ACTIVE

PHARMACIE DUFRASNE

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

117,5 k €

+123.5% YoY

Gross margin

213,2 k €

+14.5% YoY

Equity

470,6 k €

+33.3% YoY

Workforce

1,0 ETP

-33.3% YoY

What does PHARMACIE DUFRASNE do?

PHARMACIE DUFRASNE is a Private limited company incorporated in 2001. Its main activity is: Dispensing chemist in specialised stores. Its registered office is in Nivelles. It employs on average 1,0 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0475.026.717

Incorporation

19/06/2001

Legal form

Private limited company

Registered office

Rue de Soignies 6
1400 Nivelles · WallonieSee on map

Contributed capital

93 000,00 €

Latest accounts

30/06/2025

Average workforce

1,0 ETP

Activities (NACE)

47730Dispensing chemist in specialised stores· main 47730Dispensing chemist in specialised stores 52310Warehousing and support activities for transportation

Joint committees (1)

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	213,2 k €	+14.5%	186,2 k €	-8.9%	204,5 k €	-6.6%	219 k €	+65.7%	132,2 k €	-48.6%	257,3 k €	+30.0%	198 k €	+23.0%	160,9 k €	-17.6%	195,3 k €	-14.7%	228,9 k €	+12.2%	204 k €	+8.2%	188,5 k €	-8.8%	206,6 k €	+0.7%	205,1 k €	+19.9%	171 k €	-6.5%	182,9 k €	-10.0%	203,1 k €	+11.6%	182 k €	+3.8%	175,4 k €
EBITDA	159,1 k €	+27.6%	124,7 k €	-4.6%	130,7 k €	-14.4%	152,7 k €	+1204%	11,7 k €	-94.0%	194,3 k €	+41.1%	137,7 k €	+20.4%	114,3 k €	-27.0%	156,7 k €	-14.6%	183,5 k €	+27.0%	144,5 k €	+14.5%	126,2 k €	-13.2%	145,4 k €	+8.6%	133,9 k €	+50.3%	89,1 k €	-16.2%	106,3 k €	-28.1%	147,8 k €	+13.5%	130,2 k €	+4.3%	124,9 k €
Operating result	195,9 k €	+95.6%	100,1 k €	-3.8%	104,1 k €	-19.0%	128,5 k €	+1700%	-8 k €	-105%	174,9 k €	+48.2%	118 k €	+25.4%	94,1 k €	-30.9%	136,2 k €	-22.4%	175,4 k €	+28.7%	136,2 k €	+18.0%	115,4 k €	-10.3%	128,7 k €	+15.0%	111,9 k €	+152%	44,3 k €	-15.2%	52,3 k €	-44.5%	94,2 k €	+28.6%	73,3 k €	+6.9%	68,5 k €
Net result	117,5 k €	+124%	52,5 k €	-17.5%	63,7 k €	-25.6%	85,7 k €	+469%	-23,2 k €	-118%	130,4 k €	+42.7%	91,4 k €	+14.2%	80 k €	-12.3%	91,2 k €	-13.3%	105,2 k €	+32.0%	79,7 k €	-20.2%	99,9 k €	+2.7%	97,3 k €	+44.1%	67,5 k €	+106%	32,8 k €	-11.9%	37,3 k €	-41.0%	63,1 k €	+20.7%	52,3 k €	+82.3%	28,7 k €
Balance sheet
Equity	470,6 k €	+33.3%	353,2 k €	+17.5%	300,6 k €	+26.9%	236,9 k €	-4.3%	247,5 k €	-34.3%	376,7 k €	-9.8%	417,7 k €	-10.5%	466,7 k €	+20.7%	386,7 k €	-26.1%	523,3 k €	+25.2%	418,1 k €	+20.2%	347,8 k €	+49.2%	233,1 k €	+71.7%	135,8 k €	+99.0%	68,2 k €	-49.6%	135,4 k €	-26.1%	183,1 k €	+1.7%	180 k €	-11.2%	202,7 k €
Total assets	1,1 M €	+4.9%	1 M €	+9.5%	943,4 k €	-4.4%	986,8 k €	-7.4%	1,1 M €	+42.5%	748 k €	-0.1%	748,8 k €	-3.6%	777 k €	-18.7%	955,5 k €	+20.6%	792,2 k €	+9.4%	723,9 k €	+13.5%	637,6 k €	+9.5%	582,1 k €	+12.3%	518,5 k €	+11.8%	463,6 k €	-11.4%	523,2 k €	-4.2%	546,2 k €	-6.5%	584,2 k €	+9.8%	532,2 k €
Cash	193 k €	+57.8%	122,4 k €	+380%	25,5 k €	-65.5%	73,9 k €	-12.0%	83,9 k €	-71.1%	290,4 k €	+105%	141,8 k €	-27.2%	194,7 k €	+116%	90,2 k €	-41.2%	153,5 k €	-14.4%	179,3 k €	+97.6%	90,7 k €	-8.0%	98,7 k €	-35.1%	152 k €	+45.0%	104,8 k €	+99.8%	52,5 k €	-70.8%	179,6 k €	+59.4%	112,7 k €	+9.5%	102,9 k €
Debts	593,8 k €	-2.2%	607,4 k €	+5.7%	574,7 k €	-16.1%	685,1 k €	-9.6%	757,8 k €	+141%	314,3 k €	+14.6%	274,1 k €	+8.2%	253,3 k €	-50.5%	511,8 k €	+142%	211,2 k €	-14.3%	246,5 k €	+5.9%	232,8 k €	-15.0%	273,9 k €	-7.4%	295,8 k €	-3.3%	305,8 k €	-0.4%	306,9 k €	+4.5%	293,7 k €	-8.2%	319,9 k €	+39.3%	229,6 k €
Other
Workforce	1,0 ETP	-33.3%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	0.0%	1,5 ETP	+36.4%	1,1 ETP	0.0%	1,1 ETP	-8.3%	1,2 ETP	-33.3%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 ETP	0.0%	1,8 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 30/06/2025 · 1 active · 2 ended

Active mandates

JACQUELINE DUFRASNE

Director · since 01 avril 2001

Active

Ended mandates

JACQUELINE DUFRASNE

Manager · since 01 avril 2001

Ended

JACQUELINE DUFRASNE

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
SHADOW CONCEPT● Active	0738.715.376

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	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	18/12/2025	09/12/2024	11/12/2023	27/01/2023	22/12/2021	09/12/2020
General meeting	15/12/2025	04/12/2024	06/12/2023	27/01/2023	22/12/2021	07/12/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2025	15/12/2025	18/12/2025	French	PDF
Abridged model	30/06/2024	04/12/2024	09/12/2024	French	PDF
Abridged model	30/06/2023	06/12/2023	11/12/2023	French	PDF
Abridged model	30/06/2022	27/01/2023	27/01/2023	French	PDF
Abridged model	30/06/2021	22/12/2021	22/12/2021	French	PDF
Abridged model	30/06/2020	07/12/2020	09/12/2020	French	PDF
Abridged model	30/06/2019	09/12/2019	10/12/2019	French	PDF
Abridged model	30/06/2018	12/12/2018	14/12/2018	French	PDF
Abridged model	30/06/2017	11/12/2017	19/12/2017	French	PDF
Abridged model	30/06/2016	30/11/2016	06/01/2017	French	PDF
Abridged model	30/06/2015	30/11/2015	06/01/2016	French	PDF
Abridged model	30/06/2014	02/12/2014	04/12/2014	French	PDF
Abridged model	30/06/2013	02/12/2013	09/12/2013	French	PDF
Abridged model	30/06/2012	30/11/2012	13/12/2012	French	PDF
Abridged model	30/06/2011	02/12/2011	16/12/2011	French	PDF
Abridged model	30/06/2010	02/12/2010	21/12/2010	French	PDF
Abridged model	30/06/2009	02/12/2009	17/12/2009	French	PDF
Abridged model	30/06/2008	01/12/2008	05/12/2008	French	PDF
Abridged model	30/06/2007	30/11/2007	10/12/2007	French	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 30/06/2025 · 1 active · 2 ended

Active mandates

JACQUELINE DUFRASNE

Director · since 01 avril 2001

Active

Ended mandates

JACQUELINE DUFRASNE

Manager · since 01 avril 2001

Ended

JACQUELINE DUFRASNE

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring24/07/2026
CAPITAL, ACTIONS - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring01/06/2026
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Other30/12/2020
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - OBJET - ASSEMBLEE GENERALE
PDF
Capital / shares02/04/2014
CAPITAL, ACTIONS
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 2025117,5 k €↑
2024
Annual accounts 202452,5 k €↓
2023
Annual accounts 202363,7 k €↓
2022
Annual accounts 202285,7 k €↑
2021
Annual accounts 2021-23,2 k €↓
2020
Annual accounts 2020130,4 k €↑
2019
Annual accounts 201991,4 k €↑
2018
Annual accounts 201880 k €↓
2017
Annual accounts 201791,2 k €↓
2016
Annual accounts 2016105,2 k €↑
2015
Annual accounts 201579,7 k €↓
2014
Annual accounts 201499,9 k €↑
2013
Annual accounts 201397,3 k €↑
2012
Annual accounts 201267,5 k €↑
2011
Annual accounts 201132,8 k €↓
2010
Annual accounts 201037,3 k €↓
2009
Annual accounts 200963,1 k €↑
2008
Annual accounts 200852,3 k €↑
2007
Annual accounts 200728,7 k €
19/06/2001
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

PHARMACIE DUFRASNE

Overview

What does PHARMACIE DUFRASNE 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