ACTIVE

Phytovet

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

60,1 k €

-37.1% YoY

Gross margin

282,8 k €

-32.9% YoY

Equity

532,1 k €

+12.7% YoY

Workforce

2,7 ETP

-27.0% YoY

What does Phytovet do?

Phytovet is a Private limited company incorporated in 1998. Its main activity is: Mixed farming. Its registered office is in Heist-op-den-Berg. It employs on average 2,7 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0464.339.493

Incorporation

21/10/1998

Legal form

Private limited company

Registered office

Industriepark B 28D box 4
2220 Heist-op-den-Berg · FlandreSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2025

Average workforce

2,7 ETP

Activities (NACE)

01500Mixed farming· main 01500Mixed farming 46460Wholesale of pharmaceutical goods 46460Wholesale of pharmaceutical goods 51460Air transport 01410Raising of dairy cattle+3

Joint committees (3)

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 18 financial years

	2025		2024		2023		2022		2021		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	282,8 k €	-32.9%	421,2 k €	-1.2%	426,4 k €	+7.3%	397,3 k €	+8.5%	366 k €	+17.3%	312,1 k €	+3.3%	302,2 k €	-2.4%	309,6 k €	+31.1%	236,3 k €	-20.7%	298,1 k €	+9.1%	273,3 k €	+32.6%	206,1 k €	+1.0%	203,9 k €	+17.7%	173,2 k €	-2.4%	177,5 k €	+7.5%	165,2 k €	+10.2%	149,9 k €	+21.1%	123,9 k €
EBITDA	163,7 k €	-30.7%	236,3 k €	+36.4%	173,3 k €	+15.5%	150 k €	-4.3%	156,8 k €	+39.1%	112,7 k €	-24.4%	149,1 k €	-1.4%	151,3 k €	+84.8%	81,9 k €	-50.7%	166,1 k €	+34.1%	123,9 k €	+49.9%	82,6 k €	-5.1%	87,1 k €	+17.3%	74,2 k €	-24.7%	98,5 k €	+47.3%	66,9 k €	-10.1%	74,4 k €	+69.8%	43,8 k €
Operating result	89,7 k €	-39.7%	148,9 k €	+68.6%	88,3 k €	+4.3%	84,7 k €	-24.5%	112,1 k €	+99.7%	56,1 k €	-34.3%	85,5 k €	-7.7%	92,6 k €	+220%	28,9 k €	-76.7%	124,1 k €	+48.5%	83,5 k €	+97.3%	42,4 k €	-7.8%	45,9 k €	+37.1%	33,5 k €	-42.3%	58,1 k €	+105%	28,4 k €	-38.8%	46,3 k €	+113%	21,8 k €
Net result	60,1 k €	-37.1%	95,5 k €	+26.6%	75,5 k €	+114%	35,3 k €	-58.3%	84,7 k €	+137%	35,8 k €	-29.0%	50,4 k €	-8.9%	55,3 k €	+537%	8,7 k €	-88.4%	75,2 k €	+47.4%	51 k €	+121%	23,1 k €	-26.5%	31,4 k €	+14.3%	27,5 k €	-36.1%	43,1 k €	+726%	5,2 k €	-80.2%	26,3 k €	+62.6%	16,2 k €
Balance sheet
Equity	532,1 k €	+12.7%	472,1 k €	+25.4%	376,5 k €	-7.4%	406,7 k €	-10.2%	453,1 k €	-0.7%	456,2 k €	+8.5%	420,4 k €	+13.6%	370 k €	+17.6%	314,7 k €	+2.8%	306 k €	+101%	152,3 k €	-19.3%	188,6 k €	+14.0%	165,5 k €	+23.5%	134 k €	+25.8%	106,5 k €	+67.9%	63,4 k €	+9.0%	58,2 k €	+82.2%	32 k €
Total assets	1,3 M €	+18.3%	1,1 M €	-3.4%	1,2 M €	+47.1%	785,7 k €	-13.6%	909,7 k €	+37.3%	662,4 k €	+9.5%	605 k €	-1.9%	616,7 k €	+27.3%	484,3 k €	-9.4%	534,8 k €	+43.9%	371,7 k €	-0.3%	372,7 k €	+9.2%	341,2 k €	+10.5%	308,8 k €	+18.5%	260,7 k €	-7.3%	281,2 k €	+19.6%	235 k €	-8.5%	257 k €
Cash	106,9 k €	-56.0%	242,8 k €	-18.1%	296,5 k €	+228%	90,4 k €	+19.0%	76 k €	-72.8%	279,8 k €	+5.6%	264,9 k €	+555%	40,5 k €	+99.4%	20,3 k €	-92.7%	276 k €	+126%	121,9 k €	+0.0%	121,9 k €	+112%	57,6 k €	+72.7%	33,3 k €	+21.9%	27,3 k €	-13.0%	31,4 k €	+477%	5,4 k €	-78.6%	25,4 k €
Debts	784,5 k €	+21.8%	644,2 k €	-17.3%	779,2 k €	+106%	379 k €	-17.0%	456,4 k €	+121%	206,2 k €	+11.7%	184,6 k €	-24.2%	243,5 k €	+43.6%	169,6 k €	-25.9%	228,8 k €	+4.3%	219,4 k €	+19.2%	184,1 k €	+4.7%	175,7 k €	+0.6%	174,8 k €	+13.4%	154,2 k €	-28.4%	215,3 k €	+27.2%	169,2 k €	-24.0%	222,5 k €
Other
Workforce	2,7 ETP	-27.0%	3,7 ETP	-14.0%	4,3 ETP		–		4,2 ETP		–		–		–		3,3 ETP	+6.5%	3,1 ETP	-6.1%	3,3 ETP	+13.8%	2,9 ETP	+7.4%	2,7 ETP	+8.0%	2,5 ETP	+25.0%	2,0 ETP	-23.1%	2,6 ETP	-13.3%	3,0 ETP	0.0%	3,0 ETP

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 · 4 ended

Active mandates

DAPRO

Director · since 31 mai 2024 · 0889.041.127

Represented by Daeleman Tom

Active

Dasivet Dierenartsen

Director · since 31 mai 2024 · 0445.557.820

Represented by Daeleman SAM

Active

Ended mandates

Jan Daeleman

Director · since 07 octobre 1998 · until 30 mai 2024

Ended

Jan Daeleman

Director · since 07 octobre 1998

Ended

Jan Daeleman

Director

Ended

JAN DAELEMAN

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
Slaap & Welzijn● Active	0597.942.741

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	31/08/2026	19/05/2025	29/08/2024	28/07/2023	11/08/2022	26/08/2021
General meeting	28/08/2026	13/05/2025	31/07/2024	30/06/2023	30/06/2022	30/06/2021
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
Abridged model	31/12/2025	28/08/2026	31/08/2026	Dutch	PDF
Abridged model	31/12/2024	13/05/2025	19/05/2025	Dutch	PDF
Abridged model	31/12/2023	31/07/2024	29/08/2024	Dutch	PDF
Abridged model	31/12/2022	30/06/2023	28/07/2023	Dutch	PDF
Abridged model	31/12/2021	30/06/2022	11/08/2022	Dutch	PDF
Abridged model	31/12/2020	30/06/2021	26/08/2021	Dutch	PDF
Abridged model	31/12/2019	30/06/2020	23/07/2020	Dutch	PDF
Micro model	31/12/2018	30/06/2019	16/07/2019	Dutch	PDF
Micro model	31/12/2017	25/05/2018	26/09/2018	Dutch	PDF
Micro model	31/12/2016	26/05/2017	30/08/2017	Dutch	PDF
Abridged model	31/12/2015	27/05/2016	29/08/2016	Dutch	PDF
Abridged model	31/12/2014	29/05/2015	29/08/2015	Dutch	PDF
Abridged model	31/12/2013	30/05/2014	27/08/2014	Dutch	PDF
Abridged model	31/12/2012	31/05/2013	29/06/2013	Dutch	PDF
Abridged model	31/12/2011	25/05/2012	12/09/2012	Dutch	PDF
Abridged model	31/12/2010	27/05/2011	27/08/2011	Dutch	PDF
Abridged model	31/12/2009	28/05/2010	30/07/2010	Dutch	PDF
Abridged model	31/12/2008	29/05/2009	31/08/2009	Dutch	PDF
Abridged model	31/12/2007	30/05/2008	29/08/2008	Dutch	PDF
Abridged model	31/12/2006	25/05/2007	23/08/2007	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 · 4 ended

Active mandates

DAPRO

Director · since 31 mai 2024 · 0889.041.127

Represented by Daeleman Tom

Active

Dasivet Dierenartsen

Director · since 31 mai 2024 · 0445.557.820

Represented by Daeleman SAM

Active

Ended mandates

Jan Daeleman

Director · since 07 octobre 1998 · until 30 mai 2024

Ended

Jan Daeleman

Director · since 07 octobre 1998

Ended

Jan Daeleman

Director

Ended

JAN DAELEMAN

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office20/03/2026
MAATSCHAPPELIJKE ZETEL
PDF
Mandates02/07/2024
ONTSLAGEN - BENOEMINGEN
PDF
Mandates25/02/2022
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares04/03/2019
DOEL - KAPITAAL - AANDELEN
PDF
Capital / shares28/08/2014
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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 202560,1 k €↓
2024
Annual accounts 202495,5 k €↑
2023
Annual accounts 202375,5 k €↑
2022
Annual accounts 202235,3 k €↓
2021
Annual accounts 202184,7 k €↑
2018
Annual accounts 201835,8 k €↓
2017
Annual accounts 201750,4 k €↓
2016
Annual accounts 201655,3 k €↑
2015
Annual accounts 20158,7 k €↓
2014
Annual accounts 201475,2 k €↑
2013
Annual accounts 201351 k €↑
2012
Annual accounts 201223,1 k €↓
2011
Annual accounts 201131,4 k €↑
2010
Annual accounts 201027,5 k €↓
2009
Annual accounts 200943,1 k €↑
2008
Annual accounts 20085,2 k €↓
2007
Annual accounts 200726,3 k €↑
2006
Annual accounts 200616,2 k €
21/10/1998
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

Phytovet

Overview

What does Phytovet do?

Trend over 18 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