NORMAL SITUATION

BADECOME

Export PDF

Financial year 2021 · closed on 31/12/2021

Net result

22,5 k €

+362.2% YoY

Gross margin

81,6 k €

+27.4% YoY

Equity

260,6 k €

+9.5% YoY

Company — Normal situation.

What does BADECOME do?

BADECOME is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0471.656.857

Legal form

Private limited company

Contributed capital

65 741,36 €

Latest accounts

31/12/2021

Signals

ProfitableSolid equityPositive 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 16 financial years

	2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	81,6 k €	+27.4%	64 k €	-14.6%	75 k €	-9.7%	83 k €	-31.0%	120,3 k €	-7.3%	129,8 k €	+7.1%	121,2 k €	-0.4%	121,8 k €	+5.3%	115,6 k €	+2.1%	113,3 k €	+17.0%	96,8 k €	+0.8%	96 k €	+4.7%	91,7 k €	-3.0%	94,6 k €	+5.0%	90 k €	-11.3%	101,5 k €
EBITDA	76,5 k €	+29.5%	59,1 k €	-15.8%	70,1 k €	-10.0%	77,9 k €	-32.5%	115,4 k €	-7.6%	124,9 k €	+6.0%	117,9 k €	-0.5%	118,4 k €	+5.4%	112,3 k €	+2.1%	110 k €	+17.5%	93,6 k €	+0.8%	92,8 k €	+4.7%	88,6 k €	-3.2%	91,5 k €	+5.8%	86,5 k €	-11.5%	97,7 k €
Operating result	33,3 k €	+166%	12,5 k €	-33.5%	18,9 k €	-29.2%	26,6 k €	-57.9%	63,2 k €	-9.5%	69,9 k €	+11.2%	62,8 k €	-3.5%	65,1 k €	+13.6%	57,3 k €	+4.3%	55 k €	+26.0%	43,6 k €	-3.2%	45,1 k €	-12.7%	51,7 k €	-8.2%	56,3 k €	-0.2%	56,4 k €	-15.5%	66,7 k €
Net result	22,5 k €	+362%	4,9 k €	-42.5%	8,5 k €	-0.1%	8,5 k €	-71.5%	29,8 k €	+6.6%	28 k €	+34.4%	20,8 k €	+1.8%	20,4 k €	+37.6%	14,9 k €	+38.1%	10,8 k €	+140%	4,5 k €	-40.9%	7,6 k €	-29.5%	10,8 k €	-13.9%	12,5 k €	-84.6%	81,1 k €	+269%	22 k €
Balance sheet
Equity	260,6 k €	+9.5%	238 k €	+2.1%	233,1 k €	+3.8%	224,7 k €	+3.9%	216,2 k €	+16.0%	186,4 k €	+17.6%	158,4 k €	+15.1%	137,6 k €	+17.4%	117,2 k €	+14.5%	102,3 k €	+11.7%	91,6 k €	+5.2%	87,1 k €	+9.5%	79,5 k €	+15.7%	68,7 k €	+0.7%	68,2 k €	+1243%	5,1 k €
Total assets	528,6 k €	-5.7%	560,4 k €	-4.4%	586,2 k €	-8.3%	639,5 k €	-7.4%	690,8 k €	-6.4%	738,1 k €	-6.5%	789,1 k €	-3.0%	813,3 k €	-5.9%	864 k €	-5.5%	914 k €	+2.5%	892 k €	+8.2%	824,7 k €	+15.9%	711,4 k €	-10.4%	793,8 k €	-7.4%	856,9 k €	+16.1%	738 k €
Cash	38,9 k €	+40.3%	27,7 k €	+252%	7,9 k €	-27.1%	10,8 k €	-0.5%	10,9 k €	+52.5%	7,1 k €	-47.0%	13,5 k €	-38.7%	21,9 k €	+7.2%	20,5 k €	+19.0%	17,2 k €	-49.9%	34,4 k €	-53.5%	74 k €	-49.7%	147,1 k €	+151%	58,7 k €	-81.2%	311,8 k €	+1217%	23,7 k €
Debts	247,5 k €	-19.2%	306,2 k €	-9.2%	337,1 k €	-15.1%	396,9 k €	-16.4%	474,7 k €	-13.1%	546,4 k €	-12.7%	625,8 k €	-6.9%	672 k €	-9.6%	743,6 k €	-8.2%	809,8 k €	+1.2%	800,4 k €	+8.5%	737,6 k €	+17.2%	629,5 k €	-13.2%	725,1 k €	-8.1%	788,7 k €	+7.6%	732,7 k €

Governance

Board of directors

Seen on filing of 31/12/2021 · 1 active · 19 ended

Active mandates

Tom Coetsier

Director · since 26 septembre 2013

Active

Ended mandates

Sandra Delanote

Managing director · since 01 septembre 2016

Ended

Sandra Delanote

Administrator - manager · since 01 septembre 2016

Ended

Erik Merchiers

Administrator - manager · since 26 décembre 2013

Ended

Erik Merchiers

Mandate · since 26 septembre 2013

Ended

Annual accounts

Full financial information

	2021	2020	2019	2018	2017	2016
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017	01/01/2016
Closing of the financial year	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017	31/12/2016
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	08/06/2022	14/06/2021	26/07/2020	08/07/2019	22/06/2018	04/07/2017
General meeting	01/06/2022	02/06/2021	03/06/2020	05/06/2019	06/06/2018	07/06/2017
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

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2021	01/06/2022	08/06/2022	Dutch	PDF
Abridged model	31/12/2020	02/06/2021	14/06/2021	Dutch	PDF
Abridged model	31/12/2019	03/06/2020	26/07/2020	Dutch	PDF
Abridged model	31/12/2018	05/06/2019	08/07/2019	Dutch	PDF
Abridged model	31/12/2017	06/06/2018	22/06/2018	Dutch	PDF
Abridged model	31/12/2016	07/06/2017	04/07/2017	Dutch	PDF
Abridged model	31/12/2015	01/06/2016	16/08/2016	Dutch	PDF
Abridged model	31/12/2014	03/06/2015	16/06/2015	Dutch	PDF
Abridged model	31/12/2013	04/06/2014	18/08/2014	Dutch	PDF
Abridged model	31/12/2012	05/06/2013	26/08/2013	Dutch	PDF
Abridged model	31/12/2011	06/06/2012	29/08/2012	Dutch	PDF
Abridged model	31/12/2010	01/06/2011	03/08/2011	Dutch	PDF
Abridged model	31/12/2009	02/06/2010	02/08/2010	Dutch	PDF
Abridged model	31/12/2008	03/06/2009	28/08/2009	Dutch	PDF
Abridged model	31/12/2007	31/07/2008	22/08/2008	Dutch	PDF
Abridged model	31/12/2006	31/07/2007	31/08/2007	Dutch	PDF
Abridged model	31/12/2005	07/07/2006	23/08/2006	Dutch	PDF
Abridged model	31/12/2004	15/10/2005	18/11/2005	Dutch	PDF
Abridged model	31/12/2003	12/06/2004	28/07/2004	Dutch	PDF
Abridged model	31/12/2002	08/12/2003	29/12/2003	Dutch	PDF
Abridged model	31/12/2001	05/06/2002	09/12/2002	Dutch	PDF

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 31/12/2021 · 1 active · 19 ended

Active mandates

Tom Coetsier

Director · since 26 septembre 2013

Active

Ended mandates

Sandra Delanote

Managing director · since 01 septembre 2016

Ended

Sandra Delanote

Administrator - manager · since 01 septembre 2016

Ended

Erik Merchiers

Administrator - manager · since 26 décembre 2013

Ended

Erik Merchiers

Mandate · since 26 septembre 2013

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

2021
Annual accounts 202122,5 k €↑
2020
Annual accounts 20204,9 k €↓
2019
Annual accounts 20198,5 k €↓
2018
Annual accounts 20188,5 k €↓
2017
Annual accounts 201729,8 k €↑
2016
Annual accounts 201628 k €↑
2015
Annual accounts 201520,8 k €↑
2014
Annual accounts 201420,4 k €↑
2013
Annual accounts 201314,9 k €↑
2012
Annual accounts 201210,8 k €↑
2011
Annual accounts 20114,5 k €↓
2010
Annual accounts 20107,6 k €↓
2009
Annual accounts 200910,8 k €↓
2008
Annual accounts 200812,5 k €↓
2007
Annual accounts 200781,1 k €↑
2006
Annual accounts 200622 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

BADECOME

Overview

What does BADECOME do?

Trend over 16 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