ACTIVE

PEMEDIC

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

369,2 k €

+661.2% YoY

Gross margin

687,8 k €

+448.3% YoY

Equity

600,1 k €

+65.8% YoY

What does PEMEDIC do?

PEMEDIC is a Private limited company incorporated in 2001. Its main activity is: Pre-primary education. Its registered office is in Namur.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0476.394.516

Incorporation

21/12/2001

Legal form

Private limited company

Registered office

Allée de Néris(WP) 16
5100 Namur · WallonieSee on map

Contributed capital

12 400,00 €

Latest accounts

31/12/2025

Activities (NACE)

85120Pre-primary education· main 86210General medical practice activities 86210General medical practice activities

Joint committees (2)

30502
330

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	687,8 k €	+448%	125,4 k €	-32.6%	186 k €	-10.2%	207,1 k €	+50.3%	137,8 k €	+343%	31,1 k €	-61.4%	80,5 k €	-2.9%	82,9 k €	-40.1%	138,5 k €	-18.7%	170,3 k €	+28.4%	132,7 k €	-7.2%	142,9 k €	-11.3%	161 k €	-7.9%	174,8 k €	-10.9%	196,3 k €	-16.3%	234,4 k €	+88.3%	124,5 k €	+7.5%	115,9 k €	-33.4%	174 k €	-7.8%	188,7 k €
EBITDA	655 k €	+523%	105,1 k €	-38.6%	171 k €	-15.3%	201,9 k €	+47.2%	137,1 k €	+386%	28,2 k €	-63.6%	77,6 k €	-3.2%	80,2 k €	-38.9%	131,2 k €	-15.6%	155,5 k €	+36.2%	114,1 k €	-10.1%	126,9 k €	-13.1%	146 k €	-8.7%	159,9 k €	-10.1%	177,9 k €	-18.4%	217,9 k €	+96.9%	110,7 k €	+10.3%	100,4 k €	-37.5%	160,5 k €	-8.3%	175 k €
Operating result	612,8 k €	+691%	77,4 k €	-46.0%	143,4 k €	-14.5%	167,8 k €	+64.0%	102,3 k €	+712%	-16,7 k €	-150%	33,6 k €	-17.1%	40,6 k €	-56.4%	93 k €	-28.4%	129,9 k €	+61.1%	80,7 k €	-4.6%	84,5 k €	-12.7%	96,8 k €	-12.8%	111 k €	-4.2%	115,9 k €	-29.3%	163,9 k €	+131%	71,1 k €	+64.2%	43,3 k €	-49.7%	86,1 k €	-13.4%	99,4 k €
Net result	369,2 k €	+661%	48,5 k €	-49.6%	96,3 k €	+39.5%	69 k €	+12.6%	61,3 k €	+409%	-19,8 k €	-168%	29 k €	-19.5%	36 k €	+152%	-68,6 k €	-183%	82,4 k €	+69.8%	48,5 k €	-3.1%	50,1 k €	-32.2%	73,9 k €	+24.2%	59,5 k €	-2.0%	60,7 k €	-37.7%	97,4 k €	+145%	39,8 k €	+150%	15,9 k €	-57.8%	37,8 k €	-37.8%	60,8 k €
Balance sheet
Equity	600,1 k €	+65.8%	361,9 k €	+5.4%	343,3 k €	+21.0%	283,8 k €	+31.6%	215,5 k €	-9.2%	237,5 k €	-22.5%	306,3 k €	-6.9%	329 k €	+12.3%	293 k €	-19.0%	361,6 k €	+28.8%	280,8 k €	+20.1%	233,9 k €	+26.1%	185,4 k €	+22.3%	151,6 k €	+61.7%	93,7 k €	+184%	33 k €	-53.6%	71,2 k €	+116%	33 k €	-79.2%	158,7 k €	+31.2%	120,9 k €
Total assets	913,9 k €	+70.8%	535,2 k €	+32.8%	403,1 k €	+34.5%	299,8 k €	-6.3%	320 k €	+6.1%	301,8 k €	-16.9%	362,9 k €	+9.0%	333,1 k €	-12.7%	381,4 k €	-15.6%	452,1 k €	+27.2%	355,4 k €	+2.1%	348,2 k €	-10.3%	388,1 k €	+1.1%	383,8 k €	-9.9%	426 k €	-8.0%	463,2 k €	+53.4%	301,9 k €	-22.8%	390,9 k €	-11.4%	441 k €	-1.7%	448,6 k €
Cash	145,2 k €	-33.4%	218,2 k €	+8.1%	201,9 k €	+170%	74,7 k €	-14.4%	87,3 k €	+56.1%	55,9 k €	-41.4%	95,4 k €	+219%	29,9 k €	-10.1%	33,3 k €	-77.1%	145,1 k €	+86.7%	77,7 k €	+51.7%	51,2 k €	-10.8%	57,4 k €	+150%	23 k €	-1.7%	23,4 k €	-33.8%	35,3 k €	+422%	6,8 k €	-85.3%	45,8 k €	-10.2%	51 k €	-41.5%	87,3 k €
Debts	313,8 k €	+81.2%	173,2 k €	+191%	59,5 k €	+273%	16 k €	-84.7%	104,5 k €	+62.5%	64,3 k €	+13.5%	56,6 k €	+1299%	4 k €	-95.4%	88,2 k €	-2.1%	90,1 k €	+20.9%	74,5 k €	-34.7%	114,1 k €	-43.4%	201,7 k €	-13.0%	231,9 k €	-30.1%	331,8 k €	-22.9%	430,2 k €	+87.1%	229,9 k €	-35.5%	356,6 k €	+26.7%	281,5 k €	-14.1%	327,7 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		0,6 ETP	+20.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	-28.6%	0,7 ETP	+40.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 3 ended

Active mandates

Pierre-Emmanuel MASSART

Director · since 14 décembre 2001

Active

Ended mandates

Pierre-Emmanuel MASSART

Manager · since 01 janvier 2002

Ended

Pierre-Emmanuel MASSART

Manager · since 14 décembre 2001

Ended

Pierre Emmanuel MASSART

Mandate

Ended

At this address

Other companies at this address

Company	CBE no.
AEGIS MANAGEMENT● Active	1040.990.340

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	30/06/2026	12/08/2025	08/07/2024	06/07/2023	19/07/2022	23/08/2021
General meeting	01/06/2026	02/06/2025	03/06/2024	05/06/2023	07/06/2022	07/06/2021
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

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	01/06/2026	30/06/2026	French	PDF
Micro model	31/12/2024	02/06/2025	12/08/2025	French	PDF
Micro model	31/12/2023	03/06/2024	08/07/2024	French	PDF
Micro model	31/12/2022	05/06/2023	06/07/2023	French	PDF
Micro model	31/12/2021	07/06/2022	19/07/2022	French	PDF
Micro model	31/12/2020	07/06/2021	23/08/2021	French	PDF
Micro model	31/12/2019	02/06/2020	11/07/2020	French	PDF
Micro model	31/12/2018	03/06/2019	17/07/2019	French	PDF
Micro model	31/12/2017	04/06/2018	13/07/2018	French	PDF
Micro model	31/12/2016	06/06/2017	25/08/2017	French	PDF
Abridged model	31/12/2015	06/06/2016	20/08/2016	French	PDF
Abridged model	31/12/2014	01/06/2015	24/08/2015	French	PDF
Abridged model	31/12/2013	02/06/2014	22/08/2014	French	PDF
Abridged model	31/12/2012	03/06/2013	22/08/2013	French	PDF
Abridged model	31/12/2011	04/06/2012	25/08/2012	French	PDF
Abridged model	31/12/2010	06/06/2011	30/08/2011	French	PDF
Abridged model	31/12/2009	07/06/2010	14/08/2010	French	PDF
Abridged model	31/12/2008	01/06/2009	24/08/2009	French	PDF
Abridged model	31/12/2007	02/06/2008	29/08/2008	French	PDF
Abridged model	31/12/2006	24/09/2007	26/09/2007	French	PDF
Abridged model	31/12/2005	06/06/2006	03/07/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 · 3 ended

Active mandates

Pierre-Emmanuel MASSART

Director · since 14 décembre 2001

Active

Ended mandates

Pierre-Emmanuel MASSART

Manager · since 01 janvier 2002

Ended

Pierre-Emmanuel MASSART

Manager · since 14 décembre 2001

Ended

Pierre Emmanuel MASSART

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office29/11/2024
SIEGE SOCIAL
PDF
Mandates16/05/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates08/09/2009
DEMISSIONS, NOMINATIONS
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 2025369,2 k €↑
2024
Annual accounts 202448,5 k €↓
2023
Annual accounts 202396,3 k €↑
2022
Annual accounts 202269 k €↑
2021
Annual accounts 202161,3 k €↑
2020
Annual accounts 2020-19,8 k €↓
2019
Annual accounts 201929 k €↓
2018
Annual accounts 201836 k €↑
2017
Annual accounts 2017-68,6 k €↓
2016
Annual accounts 201682,4 k €↑
2015
Annual accounts 201548,5 k €↓
2014
Annual accounts 201450,1 k €↓
2013
Annual accounts 201373,9 k €↑
2012
Annual accounts 201259,5 k €↓
2011
Annual accounts 201160,7 k €↓
2010
Annual accounts 201097,4 k €↑
2009
Annual accounts 200939,8 k €↑
2008
Annual accounts 200815,9 k €↓
2007
Annual accounts 200737,8 k €↓
2006
Annual accounts 200660,8 k €
21/12/2001
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

PEMEDIC

Overview

What does PEMEDIC do?

Trend over 20 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