ACTIVE

MEDIKEMOS

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

110,9 k €

+177.7% YoY

Gross margin

701,9 k €

+34.9% YoY

Equity

431,7 k €

+34.5% YoY

Workforce

5,6 ETP

-8.2% YoY

What does MEDIKEMOS do?

MEDIKEMOS is a Private limited company incorporated in 2002. Its main activity is: Hospital activities. Its registered office is in Uccle. It employs on average 5,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0476.914.059

Incorporation

15/02/2002

Legal form

Private limited company

Registered office

Avenue Brugmann 263 box 1A
1180 Uccle · BruxellesSee on map

Contributed capital

20 000,00 €

Latest accounts

31/12/2024

Average workforce

5,6 ETP

Activities (NACE)

86109Hospital activities· main 86109Hospital activities 86210General medical practice activities 86210General medical practice activities

Joint committees (2)

330
33004

Signals

ProfitablePositive 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 18 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	701,9 k €	+34.9%	520,5 k €	-4.5%	545 k €	+2.3%	533 k €	-34.1%	809,1 k €	+33.7%	605,2 k €	+57.7%	383,9 k €	+37.9%	278,3 k €	-9.6%	307,9 k €	-20.8%	388,6 k €	+3.5%	375,6 k €	+65.0%	227,6 k €	+8.6%	209,6 k €	+101%	104,2 k €	+300%	26 k €	-70.1%	87,1 k €	+123%	39,1 k €	+66.4%	23,5 k €
EBITDA	376,5 k €	+100%	188 k €	-39.1%	309 k €	-13.4%	356,7 k €	-38.1%	576,4 k €	+53.0%	376,6 k €	+80.0%	209,2 k €	+44.6%	144,7 k €	+156%	56,6 k €	-71.4%	197,4 k €	-0.9%	199,1 k €	+144%	81,8 k €	-31.1%	118,7 k €	+418%	22,9 k €	+3.4%	22,2 k €	-74.0%	85,3 k €	+127%	37,6 k €	+73.5%	21,7 k €
Operating result	258,9 k €	+391%	52,7 k €	-69.3%	171,9 k €	-24.5%	227,7 k €	-50.7%	462 k €	+73.8%	265,9 k €	+160%	102,4 k €	+118%	47 k €	+137%	-127,5 k €	-221%	105,3 k €	-15.7%	124,9 k €	+676%	16,1 k €	+162%	-26 k €	-482%	6,8 k €	-51.9%	14,1 k €	-80.1%	70,9 k €	+532%	11,2 k €	+281%	-6,2 k €
Net result	110,9 k €	+178%	-142,6 k €	-676%	24,8 k €	-78.9%	117,4 k €	-72.1%	420,9 k €	+118%	193 k €	+2769%	-7,2 k €	+96.9%	-231,8 k €	+11.5%	-261,9 k €	-463%	72,2 k €	+33.8%	54 k €	+504%	-13,4 k €	+65.0%	-38,2 k €	-10052%	384,2 €	-99.5%	70,3 k €	+51.6%	46,3 k €	+291%	11,9 k €	+86.9%	6,3 k €
Balance sheet
Equity	431,7 k €	+34.5%	320,9 k €	-30.8%	463,5 k €	+5.6%	438,8 k €	+36.6%	321,3 k €	+423%	-99,5 k €	+66.0%	-292,5 k €	-2.5%	-285,3 k €	-433%	-53,5 k €	-126%	208,4 k €	+103%	102,8 k €	+111%	48,8 k €	-21.5%	62,2 k €	-38.1%	100,4 k €	+0.4%	100 k €	+139%	41,8 k €	-56.2%	95,5 k €	+14.2%	83,6 k €
Total assets	1,5 M €	-9.6%	1,6 M €	-5.9%	1,7 M €	-5.0%	1,8 M €	-6.5%	1,9 M €	+24.9%	1,6 M €	-6.6%	1,7 M €	+19.3%	1,4 M €	-18.0%	1,7 M €	+63.6%	1 M €	+11.5%	934 k €	+32.3%	705,9 k €	+1.1%	698,1 k €	+244%	203,2 k €	-1.0%	205,1 k €	-47.6%	391,3 k €	+6.9%	366,1 k €	+3.2%	354,8 k €
Cash	0 €	-100%	1,5 k €	-83.7%	9 k €	-83.3%	54 k €	+109%	25,9 k €	+28.0%	20,2 k €	+3.9%	19,5 k €	+305%	4,8 k €	-84.0%	30 k €	+25.9%	23,8 k €	+3.0%	23,1 k €	+241%	6,8 k €	-50.1%	13,6 k €	-88.8%	121,8 k €	-20.4%	153 k €	-24.6%	202,9 k €	+7712%	2,6 k €	+1513%	161 €
Debts	1 M €	-20.5%	1,3 M €	+3.2%	1,3 M €	-8.4%	1,4 M €	-15.0%	1,6 M €	-2.0%	1,7 M €	-15.4%	2 M €	+22.3%	1,6 M €	-0.1%	1,6 M €	+99.1%	804,7 k €	+0.8%	798,2 k €	+28.4%	621,8 k €	+4.0%	598,1 k €	+871%	61,6 k €	-5.2%	65 k €	-81.4%	349,5 k €	+29.1%	270,7 k €	-0.2%	271,1 k €
Other
Workforce	5,6 ETP	-8.2%	6,1 ETP	+84.8%	3,3 ETP	0.0%	3,3 ETP	-10.8%	3,7 ETP	-36.2%	5,8 ETP	-6.5%	6,2 ETP	-3.1%	6,4 ETP	-1.5%	6,5 ETP	+30.0%	5,0 ETP	+22.0%	4,1 ETP	+57.7%	2,6 ETP	+23.8%	2,1 ETP	+40.0%	1,5 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 31/12/2024 · 1 active · 3 ended

Active mandates

Emorane LUPANZULA

Director · since 22 décembre 2023

Active

Ended mandates

Emorane Lupanzula

Director · since 13 février 2002

Ended

Christian LUPANZULA EMORANE

Manager

Ended

EMORANE LUPANZULA

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
A.C.P. AV BRUGMANN 263● Active	0850.126.707
Astrochimp● Active	0780.557.416
AV SMILE● Active	0795.684.565
GOUDSMIT & TANG BELGIUM● Active	0562.774.006
Guillaume Dubucq● Active	0823.636.995
LAWRIKA● Active	0794.262.724
LEGALIAN● Active	0797.411.561
PAMODJA● Active	0791.991.241
Parabole Invest● Active	0727.550.874
PolitSapience● Active	0777.789.748
The Task Force 7562● Active	0797.990.789
TSUBA INVEST● Active	0727.551.072
WORLD FUE INSTITUTE● Active	0655.934.388
YANYONG PATRIMOINE (Belgium)● Active	0452.859.742

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	26/09/2025	08/10/2024	09/10/2023	17/10/2022	29/10/2021	13/11/2020
General meeting	22/09/2025	04/10/2024	09/10/2023	15/10/2022	18/10/2021	07/09/2020
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

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	22/09/2025	26/09/2025	French	PDF
Abridged model	31/12/2023	04/10/2024	08/10/2024	French	PDF
Abridged model	31/12/2022	09/10/2023	09/10/2023	French	PDF
Abridged model	31/12/2021	15/10/2022	17/10/2022	French	PDF
Abridged model	31/12/2020	18/10/2021	29/10/2021	French	PDF
Abridged modelCorrection	31/12/2019	07/09/2020	13/11/2020	French	PDF
Abridged model	31/12/2019	07/09/2020	10/11/2020	French	PDF
Abridged model	31/12/2018	01/07/2019	09/10/2019	French	PDF
Abridged model	31/12/2017	30/06/2018	24/09/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	16/11/2017	French	PDF
Abridged modelCorrection	31/12/2015	30/05/2016	22/11/2016	French	PDF
Abridged model	31/12/2015	30/05/2016	29/09/2016	French	PDF
Abridged model	31/12/2014	30/05/2015	30/09/2015	French	PDF
Abridged model	31/12/2013	30/05/2014	08/09/2014	French	PDF
Abridged model	31/12/2012	30/05/2013	31/08/2013	French	PDF
Abridged model	31/12/2011	30/05/2012	28/09/2012	French	PDF
Abridged model	31/12/2010	30/05/2011	30/08/2011	French	PDF
Abridged model	31/12/2009	31/05/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	30/05/2009	29/08/2009	French	PDF
Abridged model	31/12/2007	02/01/2008	28/10/2008	French	PDF
Abridged model	31/12/2006	30/05/2007	10/08/2007	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 31/12/2024 · 1 active · 3 ended

Active mandates

Emorane LUPANZULA

Director · since 22 décembre 2023

Active

Ended mandates

Emorane Lupanzula

Director · since 13 février 2002

Ended

Christian LUPANZULA EMORANE

Manager

Ended

EMORANE LUPANZULA

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates28/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - OBJET - DEMISSIONS, NOMINATIONS
PDF
Registered office27/10/2011
SIEGE SOCIAL
PDF
Registered office21/10/2009
SIEGE SOCIAL
PDF
Mandates11/03/2009
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Registered office15/07/2004
SIEGE SOCIAL
PDF
Registered office30/10/2002
SIEGE SOCIAL
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 2024110,9 k €↑
2023
Annual accounts 2023-142,6 k €↓
2022
Annual accounts 202224,8 k €↓
2021
Annual accounts 2021117,4 k €↓
2020
Annual accounts 2020420,9 k €↑
2019
Annual accounts 2019193 k €↑
2018
Annual accounts 2018-7,2 k €↑
2017
Annual accounts 2017-231,8 k €↑
2016
Annual accounts 2016-261,9 k €↓
2015
Annual accounts 201572,2 k €↑
2013
Annual accounts 201354 k €↑
2012
Annual accounts 2012-13,4 k €↑
2011
Annual accounts 2011-38,2 k €↓
2010
Annual accounts 2010384,2 €↓
2009
Annual accounts 200970,3 k €↑
2008
Annual accounts 200846,3 k €↑
2007
Annual accounts 200711,9 k €↑
2006
Annual accounts 20066,3 k €
15/02/2002
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

MEDIKEMOS

Overview

What does MEDIKEMOS do?

Trend over 18 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