NORMAL SITUATION

MEDSIM

Export PDF

Financial year 2022 · closed on 31/12/2022

Net result

41,8 k €

-2.0% YoY

Gross margin

72,7 k €

-6.0% YoY

Equity

246,1 k €

+20.4% YoY

Company — Normal situation.

What does MEDSIM do?

MEDSIM is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0473.182.430

Legal form

Private company with limited liability

Contributed capital

6 197,33 €

Latest accounts

31/12/2022

Joint committees (2)

Signals

ProfitableSolid equityGood 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 15 financial years

	2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	72,7 k €	-6.0%	77,3 k €	+116%	35,7 k €	+158%	13,8 k €	-68.5%	43,9 k €	+86.0%	23,6 k €	-27.3%	32,5 k €	-30.2%	46,5 k €	-20.6%	58,6 k €	-49.0%	114,9 k €	+30.3%	88,2 k €	+57.5%	56 k €	+2.1%	54,8 k €	+41.3%	38,8 k €	-38.0%	62,6 k €
EBITDA	64,2 k €	-15.3%	75,8 k €	+118%	34,8 k €	+185%	12,2 k €	-59.0%	29,8 k €	+419%	5,7 k €	-63.1%	15,5 k €	-43.8%	27,7 k €	-34.5%	42,2 k €	-56.7%	97,5 k €	+28.2%	76 k €	+90.4%	39,9 k €	+11.7%	35,8 k €	+12.1%	31,9 k €	-42.6%	55,6 k €
Operating result	64,2 k €	-6.8%	68,8 k €	+108%	33,1 k €	+229%	10,1 k €	-61.9%	26,4 k €	+2464%	-1,1 k €	-113%	8,8 k €	+1219%	-787,3 €	-108%	9,7 k €	-85.2%	65,8 k €	-1.3%	66,7 k €	+118%	30,7 k €	+85.9%	16,5 k €	+29.7%	12,7 k €	-65.9%	37,3 k €
Net result	41,8 k €	-2.0%	42,6 k €	+115%	19,8 k €	+276%	5,3 k €	-71.1%	18,3 k €	+707%	-3 k €	-617%	582,1 €	+107%	-8,4 k €	-368%	3,1 k €	-92.4%	41,4 k €	-2.3%	42,3 k €	+61.2%	26,3 k €	+97.6%	13,3 k €	+722%	1,6 k €	-91.0%	18,1 k €
Balance sheet
Equity	246,1 k €	+20.4%	204,3 k €	+26.3%	161,7 k €	+14.0%	141,9 k €	+3.9%	136,6 k €	+15.4%	118,3 k €	-2.5%	121,4 k €	+0.5%	120,8 k €	-6.5%	129,2 k €	+2.5%	126 k €	+48.8%	84,7 k €	+99.9%	42,4 k €	+163%	16,1 k €	+472%	2,8 k €	+135%	1,2 k €
Total assets	286,1 k €	+6.0%	270 k €	+32.9%	203,2 k €	+35.3%	150,2 k €	+2.6%	146,4 k €	+8.5%	135 k €	-5.3%	142,5 k €	-12.5%	162,8 k €	-16.4%	194,9 k €	-3.3%	201,6 k €	+44.2%	139,8 k €	+68.0%	83,2 k €	-10.8%	93,3 k €	+12.0%	83,3 k €	-10.0%	92,5 k €
Cash	58,6 k €	-71.5%	205,8 k €	+219939%	93,5 €	-95.2%	1,9 k €	+40.4%	1,4 k €	-81.4%	7,4 k €	-25.9%	10 k €	+152%	4 k €	+597%	569,1 €	-67.3%	1,7 k €	+77.5%	981 €	+150%	391,9 €	-64.6%	1,1 k €	-73.2%	4,1 k €	+1130%	335,9 €
Debts	40 k €	-39.0%	65,7 k €	+58.4%	41,5 k €	+397%	8,3 k €	-15.1%	9,8 k €	-41.0%	16,6 k €	-21.2%	21,1 k €	-49.8%	42,1 k €	-36.0%	65,7 k €	-13.0%	75,5 k €	+37.0%	55,1 k €	+34.9%	40,9 k €	-47.0%	77,2 k €	-4.1%	80,5 k €	-11.9%	91,3 k €
Other
Workforce	–		–		–		–		–		–		–		0,4 ETP	0.0%	0,4 ETP	+33.3%	0,3 ETP	-57.1%	0,7 ETP	-12.5%	0,8 ETP	-27.3%	1,1 ETP	+267%	0,3 ETP	+200%	0,1 ETP

Governance

Board of directors

Seen on filing of 31/12/2022 · 1 active · 1 ended

Active mandates

Jean SIMON

Director

Active

Ended mandates

Jean SIMON

Manager

Ended

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	21/07/2023	30/08/2022	28/10/2021	16/11/2020	17/10/2019	31/08/2018
General meeting	16/06/2023	17/06/2022	23/10/2021	07/11/2020	21/06/2019	15/06/2018
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

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2022	16/06/2023	21/07/2023	French	PDF
Micro model	31/12/2021	17/06/2022	30/08/2022	French	PDF
Micro model	31/12/2020	23/10/2021	28/10/2021	French	PDF
Micro model	31/12/2019	07/11/2020	16/11/2020	French	PDF
Micro model	31/12/2018	21/06/2019	17/10/2019	French	PDF
Micro model	31/12/2017	15/06/2018	31/08/2018	French	PDF
Micro model	31/12/2016	16/06/2017	30/08/2017	French	PDF
Abridged model	31/12/2015	17/06/2016	29/08/2016	French	PDF
Abridged model	31/12/2014	19/06/2015	24/08/2015	French	PDF
Abridged model	31/12/2013	25/03/2015	26/03/2015	French	PDF
Abridged model	31/12/2012	30/03/2013	31/10/2013	French	PDF
Abridged model	31/12/2011	23/02/2013	08/03/2013	French	PDF
Abridged model	31/12/2010	17/06/2011	01/12/2011	French	PDF
Abridged model	31/12/2009	18/06/2010	28/10/2011	French	PDF
Abridged model	31/12/2008	19/06/2009	29/12/2009	French	PDF
Abridged model	31/12/2004	17/06/2005	30/11/2005	French	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 31/12/2022 · 1 active · 1 ended

Active mandates

Jean SIMON

Director

Active

Ended mandates

Jean SIMON

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Dissolution17/10/2023
RUBRIQUE FIN (CESSATION, ANNULATION CESSATION, NULLITE, CONC, REORGANISATION JUDICIAIRE, ETC...)
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

2022
Annual accounts 202241,8 k €↓
2021
Annual accounts 202142,6 k €↑
2020
Annual accounts 202019,8 k €↑
2019
Annual accounts 20195,3 k €↓
2018
Annual accounts 201818,3 k €↑
2017
Annual accounts 2017-3 k €↓
2016
Annual accounts 2016582,1 €↑
2015
Annual accounts 2015-8,4 k €↓
2014
Annual accounts 20143,1 k €↓
2013
Annual accounts 201341,4 k €↓
2012
Annual accounts 201242,3 k €↑
2011
Annual accounts 201126,3 k €↑
2010
Annual accounts 201013,3 k €↑
2009
Annual accounts 20091,6 k €↓
2008
Annual accounts 200818,1 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

MEDSIM

Overview

What does MEDSIM do?

Trend over 15 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

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline