ACTIVE

MEDI - LINE

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

291,3 k €

-68.2% YoY

Revenue

10,6 M €

Equity

3,1 M €

+9.0% YoY

Workforce

52,4 ETP

+1.2% YoY

What does MEDI - LINE do?

MEDI - LINE is a Public limited company incorporated in 1994. Its registered office is in Liège. It employs on average 52,4 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0452.084.633

Incorporation

18/02/1994

Legal form

Public limited company

Registered office

Rue des Gardes-frontière 5
4031 Liège · WallonieSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2024

Average workforce

52,4 ETP

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Revenue	10,6 M €		–		–		–		–		10,1 M €	+18.0%	8,6 M €	+85.6%	4,6 M €		–		–		–		–		–		–		–		–		–		–		–
EBITDA	683,1 k €	-57.2%	1,6 M €	+111%	756,3 k €	+74.8%	432,6 k €	+20.0%	360,5 k €	-47.0%	680 k €	+26.2%	538,8 k €	+31.3%	410,3 k €	-43.0%	719,3 k €	+27.8%	562,8 k €	+12.4%	500,6 k €	-7.9%	543,4 k €	+32.2%	411 k €	-27.8%	569,7 k €	-42.0%	981,8 k €	+3.0%	953,4 k €	-32.9%	1,4 M €	-15.9%	1,7 M €	+20.9%	1,4 M €
Operating result	548 k €	-58.1%	1,3 M €	+123%	585,1 k €	+375%	123,3 k €	+782%	-18,1 k €	-117%	108,7 k €	+190%	-120,5 k €	-477%	-20,9 k €	-119%	109,3 k €	-22.3%	140,7 k €	+24.7%	112,9 k €	-44.7%	204,1 k €	+2.8%	198,5 k €	+36.0%	146 k €	-74.4%	570,9 k €	-1.7%	580,6 k €	-45.2%	1,1 M €	-21.6%	1,4 M €	+29.7%	1 M €
Net result	291,3 k €	-68.2%	915,5 k €	+117%	422,5 k €	+366%	90,6 k €	-14.2%	105,6 k €	-58.5%	254,3 k €	+53.8%	165,3 k €	+2.4%	161,5 k €	-46.2%	300,1 k €	+20.8%	248,5 k €	+36.7%	181,7 k €	-33.0%	271,2 k €	+77.1%	153,1 k €	+45.8%	105 k €	-73.5%	396 k €	+9.7%	361,2 k €	-51.9%	750,7 k €	-16.0%	893,3 k €	+38.3%	646,1 k €
Balance sheet
Equity	3,1 M €	+9.0%	2,8 M €	+47.0%	1,9 M €	+24.9%	1,5 M €	+3.0%	1,5 M €	-5.1%	1,6 M €	-54.8%	3,5 M €	+5.7%	3,3 M €	+7.8%	3 M €	+12.4%	2,7 M €	+9.6%	2,5 M €	+6.3%	2,3 M €	+10.8%	2,1 M €	-7.2%	2,3 M €	+1.0%	2,2 M €	+7.9%	2,1 M €	+7.3%	1,9 M €	+41.9%	1,4 M €	+44.0%	942,9 k €
Total assets	8,5 M €	+35.1%	6,3 M €	+20.9%	5,2 M €	+24.4%	4,2 M €	-3.3%	4,3 M €	-23.8%	5,7 M €	-26.1%	7,7 M €	+2.6%	7,5 M €	+26.1%	6 M €	+15.4%	5,2 M €	-0.9%	5,2 M €	-1.7%	5,3 M €	+7.3%	4,9 M €	-3.7%	5,1 M €	-0.6%	5,2 M €	-1.7%	5,3 M €	-2.4%	5,4 M €	+3.7%	5,2 M €	-5.3%	5,5 M €
Cash	63,1 k €	-90.0%	631,5 k €	+159%	243,6 k €	-55.7%	550 k €	+158%	212,9 k €	-43.9%	379,8 k €	+109%	181,4 k €	-21.4%	230,9 k €	+122%	103,9 k €	-24.9%	138,3 k €	+34.9%	102,6 k €	-27.9%	142,2 k €	-40.9%	240,7 k €	+0.0%	240,7 k €	+22.3%	196,9 k €	+23.5%	159,4 k €	+111%	75,6 k €	-55.9%	171,2 k €	-69.8%	566,2 k €
Debts	5,5 M €	+56.3%	3,5 M €	+10.0%	3,2 M €	+20.5%	2,6 M €	-6.5%	2,8 M €	-31.6%	4,1 M €	+0.4%	4,1 M €	-0.7%	4,1 M €	+44.6%	2,9 M €	+19.6%	2,4 M €	-10.4%	2,7 M €	-5.7%	2,8 M €	+5.1%	2,7 M €	-2.3%	2,7 M €	-0.5%	2,8 M €	-7.3%	3 M €	-6.7%	3,2 M €	-14.4%	3,7 M €	-17.3%	4,5 M €
Other
Workforce	52,4 ETP	+1.2%	51,8 ETP	-4.8%	54,4 ETP	-1.6%	55,3 ETP	-4.0%	57,6 ETP	-4.3%	60,2 ETP	+28.1%	47,0 ETP	+7.3%	43,8 ETP	+4.5%	41,9 ETP	-7.3%	45,2 ETP	+14.4%	39,5 ETP	+13.5%	34,8 ETP	-8.7%	38,1 ETP	-2.6%	39,1 ETP	+10.5%	35,4 ETP	+7.3%	33,0 ETP	+4.4%	31,6 ETP	+12.1%	28,2 ETP	+129%	12,3 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 · 2 active · 21 ended

Active mandates

Henri Decloux

Director · since 17 avril 2023 · until 15 juin 2029

Active

SEManagement

Managing director · since 17 avril 2023 · until 15 juin 2029 · 0666.918.748

Represented by Stéphane Semmeling

Active

Ended mandates

SEManagement

Managing director · since 17 avril 2023 · until 15 juin 2029 · 0666.918.748

Represented by Stéphane Semmeling

Ended

SEManagement

Managing director · since 07 octobre 2019 · until 07 octobre 2025 · 0666.918.748

Represented by Stéphane Semmeling

Ended

Emily ROSELLINI

Director · since 30 août 2017 · until 07 octobre 2019

Ended

Emily ROSELLINI

Director · since 30 août 2017 · until 17 mai 2023

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Full model	Abridged model	Abridged model	Abridged model	Abridged 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	09/07/2025	19/07/2024	24/04/2023	11/04/2022	11/05/2021	10/07/2020
General meeting	30/06/2025	21/06/2024	17/04/2023	31/03/2022	26/04/2021	19/06/2020
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2024	30/06/2025	09/07/2025	French	PDF
Abridged model	31/12/2023	21/06/2024	19/07/2024	French	PDF
Abridged model	31/12/2022	17/04/2023	24/04/2023	French	PDF
Abridged model	31/12/2021	31/03/2022	11/04/2022	French	PDF
Abridged model	31/12/2020	26/04/2021	11/05/2021	French	PDF
Full model	31/12/2019	19/06/2020	10/07/2020	French	PDF
Full model	31/12/2018	09/10/2019	18/10/2019	French	PDF
Full model	31/12/2017	12/10/2018	29/11/2018	French	PDF
Abridged model	31/03/2017	17/05/2017	26/05/2017	French	PDF
Abridged model	31/03/2016	06/05/2016	25/05/2016	French	PDF
Abridged model	31/03/2015	11/05/2015	18/05/2015	French	PDF
Abridged model	31/03/2014	26/09/2014	30/10/2014	French	PDF
Abridged model	31/03/2013	30/09/2013	31/10/2013	French	PDF
Abridged model	31/03/2012	21/09/2012	10/10/2012	French	PDF
Abridged model	31/03/2011	16/09/2011	14/10/2011	French	PDF
Abridged model	31/03/2010	17/09/2010	28/09/2010	French	PDF
Abridged model	31/03/2009	18/09/2009	05/10/2009	French	PDF
Abridged model	31/03/2008	19/09/2008	30/09/2008	French	PDF
Abridged model	31/03/2007	21/09/2007	15/10/2007	French	PDF
Abridged model	31/03/2006	21/12/2006	02/01/2007	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 · 2 active · 21 ended

Active mandates

Henri Decloux

Director · since 17 avril 2023 · until 15 juin 2029

Active

SEManagement

Managing director · since 17 avril 2023 · until 15 juin 2029 · 0666.918.748

Represented by Stéphane Semmeling

Active

Ended mandates

SEManagement

Managing director · since 17 avril 2023 · until 15 juin 2029 · 0666.918.748

Represented by Stéphane Semmeling

Ended

SEManagement

Managing director · since 07 octobre 2019 · until 07 octobre 2025 · 0666.918.748

Represented by Stéphane Semmeling

Ended

Emily ROSELLINI

Director · since 30 août 2017 · until 07 octobre 2019

Ended

Emily ROSELLINI

Director · since 30 août 2017 · until 17 mai 2023

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates02/12/2025
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS - DEMISSIONS, NOMINATIONS
PDF
Mandates25/09/2024
DEMISSIONS, NOMINATIONS
PDF
Registered office07/09/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS - SIEGE SOCIAL
PDF
Mandates14/07/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates03/01/2020
DEMISSIONS, NOMINATIONS
PDF
Mandates08/06/2018
DEMISSIONS, NOMINATIONS
PDF
Other24/01/2018
ASSEMBLEE GENERALE - ANNEE COMPTABLE
PDF
Mandates29/12/2017
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 2024291,3 k €↓
2023
Annual accounts 2023915,5 k €↑
2022
Annual accounts 2022422,5 k €↑
2021
Annual accounts 202190,6 k €↓
2020
Annual accounts 2020105,6 k €↓
2019
Annual accounts 2019254,3 k €↑
2018
Annual accounts 2018165,3 k €↑
2017
Annual accounts 2017161,5 k €↓
2017
Annual accounts 2017300,1 k €↑
2016
Annual accounts 2016248,5 k €↑
2015
Annual accounts 2015181,7 k €↓
2014
Annual accounts 2014271,2 k €↑
2013
Annual accounts 2013153,1 k €↑
2012
Annual accounts 2012105 k €↓
2011
Annual accounts 2011396 k €↑
2010
Annual accounts 2010361,2 k €↓
2009
Annual accounts 2009750,7 k €↓
2008
Annual accounts 2008893,3 k €↑
2007
Annual accounts 2007646,1 k €
18/02/1994
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

MEDI - LINE

Overview

What does MEDI - LINE do?

Trend over 19 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