ACTIVE

MEDIOR

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

61,8 k €

+46.8% YoY

Gross margin

192 k €

+51.4% YoY

Equity

1,3 M €

+4.9% YoY

What does MEDIOR do?

MEDIOR is a Private limited company incorporated in 1994. Its main activity is: Wholesale of pharmaceutical goods. Its registered office is in Pelt.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0453.517.065

Incorporation

03/10/1994

Legal form

Private limited company

Registered office

Boseind 66
3910 Pelt · FlandreSee on map

Contributed capital

815 840,00 €

Latest accounts

31/12/2025

Activities (NACE)

46460Wholesale of pharmaceutical goods· main 46460Wholesale of pharmaceutical goods 51460Air transport 85144Pre-primary education 86905Other human health activities 86951Other human health activities

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2009		2008		2007		2006
Income statement
Gross margin	192 k €	+51.4%	126,8 k €	-26.7%	173,1 k €	+7.3%	161,2 k €	+2.9%	156,6 k €	+17.9%	132,8 k €	-3.6%	137,7 k €	-7.9%	149,6 k €	+5.9%	141,2 k €	-1.7%	143,7 k €	+8.2%	132,8 k €	-11.1%	149,3 k €	-5.5%	157,9 k €	+16.7%	135,3 k €	-3.8%	140,7 k €	+188%	48,8 k €	+12.9%	43,2 k €	+4.9%	41,2 k €	+83.9%	22,4 k €
EBITDA	183,4 k €	+51.2%	121,3 k €	-27.3%	167 k €	+7.1%	155,9 k €	+3.7%	150,4 k €	+19.1%	126,2 k €	-4.1%	131,7 k €	+2.9%	127,9 k €	+11.7%	114,5 k €	-17.8%	139,4 k €	+9.1%	127,7 k €	-4.0%	133,1 k €	-9.1%	146,4 k €	+49.1%	98,2 k €	+0.2%	98 k €	+105%	47,7 k €	+15.7%	41,3 k €	+29.1%	31,9 k €	+51.8%	21 k €
Operating result	108,3 k €	+42.4%	76,1 k €	-25.6%	102,3 k €	+12.6%	90,8 k €	+15.2%	78,9 k €	+47.1%	53,6 k €	-6.1%	57,1 k €	+9.6%	52,1 k €	+2.9%	50,6 k €	-12.4%	57,8 k €	+10.2%	52,5 k €	-3.4%	54,3 k €	-27.2%	74,7 k €	+155%	29,2 k €	-23.4%	38,2 k €	+17.3%	32,6 k €	+16.4%	28 k €	+27.6%	21,9 k €	+53.6%	14,3 k €
Net result	61,8 k €	+46.8%	42,1 k €	-37.4%	67,2 k €	+16.3%	57,8 k €	+18.1%	48,9 k €	+72.9%	28,3 k €	-2.3%	29 k €	+77.6%	16,3 k €	-27.9%	22,6 k €	-18.6%	27,8 k €	+59.3%	17,4 k €	-1.7%	17,7 k €	-27.4%	24,4 k €	+574%	-5,2 k €	-160%	8,6 k €	-51.3%	17,6 k €	+32.5%	13,3 k €	+121%	6 k €	+290%	1,5 k €
Balance sheet
Equity	1,3 M €	+4.9%	1,3 M €	+3.5%	1,2 M €	+5.8%	1,2 M €	+5.3%	1,1 M €	+4.7%	1 M €	+2.8%	1 M €	+2.9%	986,2 k €	+1.8%	968,7 k €	+2.4%	946,1 k €	+3.0%	918,3 k €	+1.9%	900,8 k €	+2.0%	883,1 k €	+2.7%	859,8 k €	+673%	111,2 k €	-7.7%	120,5 k €	+17.1%	102,9 k €	+14.8%	89,6 k €	+4.8%	85,5 k €
Total assets	1,4 M €	-3.8%	1,5 M €	-0.7%	1,5 M €	+5.0%	1,4 M €	+1.9%	1,4 M €	+1.8%	1,4 M €	-0.3%	1,4 M €	-3.3%	1,4 M €	-6.8%	1,5 M €	+5.3%	1,4 M €	+1.4%	1,4 M €	+1.5%	1,4 M €	+6.2%	1,3 M €	-3.3%	1,4 M €	+325%	321 k €	+66.0%	193,4 k €	+20.9%	160 k €	-10.9%	179,7 k €	+11.2%	161,5 k €
Cash	23,2 k €	+18.4%	19,6 k €	-52.2%	41 k €	-57.0%	95,5 k €	+12.6%	84,8 k €	+228%	25,8 k €	-61.3%	66,8 k €	-36.0%	104,4 k €	-10.0%	116,1 k €	+11.2%	104,3 k €	+28.0%	81,5 k €	+72.4%	47,3 k €	+69.3%	27,9 k €	-22.9%	36,2 k €	+0.5%	36,1 k €	+6107%	581 €		–		11,1 k €	-69.2%	36,2 k €
Debts	101,5 k €	-52.1%	211,8 k €	-8.6%	231,8 k €	+1.8%	227,7 k €	-12.2%	259,5 k €	-8.3%	283,1 k €	-10.3%	315,7 k €	+29.2%	244,4 k €	-29.8%	348,4 k €	+4.6%	332,9 k €	-10.2%	370,9 k €	-7.0%	398,8 k €	+6.8%	373,4 k €	-23.6%	488,6 k €	+137%	205,9 k €	+247%	59,4 k €	+6.6%	55,7 k €	-31.3%	81,1 k €	+6.7%	76 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 7 ended

Active mandates

Maddy Smeets

Director · since 01 mars 2025

Active

Johan Vaesen

Director · since 16 août 2022

Active

Ended mandates

Johan Vaesen

Director · since 28 décembre 2012

Ended

Maddy Smeets

Director · since 28 décembre 2012 · until 01 septembre 2021

Ended

Maddy Smeets

Director · since 28 décembre 2012

Ended

johan vaesen

Mandate

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
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	01/01/2023	01/01/2022	01/01/2021	01/01/2020
Closing of the financial year	31/12/2025	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	14/08/2026	23/06/2025	21/06/2024	17/07/2023	16/06/2022	01/06/2021
General meeting	30/06/2026	30/05/2025	31/05/2024	23/06/2023	27/05/2022	28/05/2021
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
Micro model	31/12/2025	30/06/2026	14/08/2026	Dutch	PDF
Micro model	31/12/2024	30/05/2025	23/06/2025	Dutch	PDF
Micro model	31/12/2023	31/05/2024	21/06/2024	Dutch	PDF
Micro model	31/12/2022	23/06/2023	17/07/2023	Dutch	PDF
Micro model	31/12/2021	27/05/2022	16/06/2022	Dutch	PDF
Micro model	31/12/2020	28/05/2021	01/06/2021	Dutch	PDF
Micro model	31/12/2019	07/08/2020	27/08/2020	Dutch	PDF
Abridged model	31/12/2018	31/05/2019	08/11/2019	Dutch	PDF
Abridged model	31/12/2017	07/06/2018	11/06/2018	Dutch	PDF
Abridged model	31/12/2016	07/04/2017	10/04/2017	Dutch	PDF
Abridged model	31/12/2015	12/03/2016	12/03/2016	Dutch	PDF
Abridged model	31/12/2014	04/03/2015	05/03/2015	Dutch	PDF
Abridged model	31/12/2013	04/04/2014	25/04/2014	Dutch	PDF
Abridged model	31/12/2012	28/05/2013	03/06/2013	Dutch	PDF
Abridged modelCorrection	30/11/2011	02/02/2012	03/08/2012	Dutch	PDF
Abridged model	30/11/2011	02/02/2012	08/03/2012	Dutch	PDF
Abridged model	31/12/2009	19/05/2010	19/05/2010	Dutch	PDF
Abridged model	31/12/2008	29/05/2009	06/07/2009	Dutch	PDF
Abridged model	31/12/2007	30/05/2008	05/02/2009	Dutch	PDF
Abridged model	31/12/2006	29/06/2007	28/12/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 · 2 active · 7 ended

Active mandates

Maddy Smeets

Director · since 01 mars 2025

Active

Johan Vaesen

Director · since 16 août 2022

Active

Ended mandates

Johan Vaesen

Director · since 28 décembre 2012

Ended

Maddy Smeets

Director · since 28 décembre 2012 · until 01 septembre 2021

Ended

Maddy Smeets

Director · since 28 décembre 2012

Ended

johan vaesen

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates27/03/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates24/02/2023
ONTSLAGEN - BENOEMINGEN
PDF
Mandates07/09/2022
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DOEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates10/01/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates12/10/2018
ONTSLAGEN - BENOEMINGEN
PDF
Mandates28/08/2018
ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares03/01/2013
KAPITAAL - AANDELEN - BOEKJAAR - WIJZIGING RECHTSVORM
PDF
Other20/01/2011
BOEKJAAR
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 202561,8 k €↑
2024
Annual accounts 202442,1 k €↓
2023
Annual accounts 202367,2 k €↑
2022
Annual accounts 202257,8 k €↑
2021
Annual accounts 202148,9 k €↑
2020
Annual accounts 202028,3 k €↓
2019
Annual accounts 201929 k €↑
2018
Annual accounts 201816,3 k €↓
2017
Annual accounts 201722,6 k €↓
2016
Annual accounts 201627,8 k €↑
2015
Annual accounts 201517,4 k €↓
2014
Annual accounts 201417,7 k €↓
2013
Annual accounts 201324,4 k €↑
2012
Annual accounts 2012-5,2 k €↓
2011
Annual accounts 20118,6 k €↓
2009
Annual accounts 200917,6 k €↑
2008
Annual accounts 200813,3 k €↑
2007
Annual accounts 20076 k €↑
2006
Annual accounts 20061,5 k €
03/10/1994
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

MEDIOR

Overview

What does MEDIOR 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