NORMAL SITUATION

BEDEMED

Export PDF

Financial year 2022 · closed on 31/12/2022

Net result

124,6 k €

-3.2% YoY

Gross margin

187,5 k €

-2.6% YoY

Equity

577,3 k €

+27.5% YoY

Company — Normal situation.

What does BEDEMED do?

BEDEMED is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0443.904.365

Legal form

Private company with limited liability

Contributed capital

6 197,33 €

Latest accounts

31/12/2022

Signals

ProfitableSolid equityGood liquidityPositive cashflowPositive EBITDA

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

	2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	187,5 k €	-2.6%	192,5 k €	+37.5%	140 k €	+12.7%	124,2 k €	+47.9%	84 k €	+13.2%	74,2 k €	-1.5%	75,3 k €	+4.5%	72,1 k €	+1.8%	70,8 k €	+27.4%	55,6 k €	+8.0%	51,5 k €	-46.4%	95,9 k €	+52.3%	63 k €	-26.1%	85,2 k €	+37.2%	62,1 k €	+10.9%	56 k €	+11.2%	50,4 k €
EBITDA	186,9 k €	-2.6%	191,9 k €	+37.6%	139,4 k €	+13.3%	123,1 k €	+59.1%	77,4 k €	+6.8%	72,4 k €	+19.5%	60,6 k €	+14.5%	53 k €	+0.2%	52,8 k €	+40.3%	37,7 k €	+126%	16,7 k €	-73.8%	63,8 k €	+69.2%	37,7 k €	-37.4%	60,2 k €	+41.8%	42,4 k €	+10.9%	38,3 k €	-23.1%	49,7 k €
Operating result	184,2 k €	-3.2%	190,2 k €	+44.1%	132 k €	+8.9%	121,1 k €	+61.8%	74,9 k €	+19.8%	62,5 k €	+38.1%	45,3 k €	+32.0%	34,3 k €	-2.7%	35,2 k €	+71.2%	20,6 k €	+268%	5,6 k €	-89.5%	53,2 k €	+70.7%	31,2 k €	-40.0%	51,9 k €	+49.9%	34,6 k €	+17.8%	29,4 k €	-29.3%	41,6 k €
Net result	124,6 k €	-3.2%	128,6 k €	+43.7%	89,5 k €	+6.9%	83,7 k €	+56.7%	53,4 k €	+36.4%	39,2 k €	+40.6%	27,9 k €	+46.5%	19 k €	-19.5%	23,7 k €	+4.4%	22,7 k €	+1197%	1,7 k €	-95.3%	37,1 k €	+70.8%	21,7 k €	-38.5%	35,3 k €	+45.1%	24,3 k €	+15.2%	21,1 k €	-23.4%	27,6 k €
Balance sheet
Equity	577,3 k €	+27.5%	452,7 k €	+32.3%	342,1 k €	+25.3%	273 k €	+30.5%	209,3 k €	+33.1%	157,3 k €	+33.2%	118,1 k €	+30.9%	90,2 k €	+26.7%	71,2 k €	+49.8%	47,5 k €	+91.1%	24,9 k €	-84.7%	163,1 k €	+29.4%	126 k €	+20.8%	104,3 k €	+51.2%	69 k €	+54.5%	44,7 k €	+89.9%	23,5 k €
Total assets	616,5 k €	+21.9%	505,6 k €	+27.8%	395,5 k €	+24.6%	317,4 k €	+34.2%	236,6 k €	+29.8%	182,3 k €	+29.1%	141,2 k €	+14.3%	123,5 k €	+3.4%	119,5 k €	-17.4%	144,6 k €	-14.2%	168,5 k €	-13.7%	195,1 k €	+44.1%	135,4 k €	+19.0%	113,7 k €	+43.7%	79,2 k €	+39.0%	56,9 k €	-32.3%	84,2 k €
Cash	596 k €	+21.9%	488,8 k €	+38.9%	351,9 k €	+28.1%	274,7 k €	+37.6%	199,7 k €	+35.5%	147,3 k €	+26.7%	116,2 k €	+28.7%	90,4 k €	+24.5%	72,5 k €	-10.8%	81,4 k €	-36.8%	128,7 k €	-9.0%	141,4 k €	+43.4%	98,6 k €	+19.7%	82,4 k €	+60.9%	51,2 k €	+134%	21,9 k €	-46.0%	40,4 k €
Debts	39,2 k €	-25.9%	52,9 k €	-0.9%	53,4 k €	+20.2%	44,4 k €	+62.6%	27,3 k €	+9.2%	25 k €	+8.4%	23,1 k €	-22.0%	29,6 k €	-38.7%	48,3 k €	-50.3%	97,1 k €	-32.4%	143,6 k €	+349%	32 k €	+242%	9,4 k €	-0.6%	9,4 k €	-7.2%	10,2 k €	-17.4%	12,3 k €	-79.7%	60,7 k €
Other
Workforce	–		–		–		–		–		–		–		0,5 ETP	0.0%	0,5 ETP	-16.7%	0,6 ETP	-40.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP		–

Governance

Board of directors

Seen on filing of 31/12/2022 · 1 active · 4 ended

Active mandates

Bernard Dispas

Administrator - manager

Active

Ended mandates

Bernard DISPAS

Manager · since 12 juin 2016

Ended

Bernard DISPAS

Manager · since 21 mai 2005 · until 21 mai 2010

Ended

Bernard DISPAS

Director

Ended

Bernard DISPAS

Manager

Ended

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	18/08/2023	30/08/2022	30/06/2021	30/06/2020	27/06/2019	24/07/2018
General meeting	19/05/2023	10/08/2022	01/06/2021	28/05/2020	17/05/2019	18/05/2018
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

32 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2022	19/05/2023	18/08/2023	French	PDF
Micro model	31/12/2021	10/08/2022	30/08/2022	French	PDF
Micro model	31/12/2020	01/06/2021	30/06/2021	French	PDF
Micro model	31/12/2019	28/05/2020	30/06/2020	French	PDF
Micro model	31/12/2018	17/05/2019	27/06/2019	French	PDF
Micro model	31/12/2017	18/05/2018	24/07/2018	French	PDF
Micro model	31/12/2016	19/05/2017	09/08/2017	French	PDF
Abridged model	31/12/2015	20/05/2016	12/08/2016	French	PDF
Abridged model	31/12/2014	15/05/2015	05/08/2015	French	PDF
Abridged model	31/12/2013	16/05/2014	31/07/2014	French	PDF
Abridged model	31/12/2012	23/05/2013	14/08/2013	French	PDF
Abridged model	31/12/2011	18/05/2012	21/08/2012	French	PDF
Abridged model	31/12/2010	20/05/2011	26/08/2011	French	PDF
Abridged model	31/12/2009	21/05/2010	22/07/2010	French	PDF
Abridged model	31/12/2008	15/05/2009	30/06/2009	French	PDF
Abridged model	31/12/2007	16/05/2008	29/08/2008	French	PDF
Abridged model	31/12/2006	10/05/2007	21/08/2007	French	PDF
Abridged model	31/12/2005	19/05/2006	29/06/2006	French	PDF
Abridged model	31/12/2004	20/05/2005	15/06/2005	French	PDF
Abridged model	31/12/2003	21/05/2004	29/06/2004	French	PDF
Abridged model	31/12/2002	27/05/2003	19/09/2003	French	PDF
Abridged model	31/12/2001	27/05/2002	20/06/2002	French	PDF
Abridged model	31/12/2000	07/06/2001	26/06/2001	French	PDF
Abridged model	31/12/1999	19/05/2000	08/06/2000	French	PDF

View all 32 filings

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.

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 31/12/2022 · 1 active · 4 ended

Active mandates

Bernard Dispas

Administrator - manager

Active

Ended mandates

Bernard DISPAS

Manager · since 12 juin 2016

Ended

Bernard DISPAS

Manager · since 21 mai 2005 · until 21 mai 2010

Ended

Bernard DISPAS

Director

Ended

Bernard DISPAS

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Competition

Similar companies

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

See the Business plan

2022
Annual accounts 2022124,6 k €↓
2021
Annual accounts 2021128,6 k €↑
2020
Annual accounts 202089,5 k €↑
2019
Annual accounts 201983,7 k €↑
2018
Annual accounts 201853,4 k €↑
2017
Annual accounts 201739,2 k €↑
2016
Annual accounts 201627,9 k €↑
2015
Annual accounts 201519 k €↓
2014
Annual accounts 201423,7 k €↑
2013
Annual accounts 201322,7 k €↑
2012
Annual accounts 20121,7 k €↓
2011
Annual accounts 201137,1 k €↑
2010
Annual accounts 201021,7 k €↓
2009
Annual accounts 200935,3 k €↑
2008
Annual accounts 200824,3 k €↑
2007
Annual accounts 200721,1 k €↓
2006
Annual accounts 200627,6 k €

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

BEDEMED

Overview

What does BEDEMED do?

Trend over 17 financial years

Board of directors

Financials

Full financial information

Financial ratios

Annual accounts filings

Valuation

Indicative valuation

Directors & structure

Board of directors

Ownership and network

Publications

Similar companies

Similar companies

Timeline