ACTIVE

MERCY

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

58,7 k €

-40.7% YoY

Gross margin

80,2 k €

-29.7% YoY

Equity

1,1 M €

+5.7% YoY

What does MERCY do?

MERCY is a Private limited company incorporated in 2000. Its registered office is in Waterloo.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0471.860.458

Incorporation

12/05/2000

Legal form

Private limited company

Registered office

Avenue Bourgys (Henri) 20
1410 Waterloo · WallonieSee on map

Contributed capital

18 982,13 €

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	80,2 k €	-29.7%	114 k €	+17.9%	96,7 k €	+49.9%	64,5 k €	-46.0%	119,4 k €	+18.4%	100,8 k €	+30.7%	77,2 k €	+1.6%	75,9 k €	-77.2%	333,4 k €	+235%	99,6 k €	+39.1%	71,6 k €	-10.4%	79,9 k €	-6.4%	85,3 k €	+55.5%	54,9 k €	+23.3%	44,5 k €	-21.9%	57 k €	+14.8%	49,7 k €	+16.3%	42,7 k €	-15.9%	50,8 k €
EBITDA	78,4 k €	-27.1%	107,4 k €	+19.8%	89,7 k €	+71.2%	52,4 k €	-55.1%	116,6 k €	+25.6%	92,9 k €	+26.8%	73,3 k €	+3.2%	71 k €	-83.2%	423,3 k €	+339%	96,4 k €	+46.1%	66 k €	-11.8%	74,8 k €	-7.8%	81,1 k €	+53.9%	52,7 k €	+25.1%	42,1 k €	+116%	-267,9 k €	-668%	47,2 k €	+21.0%	39 k €	-17.6%	47,3 k €
Operating result	54,7 k €	-34.8%	83,9 k €	+26.2%	66,5 k €	+128%	29,2 k €	-68.3%	92,4 k €	+32.3%	69,8 k €	+61.4%	43,3 k €	+195%	-45,5 k €	-111%	408,4 k €	+446%	74,8 k €	+68.0%	44,5 k €	-27.7%	61,5 k €	-2.1%	62,9 k €	+49.6%	42 k €	+67.7%	25,1 k €	+109%	-284,5 k €	-995%	31,8 k €	+35.3%	23,5 k €	-32.2%	34,7 k €
Net result	58,7 k €	-40.7%	98,9 k €	+18.8%	83,3 k €	+28.5%	64,8 k €	-44.4%	116,6 k €	+2.3%	114 k €	+56.0%	73,1 k €	+33246%	-220,5 €	-100%	259,7 k €	+966%	24,4 k €	-66.2%	72,1 k €	-2.7%	74,1 k €	-11.8%	84,1 k €	+21.3%	69,3 k €	+11.9%	61,9 k €	+124%	-260,5 k €	-862%	34,2 k €	+36.9%	25 k €	-31.2%	36,3 k €
Balance sheet
Equity	1,1 M €	+5.7%	1 M €	+10.1%	940,7 k €	+11.0%	847,1 k €	+8.7%	779,2 k €	+17.6%	662,5 k €	+20.8%	548,5 k €	+15.4%	475,5 k €	-0.0%	475,7 k €	+66.3%	286 k €	+9.3%	261,7 k €	+58.2%	165,3 k €	+81.2%	91,3 k €	+1167%	7,2 k €	+112%	-62,1 k €	+49.9%	-124 k €	-191%	136,6 k €	+33.4%	102,3 k €	+32.3%	77,4 k €
Total assets	1,8 M €	+0.3%	1,8 M €	+3.6%	1,8 M €	+1.0%	1,8 M €	+1.9%	1,7 M €	+6.2%	1,6 M €	+8.3%	1,5 M €	+5.2%	1,4 M €	+34.3%	1,1 M €	+18.0%	901,8 k €	+10.8%	814,1 k €	+23.3%	660,4 k €	+9.0%	606 k €	+14.0%	531,7 k €	+9.3%	486,4 k €	-5.4%	514,4 k €	+7.9%	476,9 k €	+3.9%	459,1 k €	+12.8%	406,9 k €
Cash	32,4 k €	-1.8%	33 k €	+92.2%	17,2 k €	+69.5%	10,1 k €	-32.9%	15,1 k €	-17.5%	18,3 k €	+2418%	726,6 €	-84.2%	4,6 k €	+142%	1,9 k €	-94.9%	37,4 k €	+70.3%	22 k €	-66.5%	65,6 k €	+13.9%	57,6 k €	+57.7%	36,5 k €	+1209%	2,8 k €	-8.5%	3 k €	+325%	717 €	-77.4%	3,2 k €	+200%	1,1 k €
Debts	377,2 k €	-12.4%	430,5 k €	-5.5%	455,7 k €	-13.1%	524,5 k €	-5.2%	553,1 k €	-1.8%	563 k €	+2.5%	549,1 k €	+0.9%	544,1 k €	+213%	173,8 k €	-12.9%	199,6 k €	-12.3%	227,4 k €	+35.2%	168,2 k €	-11.5%	190 k €	-4.9%	199,7 k €	-10.6%	223,4 k €	-28.7%	313,3 k €	-7.4%	338,3 k €	-4.9%	355,8 k €	+8.3%	328,4 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 2 ended

Active mandates

LOUISE TSESSUE

Director · since 12 mai 2000

Active

Ended mandates

LOUISE TSESSUE

Administrator - manager

Ended

LOUISE TSESSUE

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
MASSAROMA● Active	0477.685.804

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	27/08/2026	26/08/2025	04/02/2025	08/07/2025	19/10/2022	04/02/2025
General meeting	30/06/2026	30/06/2025	30/06/2024	05/05/2023	05/05/2022	05/05/2021
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

24 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	30/06/2026	27/08/2026	French	PDF
Micro model	31/12/2024	30/06/2025	26/08/2025	French	PDF
Micro model	31/12/2023	30/06/2024	04/02/2025	French	PDF
Micro modelCorrection	31/12/2022	05/05/2023	08/07/2025	French	PDF
Micro model	31/12/2022	05/05/2023	11/07/2023	French	PDF
Micro model	31/12/2021	05/05/2022	19/10/2022	French	PDF
Micro model	31/12/2020	05/05/2021	04/02/2025	French	PDF
Micro model	31/12/2019	05/05/2020	18/08/2020	French	PDF
Micro modelCorrection	31/12/2018	24/02/2020	24/02/2020	French	PDF
Micro model	31/12/2018	06/05/2019	09/10/2019	French	PDF
Micro modelCorrection	31/12/2017	24/02/2020	24/02/2020	French	PDF
Micro model	31/12/2017	09/05/2018	01/12/2018	French	PDF
Micro model	31/12/2016	09/05/2017	26/09/2017	French	PDF
Abridged model	31/12/2015	10/05/2016	25/08/2016	French	PDF
Abridged model	31/12/2014	12/05/2015	12/08/2015	French	PDF
Abridged model	31/12/2013	07/05/2014	25/08/2014	French	PDF
Abridged model	31/12/2012	07/05/2013	23/09/2013	French	PDF
Abridged model	31/12/2012	07/05/2013	27/08/2013	Dutch	PDF
Abridged model	31/12/2011	08/05/2012	06/08/2012	French	PDF
Abridged model	31/12/2010	10/05/2011	25/07/2011	French	PDF
Abridged model	31/12/2009	02/01/2010	30/09/2010	French	PDF
Abridged model	31/12/2008	08/05/2009	05/08/2009	French	PDF
Abridged model	31/12/2007	08/05/2008	29/09/2008	French	PDF
Abridged model	31/12/2006	08/05/2007	16/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 k€

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 · 1 active · 2 ended

Active mandates

LOUISE TSESSUE

Director · since 12 mai 2000

Active

Ended mandates

LOUISE TSESSUE

Administrator - manager

Ended

LOUISE TSESSUE

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates27/08/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Registered office07/02/2018
MAATSCHAPPELIJKE ZETEL
PDF
Other12/09/2006
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Registered office12/09/2006
SIEGE SOCIAL - ASSEMBLEE GENERALE - CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Registered office21/02/2003
SIEGE SOCIAL
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 202558,7 k €↓
2024
Annual accounts 202498,9 k €↑
2023
Annual accounts 202383,3 k €↑
2022
Annual accounts 202264,8 k €↓
2021
Annual accounts 2021116,6 k €↑
2020
Annual accounts 2020114 k €↑
2019
Annual accounts 201973,1 k €↑
2018
Annual accounts 2018-220,5 €↓
2017
Annual accounts 2017259,7 k €↑
2016
Annual accounts 201624,4 k €↓
2015
Annual accounts 201572,1 k €↓
2013
Annual accounts 201374,1 k €↓
2012
Annual accounts 201284,1 k €↑
2011
Annual accounts 201169,3 k €↑
2010
Annual accounts 201061,9 k €↑
2009
Annual accounts 2009-260,5 k €↓
2008
Annual accounts 200834,2 k €↑
2007
Annual accounts 200725 k €↓
2006
Annual accounts 200636,3 k €
12/05/2000
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

MERCY

Overview

What does MERCY do?

Trend over 19 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