €	-94.8%	405,9 k €	+112%	191,7 k €	-15.4%	226,6 k €	+33.6%	169,6 k €	+22.8%	138,1 k €	+5.7%	130,6 k €	+8.4%	120,5 k €	+0.3%	120,1 k €	+5.7%	113,7 k €	+10.1%	103,3 k €	-18.6%	126,9 k €	+8.0%	117,6 k €	-11.1%	132,3 k €	+16.2%	113,8 k €	+24.9%	91,2 k €	+11.8%	81,5 k €	+49.7%	54,4 k €	+12.5%	48,4 k €
Total assets	632 k €	+8.7%	581,6 k €	+55.7%	373,6 k €	+2.4%	364,9 k €	+38.3%	263,8 k €	-3.8%	274,2 k €	+1.8%	269,4 k €	+17.8%	228,7 k €	-9.8%	253,7 k €	+13.8%	223 k €	-15.0%	262,3 k €	+11.2%	235,8 k €	-10.4%	263 k €	+8.8%	241,7 k €	-13.7%	280,2 k €	+18.1%	237,2 k €	+6.2%	223,4 k €	+9.9%	203,3 k €	-7.5%	219,9 k €
Cash	108,9 k €	-71.5%	381,5 k €	+458%	68,4 k €	-14.5%	80 k €	+32.4%	60,4 k €	+4.9%	57,6 k €	+13.5%	50,8 k €	+1.8%	49,9 k €	-7.0%	53,6 k €	+125%	23,9 k €	-60.2%	60 k €	+113%	28,1 k €	-34.0%	42,6 k €	+23.4%	34,5 k €	-23.2%	44,9 k €	+37.0%	32,8 k €	+410%	6,4 k €	+3557%	175,8 €	-99.0%	18,3 k €
Debts	610,9 k €	+346%	136,9 k €	-24.7%	181,9 k €	+31.5%	138,3 k €	+46.8%	94,3 k €	-30.4%	135,4 k €	-2.4%	138,8 k €	+28.3%	108,2 k €	-15.9%	128,6 k €	+22.8%	104,7 k €	-32.9%	156,1 k €	+47.8%	105,6 k €	-27.4%	145,5 k €	+32.9%	109,5 k €	-34.2%	166,4 k €	+13.9%	146,1 k €	+4.7%	139,5 k €	-6.3%	148,9 k €	-13.2%	171,5 k €
Other
Workforce	2,3 ETP	-25.8%	3,1 ETP	+3.3%	3,0 ETP	+15.4%	2,6 ETP	+30.0%	2,0 ETP		–		–		1,4 ETP	+367%	0,3 ETP		0,0 ETP	-100%	0,3 ETP	-78.6%	1,4 ETP	-6.7%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	+50.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	-44.4%	1,8 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 3 active · 8 ended

Active mandates

THERMINVEST

Manager · since 01 octobre 2002 · 0473.986.837

Active

Pascal Collard

Manager · since 01 janvier 1999

Active

Patricia Rimbaud

Manager · since 01 janvier 1999

Active

Ended mandates

THERMINVEST

Manager · since 20 novembre 2002 · 0473.986.837

Represented by Pascal Collard

Ended

THERMINVEST

Director · since 01 octobre 2002 · 0473.986.837

Ended

THERMINVEST

Manager · since 10 février 2002 · 0473.986.837

Ended

Pascal Collard

Director · since 01 janvier 1999

Ended

At this address

Other companies at this address

Company	CBE no.
eFlow● Active	1023.468.279
THERMINVEST● Active	0473.986.837

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	28/08/2025	07/10/2024	27/09/2023	11/10/2022	24/09/2021	26/08/2020
General meeting	28/08/2025	02/10/2024	26/09/2023	07/10/2022	23/09/2021	26/06/2020
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

Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days

Filings

Annual accounts filings

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	28/08/2025	28/08/2025	French	PDF
Abridged model	31/12/2023	02/10/2024	07/10/2024	French	PDF
Abridged model	31/12/2022	26/09/2023	27/09/2023	French	PDF
Abridged model	31/12/2021	07/10/2022	11/10/2022	French	PDF
Abridged model	31/12/2020	23/09/2021	24/09/2021	French	PDF
Abridged model	31/12/2019	26/06/2020	26/08/2020	French	PDF
Abridged model	31/12/2018	21/06/2019	29/08/2019	French	PDF
Abridged model	31/12/2017	22/06/2018	28/08/2018	French	PDF
Abridged model	31/12/2016	23/06/2017	25/08/2017	French	PDF
Abridged model	31/12/2015	24/06/2016	19/08/2016	French	PDF
Abridged model	31/12/2014	21/05/2015	15/07/2015	French	PDF
Abridged model	31/12/2013	18/07/2014	21/08/2014	French	PDF
Abridged model	31/12/2012	18/06/2013	08/07/2013	French	PDF
Abridged model	31/12/2011	27/07/2012	09/08/2012	French	PDF
Abridged model	31/12/2010	29/07/2011	29/08/2011	French	PDF
Abridged model	31/12/2009	29/07/2010	25/08/2010	French	PDF
Abridged model	31/12/2008	22/05/2009	31/08/2009	French	PDF
Abridged model	31/12/2007	07/08/2008	28/08/2008	French	PDF
Abridged model	31/12/2006	18/05/2007	27/08/2007	French	PDF

Estimate

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.

Governance

Board of directors

Seen on filing of 31/12/2024 · 3 active · 8 ended

Active mandates

THERMINVEST

Manager · since 01 octobre 2002 · 0473.986.837

Active

Pascal Collard

Manager · since 01 janvier 1999

Active

Patricia Rimbaud

Manager · since 01 janvier 1999

Active

Ended mandates

THERMINVEST

Manager · since 20 novembre 2002 · 0473.986.837

Represented by Pascal Collard

Ended

THERMINVEST

Director · since 01 octobre 2002 · 0473.986.837

Ended

THERMINVEST

Manager · since 10 février 2002 · 0473.986.837

Ended

Pascal Collard

Director · since 01 janvier 1999

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates19/03/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates07/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Mandates09/05/2006
CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
PDF
Mandates27/11/2002
DEMISSIONS, NOMINATIONS
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

2024
Annual accounts 2024109,2 k €↓
2023
Annual accounts 2023214,2 k €↑
2022
Annual accounts 202235,1 k €↓
2021
Annual accounts 202157 k €↑
2020
Annual accounts 202033,5 k €↑
2019
Annual accounts 20197,5 k €↓
2018
Annual accounts 201810,1 k €↑
2017
Annual accounts 2017354,7 €↓
2016
Annual accounts 201631,4 k €↑
2015
Annual accounts 201510,4 k €↑
2014
Annual accounts 20146,4 k €↓
2013
Annual accounts 20139,4 k €↓
2012
Annual accounts 201210,3 k €↓
2011
Annual accounts 201118,4 k €↓
2010
Annual accounts 201022,7 k €↑
2009
Annual accounts 20099,7 k €↓
2008
Annual accounts 200827,1 k €↑
2007
Annual accounts 200716 k €↑
2006
Annual accounts 20061,3 k €
12/09/1979
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

MIRATHERM

Overview

What does MIRATHERM do?

Trend over 19 financial years

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