ACTIVE

CEDIMO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

55,4 k €

+44.1% YoY

Gross margin

188,5 k €

+14.2% YoY

Equity

1,2 M €

+4.7% YoY

What does CEDIMO do?

CEDIMO is a Public limited company incorporated in 1992. Its registered office is in Frameries.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0446.638.676

Incorporation

14/02/1992

Legal form

Public limited company

Registered office

Rue du Grand-Trait 76
7080 Frameries · WallonieSee on map

Contributed capital

260 000,00 €

Latest accounts

31/12/2025

Signals

ProfitableSolid equityLow riskGood 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

	2025		2024		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	188,5 k €	+14.2%	165,0 k €	+13.2%	145,8 k €	-20.6%	183,6 k €	+48.8%	123,4 k €	-31.7%	180,6 k €	+19.2%	151,6 k €	+30.9%	115,8 k €	-12.7%	132,6 k €	-64.5%	373,9 k €	+110%	178,0 k €	+23.0%	144,7 k €	-32.3%	213,9 k €	+5.8%	202,2 k €	-4.3%	211,4 k €	+0.5%	210,3 k €	+34.4%	156,5 k €
EBITDA	166,1 k €	+16.1%	143,1 k €	+15.6%	123,7 k €	-25.2%	165,3 k €	+58.4%	104,4 k €	-36.5%	164,4 k €	+22.6%	134,1 k €	+15.8%	115,8 k €	-12.7%	132,6 k €	-62.5%	353,8 k €	+99.2%	177,6 k €	+22.7%	144,7 k €	-32.3%	213,9 k €	+5.8%	202,2 k €	-4.2%	211,0 k €	+9.3%	193,1 k €	+32.9%	145,4 k €
Operating result	77,0 k €	+39.9%	55,0 k €	+18.7%	46,3 k €	-47.7%	88,6 k €	+180%	31,7 k €	-28.6%	44,4 k €	-38.6%	72,3 k €	+7.9%	67,0 k €	-20.1%	83,9 k €	-72.5%	305,0 k €	+155%	119,4 k €	+37.9%	86,6 k €	-44.4%	155,8 k €	+15.6%	134,8 k €	-6.1%	143,6 k €	+14.2%	125,7 k €	+43.8%	87,4 k €
Net result	55,4 k €	+44.1%	38,4 k €	+73.4%	22,2 k €	-70.0%	74,0 k €	+273%	19,8 k €	-3.2%	20,5 k €	-57.3%	47,9 k €	+11.4%	43,0 k €	-22.6%	55,6 k €	-69.8%	184,1 k €	+188%	63,8 k €	+45.9%	43,8 k €	-38.7%	71,3 k €	+25.2%	57,0 k €	-12.0%	64,7 k €	-0.8%	65,3 k €	+182%	23,2 k €
Balance sheet
Equity	1,2 M €	+4.7%	1,2 M €	-2.3%	1,2 M €	+1.9%	1,2 M €	+6.7%	1,1 M €	+1.8%	1,1 M €	+1.9%	1,1 M €	+4.7%	1,0 M €	+4.4%	969,1 k €	+6.1%	913,5 k €	+25.3%	729,1 k €	+9.6%	665,3 k €	+7.0%	621,5 k €	+3.0%	603,5 k €	+5.0%	574,6 k €	+6.8%	537,8 k €	+13.8%	472,5 k €
Total assets	1,2 M €	+4.4%	1,2 M €	-7.4%	1,3 M €	-3.2%	1,3 M €	+3.2%	1,3 M €	-4.0%	1,3 M €	+21.6%	1,1 M €	+5.2%	1,1 M €	-0.8%	1,1 M €	-14.9%	1,2 M €	-4.2%	1,3 M €	-7.0%	1,4 M €	-2.1%	1,4 M €	-6.4%	1,5 M €	-4.3%	1,6 M €	-3.2%	1,6 M €	-2.4%	1,7 M €
Cash	313,0 k €	+81.6%	172,3 k €	+13.5%	151,8 k €	+19.7%	126,9 k €	+24.2%	102,1 k €	+11.1%	91,9 k €	-35.8%	143,2 k €	+48.2%	96,7 k €	+77.2%	54,6 k €	-71.9%	194,0 k €	+745%	23,0 k €	-61.5%	59,6 k €	+39.7%	42,7 k €	+0.1%	42,6 k €	+5.7%	40,3 k €	+27.1%	31,7 k €	+1488%	2,0 k €
Debts	8,0 k €	-30.1%	11,4 k €	-85.7%	79,7 k €	-47.9%	153,0 k €	-17.8%	186,0 k €	-28.3%	259,6 k €	+492%	43,9 k €	+14.3%	38,4 k €	-57.5%	90,4 k €	-72.7%	330,5 k €	-42.2%	571,4 k €	-22.1%	733,4 k €	-9.2%	807,5 k €	-12.5%	923,1 k €	-9.5%	1,0 M €	-8.1%	1,1 M €	-6.8%	1,2 M €

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 31/12/2025 · 3 active · 8 ended

Active mandates

CHRYSTELLE MAHIEU

Director

Active

Henri Dhyon

Managing director

Active

SOPHIE DHYON

Director

Active

Ended mandates

CDC - CDMAT

Director · 0442.057.605

Ended

Henri Dhyon

Director

Ended

HENRI DYHON

Director

Ended

HENRI DYHON

Managing director

Ended

Annual accounts

Full financial information

	2025	2024	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2025	01/01/2024	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2025	31/12/2024	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	14/08/2026	21/08/2025	28/08/2023	27/07/2022	01/06/2021	06/10/2020
General meeting	29/05/2026	30/05/2025	26/05/2023	27/05/2022	28/05/2021	29/05/2020
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
Micro model	31/12/2025	29/05/2026	14/08/2026	French	PDF
Micro model	31/12/2024	30/05/2025	21/08/2025	French	PDF
Micro model	31/12/2022	26/05/2023	28/08/2023	French	PDF
Micro model	31/12/2021	27/05/2022	27/07/2022	French	PDF
Micro model	31/12/2020	28/05/2021	01/06/2021	French	PDF
Micro model	31/12/2019	29/05/2020	06/10/2020	French	PDF
Micro model	31/12/2018	31/05/2019	26/08/2019	French	PDF
Micro model	31/12/2017	29/06/2018	01/08/2018	French	PDF
Micro model	31/12/2016	26/05/2017	23/08/2017	French	PDF
Abridged model	31/12/2015	27/05/2016	01/08/2016	French	PDF
Abridged model	31/12/2014	29/05/2015	24/08/2015	French	PDF
Abridged model	31/12/2013	30/05/2014	18/08/2014	French	PDF
Abridged model	31/12/2012	31/05/2013	28/08/2013	French	PDF
Abridged model	31/12/2011	25/05/2012	27/08/2012	French	PDF
Abridged model	31/12/2010	27/05/2011	15/08/2011	French	PDF
Abridged model	31/12/2009	28/05/2010	06/09/2010	French	PDF
Abridged model	31/12/2008	29/05/2009	21/08/2009	French	PDF
Abridged model	31/12/2007	30/05/2008	20/06/2008	French	PDF
Abridged model	31/12/2006	25/05/2007	25/06/2007	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 31/12/2025 · 3 active · 8 ended

Active mandates

CHRYSTELLE MAHIEU

Director

Active

Henri Dhyon

Managing director

Active

SOPHIE DHYON

Director

Active

Ended mandates

CDC - CDMAT

Director · 0442.057.605

Ended

Henri Dhyon

Director

Ended

HENRI DYHON

Director

Ended

HENRI DYHON

Managing director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates13/11/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DEMISSIONS, NOMINATIONS
PDF
Mandates05/04/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates14/02/2017
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Mandates20/09/2013
DEMISSIONS, NOMINATIONS
PDF
Mandates14/08/2007
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

2025
Annual accounts 202555,4 k €↑
2024
Annual accounts 202438,4 k €↑
2022
Annual accounts 202222,2 k €↓
2021
Annual accounts 202174,0 k €↑
2020
Annual accounts 202019,8 k €↓
2019
Annual accounts 201920,5 k €↓
2018
Annual accounts 201847,9 k €↑
2017
Annual accounts 201743,0 k €↓
2016
Annual accounts 201655,6 k €↓
2015
Annual accounts 2015184,1 k €↑
2014
Annual accounts 201463,8 k €↑
2013
Annual accounts 201343,8 k €↓
2012
Annual accounts 201271,3 k €↑
2011
Annual accounts 201157,0 k €↓
2010
Annual accounts 201064,7 k €↓
2009
Annual accounts 200965,3 k €↑
2008
Annual accounts 200823,2 k €
14/02/1992
IncorporationPublic 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

CEDIMO

Overview

What does CEDIMO 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