ACTIVE

MEDIMEX

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

522 k €

+37.1% YoY

Gross margin

670,5 k €

+13.4% YoY

Equity

1,8 M €

-23.8% YoY

Workforce

0,9 ETP

What does MEDIMEX do?

MEDIMEX is a Private limited company incorporated in 2001. Its main activity is: Non-life insurance. Its registered office is in Namur. It employs on average 0,9 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0475.039.880

Incorporation

19/06/2001

Legal form

Private limited company

Registered office

Route de la Navinne(ML) 136
5020 Namur · WallonieSee on map

Contributed capital

12 927,73 €

Latest accounts

31/12/2025

Average workforce

0,9 ETP

Activities (NACE)

65121Non-life insurance· main 65121Non-life insurance 85120Pre-primary education 86210General medical practice activities 86210General medical practice activities 86220Specialist medical practice activities+1

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	670,5 k €	+13.4%	591,3 k €	+19.6%	494,3 k €	+51.5%	326,2 k €	+0.8%	323,7 k €	+30.9%	247,3 k €	-8.2%	269,3 k €	+22.0%	220,7 k €	-4.6%	231,2 k €	-26.8%	315,8 k €	-3.7%	327,8 k €	+5.7%	310,2 k €	+5.1%	295,1 k €	-4.3%	308,4 k €	+21.2%	254,5 k €	+14.3%	222,8 k €	+27.5%	174,8 k €	+29.1%	135,4 k €	+19.4%	113,4 k €	+4.7%	108,3 k €
EBITDA	606,3 k €	+10.6%	548,2 k €	+21.4%	451,7 k €	+53.0%	295,2 k €	-1.2%	298,8 k €	+34.6%	222 k €	-2.7%	228,3 k €	+17.2%	194,7 k €	-5.2%	205,3 k €	-28.0%	285,2 k €	-5.5%	301,8 k €	+6.6%	283,1 k €	+18.1%	239,7 k €	-13.0%	275,5 k €	+20.6%	228,5 k €	+12.6%	203 k €	+28.5%	158 k €	+36.1%	116,1 k €	+19.6%	97 k €	-4.4%	101,5 k €
Operating result	581,4 k €	+13.1%	514,2 k €	+23.0%	418,1 k €	+52.0%	275 k €	-1.1%	278,2 k €	+37.5%	202,4 k €	-2.3%	207,2 k €	+24.6%	166,3 k €	-5.9%	176,8 k €	-31.5%	258,1 k €	-8.2%	281 k €	+7.6%	261,1 k €	+20.1%	217,4 k €	-9.9%	241,4 k €	+23.2%	196 k €	+4.8%	187,1 k €	+32.7%	141 k €	+58.5%	89 k €	+12.5%	79,1 k €	-3.8%	82,3 k €
Net result	522 k €	+37.1%	380,8 k €	+22.2%	311,8 k €	+68.0%	185,5 k €	-0.6%	186,6 k €	+30.6%	142,9 k €	+12.6%	126,8 k €	-13.0%	145,8 k €	+30.0%	112,2 k €	-30.1%	160,5 k €	-15.2%	189,3 k €	+6.8%	177,2 k €	+41.0%	125,6 k €	-31.4%	183,2 k €	+43.2%	127,9 k €	+1.9%	125,5 k €	+21.8%	103 k €	+34.0%	76,9 k €	+30.2%	59,1 k €	+3.5%	57,1 k €
Balance sheet
Equity	1,8 M €	-23.8%	2,4 M €	+19.3%	2 M €	+18.7%	1,7 M €	+12.6%	1,5 M €	+14.5%	1,3 M €	+12.4%	1,1 M €	-28.6%	1,6 M €	+10.0%	1,5 M €	+8.3%	1,3 M €	+13.5%	1,2 M €	+14.9%	1 M €	+232%	311,2 k €	-63.7%	856,5 k €	+27.2%	673,4 k €	+7.7%	625,5 k €	+25.1%	500 k €	+26.0%	397 k €	+24.0%	320,1 k €	+22.6%	261 k €
Total assets	2,1 M €	-17.4%	2,5 M €	+20.4%	2,1 M €	+20.8%	1,7 M €	+15.6%	1,5 M €	+15.8%	1,3 M €	+12.9%	1,2 M €	-28.6%	1,6 M €	+3.0%	1,6 M €	+7.3%	1,5 M €	+9.0%	1,3 M €	+20.7%	1,1 M €	+20.7%	923,6 k €	-22.0%	1,2 M €	+5.5%	1,1 M €	+9.1%	1 M €	+27.4%	807,8 k €	+56.9%	515 k €	+36.2%	378 k €	+13.3%	333,7 k €
Cash	193,8 k €	-15.3%	228,8 k €	-16.2%	273,1 k €	-46.5%	510,4 k €	+89.8%	268,9 k €	-47.6%	513,4 k €	+14.5%	448,4 k €	+7.8%	416 k €	+31.9%	315,3 k €	-8.9%	346,3 k €	-35.8%	539,1 k €	+36.3%	395,6 k €	+65.6%	238,9 k €	-48.0%	459,4 k €	-2.1%	469 k €	+11.0%	422,6 k €	+4.5%	404,6 k €	+32.6%	305,1 k €	+59.7%	191,1 k €	+42.9%	133,7 k €
Debts	304 k €	+61.8%	187,9 k €	+36.8%	137,4 k €	+61.8%	84,9 k €	+147%	34,4 k €	+127%	15,2 k €	+72.5%	8,8 k €	-33.1%	13,2 k €	-88.3%	112,4 k €	-4.5%	117,7 k €	-25.1%	157,1 k €	+94.1%	81 k €	-86.8%	612,4 k €	+87.2%	327,1 k €	-27.1%	448,6 k €	+11.5%	402,4 k €	+31.5%	306,1 k €	+159%	118 k €	+106%	57,4 k €	-19.8%	71,6 k €
Other
Workforce	0,9 ETP		–		–		–		–		–		–		0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	+150%	0,2 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€

See the valuation

Governance

Board of directors

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

Active mandates

Sondag Frédéric

Director · since 19 juin 2001

Active

Ended mandates

Frédéric SONDAG

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged 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	29/05/2026	23/07/2025	27/08/2024	08/08/2023	21/10/2022	27/10/2021
General meeting	22/05/2026	23/05/2025	26/05/2024	26/05/2023	27/05/2022	28/05/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	22/05/2026	29/05/2026	French	PDF
Micro model	31/12/2024	23/05/2025	23/07/2025	French	PDF
Micro model	31/12/2023	26/05/2024	27/08/2024	French	PDF
Micro model	31/12/2022	26/05/2023	08/08/2023	French	PDF
Micro model	31/12/2021	27/05/2022	21/10/2022	French	PDF
Micro model	31/12/2020	28/05/2021	27/10/2021	French	PDF
Micro model	31/12/2019	27/10/2020	29/10/2020	French	PDF
Abridged model	31/12/2018	22/10/2019	31/10/2019	French	PDF
Abridged model	31/12/2017	25/10/2018	23/11/2018	French	PDF
Abridged model	31/12/2016	25/10/2017	06/11/2017	French	PDF
Abridged model	31/12/2015	16/11/2016	21/12/2016	French	PDF
Abridged model	31/12/2014	28/09/2015	30/09/2015	French	PDF
Abridged model	31/12/2013	30/07/2014	31/07/2014	French	PDF
Abridged model	31/12/2012	24/05/2013	30/09/2013	French	PDF
Abridged model	31/12/2011	28/11/2012	29/11/2012	French	PDF
Abridged model	31/12/2010	07/12/2011	20/12/2011	French	PDF
Abridged model	31/12/2009	29/10/2010	23/11/2010	French	PDF
Abridged model	31/12/2008	30/11/2009	22/12/2009	French	PDF
Abridged model	31/12/2007	30/11/2008	24/12/2008	French	PDF
Abridged model	31/12/2006	30/11/2007	21/12/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 5 M€ and 10 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 · 1 active · 1 ended

Active mandates

Sondag Frédéric

Director · since 19 juin 2001

Active

Ended mandates

Frédéric SONDAG

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates03/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Capital / shares28/01/2019
CAPITAL, ACTIONS
PDF
Capital / shares20/05/2014
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates26/04/2006
OBJET - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE - 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 2025522 k €↑
2024
Annual accounts 2024380,8 k €↑
2023
Annual accounts 2023311,8 k €↑
2022
Annual accounts 2022185,5 k €↓
2021
Annual accounts 2021186,6 k €↑
2020
Annual accounts 2020142,9 k €↑
2019
Annual accounts 2019126,8 k €↓
2018
Annual accounts 2018145,8 k €↑
2017
Annual accounts 2017112,2 k €↓
2016
Annual accounts 2016160,5 k €↓
2015
Annual accounts 2015189,3 k €↑
2014
Annual accounts 2014177,2 k €↑
2013
Annual accounts 2013125,6 k €↓
2012
Annual accounts 2012183,2 k €↑
2011
Annual accounts 2011127,9 k €↑
2010
Annual accounts 2010125,5 k €↑
2009
Annual accounts 2009103 k €↑
2008
Annual accounts 200876,9 k €↑
2007
Annual accounts 200759,1 k €↑
2006
Annual accounts 200657,1 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

MEDIMEX

Overview

What does MEDIMEX do?

Trend over 20 financial years

Indicative valuation

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