ACTIVE

MEDIDAMSO

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

116,8 k €

-13.0% YoY

Gross margin

294,2 k €

-2.3% YoY

Equity

760,2 k €

+8.8% YoY

What does MEDIDAMSO do?

MEDIDAMSO is a Private limited company incorporated in 2002. Its main activity is: Pre-primary education. Its registered office is in Namur.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0476.830.422

Incorporation

01/02/2002

Legal form

Private limited company

Registered office

Avenue Jean Pochet(BL) 130
5001 Namur · WallonieSee on map

Contributed capital

12 400,00 €

Latest accounts

31/12/2024

Activities (NACE)

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

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 17 financial years

	2024		2023		2022		2021		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	294,2 k €	-2.3%	301,1 k €	+13.9%	264,5 k €	-20.4%	332,4 k €	+132%	143,5 k €	-17.9%	174,9 k €	+25.4%	139,5 k €	+3.6%	134,6 k €	+3.2%	130,4 k €	-0.5%	131 k €	-10.9%	147,1 k €	+17.3%	125,5 k €	+11.3%	112,7 k €	-6.2%	120,2 k €	-9.2%	132,4 k €	+20.6%	109,8 k €	+4.2%	105,3 k €
EBITDA	204,6 k €	-6.4%	218,6 k €	+15.1%	189,9 k €	-35.0%	292,2 k €	+159%	112,8 k €	-32.1%	166,2 k €	+35.7%	122,5 k €	+3.8%	118 k €	+11.4%	105,9 k €	-2.4%	108,5 k €	-8.2%	118,2 k €	+10.7%	106,7 k €	-3.9%	111,1 k €	+7.1%	103,7 k €	-15.8%	123,2 k €	+23.3%	99,9 k €	-4.2%	104,3 k €
Operating result	167,8 k €	-12.9%	192,7 k €	+14.4%	168,5 k €	-34.1%	255,8 k €	+221%	79,7 k €	-40.3%	133,4 k €	+35.9%	98,2 k €	+5.0%	93,5 k €	+14.7%	81,5 k €	-3.5%	84,5 k €	-10.9%	94,8 k €	+42.6%	66,5 k €	-6.1%	70,9 k €	+12.6%	62,9 k €	-24.2%	83,1 k €	+28.9%	64,5 k €	-9.5%	71,2 k €
Net result	116,8 k €	-13.0%	134,3 k €	+14.9%	117 k €	-36.8%	185,1 k €	+234%	55,5 k €	-30.9%	80,4 k €	+28.4%	62,6 k €	+28.6%	48,7 k €	-2.2%	49,8 k €	-11.7%	56,4 k €	-10.9%	63,3 k €	+56.4%	40,5 k €	-5.4%	42,8 k €	+12.6%	38 k €	-22.4%	49 k €	+23.5%	39,7 k €	-4.5%	41,5 k €
Balance sheet
Equity	760,2 k €	+8.8%	698,9 k €	+23.6%	565,4 k €	+5.9%	534,1 k €	+51.3%	353 k €	+18.7%	297,5 k €	+37.0%	217,1 k €	-3.3%	224,5 k €	+27.7%	175,9 k €	+39.5%	126,1 k €	+80.8%	69,7 k €	-34.5%	106,4 k €	+61.3%	66 k €	-70.4%	223,2 k €	+19.5%	186,8 k €	+34.0%	139,4 k €	+39.8%	99,7 k €
Total assets	895,7 k €	+21.0%	740,2 k €	+7.1%	691,3 k €	+0.9%	685,4 k €	+36.1%	503,7 k €	+2.9%	489,7 k €	+24.1%	394,5 k €	+10.0%	358,8 k €	+12.0%	320,2 k €	+9.8%	291,7 k €	-18.1%	356,2 k €	-13.8%	413,2 k €	-6.3%	440,8 k €	+3.6%	425,6 k €	+1.3%	420 k €	+26.4%	332,4 k €	-18.7%	408,6 k €
Cash	316,9 k €	+33.2%	237,9 k €	-35.3%	367,8 k €	-2.1%	375,7 k €	+49.1%	252 k €	+9.3%	230,5 k €	+16.8%	197,4 k €	+25.3%	157,5 k €	+53.8%	102,4 k €	+58.2%	64,8 k €	-42.9%	113,4 k €	-46.7%	212,8 k €	+16.3%	183 k €	+34.5%	136 k €	+37.7%	98,8 k €	+122%	44,4 k €	-5.7%	47,1 k €
Debts	135,5 k €	+230%	41 k €	-67.4%	125,9 k €	-16.8%	151,3 k €	+0.3%	150,7 k €	-21.6%	192,2 k €	+8.4%	177,3 k €	+32.1%	134,2 k €	-7.0%	144,3 k €	-12.8%	165,6 k €	-42.2%	286,4 k €	-6.6%	306,8 k €	-18.2%	374,8 k €	+85.1%	202,5 k €	-13.2%	233,2 k €	+20.8%	193 k €	-37.5%	308,9 k €
Other
Workforce	–		–		–		–		–		–		0,3 ETP	-40.0%	0,5 ETP		–		–		1,0 ETP	0.0%	1,0 ETP	+900%	0,1 ETP	-85.7%	0,7 ETP	-30.0%	1,0 ETP	0.0%	1,0 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 31/12/2024 · 1 active · 1 ended

Active mandates

Damien Sowa

Director · since 22 janvier 2002

Active

Ended mandates

Damien Sowa

Manager

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	06/08/2025	05/08/2024	26/06/2023	29/08/2022	31/08/2021	23/10/2020
General meeting	16/05/2025	17/05/2024	19/05/2023	20/05/2022	21/05/2021	15/05/2020
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
Micro model	31/12/2024	16/05/2025	06/08/2025	French	PDF
Micro model	31/12/2023	17/05/2024	05/08/2024	French	PDF
Micro model	31/12/2022	19/05/2023	26/06/2023	French	PDF
Micro model	31/12/2021	20/05/2022	29/08/2022	French	PDF
Micro model	31/12/2020	21/05/2021	31/08/2021	French	PDF
Micro model	31/12/2019	15/05/2020	23/10/2020	French	PDF
Micro model	31/12/2018	17/05/2019	30/08/2019	French	PDF
Micro model	31/12/2017	18/05/2018	13/09/2018	French	PDF
Abridged model	31/12/2016	19/05/2017	18/07/2017	French	PDF
Abridged model	31/12/2015	20/05/2016	25/08/2016	French	PDF
Abridged model	31/12/2014	15/05/2015	26/08/2015	French	PDF
Abridged model	31/12/2013	16/05/2014	21/08/2014	French	PDF
Abridged model	31/12/2012	17/05/2013	24/07/2013	French	PDF
Abridged model	31/12/2011	30/06/2012	30/07/2012	French	PDF
Abridged model	31/12/2010	30/06/2011	25/08/2011	French	PDF
Abridged model	31/12/2009	21/05/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	15/05/2009	28/08/2009	French	PDF
Abridged model	31/12/2007	16/05/2008	18/07/2008	French	PDF
Abridged model	31/12/2006	18/05/2007	25/07/2007	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 31/12/2024 · 1 active · 1 ended

Active mandates

Damien Sowa

Director · since 22 janvier 2002

Active

Ended mandates

Damien Sowa

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates23/05/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Mandates25/10/2016
DEMISSIONS, NOMINATIONS
PDF
Mandates06/05/2008
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

2024
Annual accounts 2024116,8 k €↓
2023
Annual accounts 2023134,3 k €↑
2022
Annual accounts 2022117 k €↓
2021
Annual accounts 2021185,1 k €↑
2018
Annual accounts 201855,5 k €↓
2017
Annual accounts 201780,4 k €↑
2016
Annual accounts 201662,6 k €↑
2015
Annual accounts 201548,7 k €↓
2014
Annual accounts 201449,8 k €↓
2013
Annual accounts 201356,4 k €↓
2012
Annual accounts 201263,3 k €↑
2011
Annual accounts 201140,5 k €↓
2010
Annual accounts 201042,8 k €↑
2009
Annual accounts 200938 k €↓
2008
Annual accounts 200849 k €↑
2007
Annual accounts 200739,7 k €↓
2006
Annual accounts 200641,5 k €
01/02/2002
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

MEDIDAMSO

Overview

What does MEDIDAMSO do?

Trend over 17 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