ACTIVE

Ex ICEM

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
126 k €
+174.9% YoY
Gross margin
173,3 k €
+176.3% YoY
Equity
459 k €
+37.9% YoY

What does Ex ICEM do?

Ex ICEM is a Private limited company incorporated in 2013. Its main activity is: Specialist medical practice activities. Its registered office is in Dinant.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0537.684.559
Incorporation
22/08/2013
Legal form
Private limited company
Registered office
Grand-Route-de-Ciney 94 box 203
5503 Dinant · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Activities (NACE)
86220Specialist medical practice activities· main86220Specialist medical practice activities
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
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 12 financial years

202520242023202220212020201920182017201620152014
Income statement
Gross margin173,3 k €62,7 k €309,9 k €209,4 k €206,9 k €274,9 k €273,7 k €184,3 k €209,4 k €164,9 k €188,6 k €226,2 k €
EBITDA173 k €60,5 k €301,5 k €208,2 k €205 k €273,1 k €271,7 k €182,4 k €206,8 k €163,1 k €188,3 k €224 k €
Operating result171 k €58 k €299 k €159,6 k €153,7 k €236,6 k €223,3 k €139,5 k €182,5 k €123,2 k €99,2 k €201,1 k €
Net result126 k €45,8 k €166,8 k €99,8 k €100,2 k €159,7 k €164,7 k €109 k €111,8 k €66,3 k €56,8 k €134,4 k €
Balance sheet
Equity459 k €333 k €287,1 k €120,3 k €121,1 k €20,9 k €30,2 k €27,5 k €20,5 k €14,4 k €14,5 k €14,5 k €
Total assets510 k €371,6 k €752,1 k €761,7 k €702 k €756,5 k €690,4 k €620,9 k €620,6 k €600,6 k €670,5 k €499,3 k €
Cash17,8 k €49 k €124,1 k €31 k €43,1 k €10,2 k €40,2 k €99,1 €30,3 k €9,5 k €9,4 k €71,8 k €
Debts51 k €38,7 k €465 k €641,4 k €580,9 k €735,6 k €660,2 k €593,4 k €600,1 k €586,2 k €656 k €484,8 k €
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 31/12/2025 · 1 active · 1 ended

Active mandates

Eric MERGNY

Director

Active

Ended mandates

Eric Mergny

Manager

Ended
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/01/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date31/08/202629/08/202519/09/202422/08/202315/07/202222/07/2021
General meeting20/06/202620/06/202520/06/202420/06/202320/06/202221/06/2021
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

14 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202520/06/202631/08/2026FrenchPDF
Micro model31/12/202420/06/202529/08/2025FrenchPDF
Micro modelCorrection31/12/202320/06/202419/09/2024FrenchPDF
Micro model31/12/202320/06/202425/06/2024FrenchPDF
Micro model31/12/202220/06/202322/08/2023FrenchPDF
Micro model31/12/202120/06/202215/07/2022FrenchPDF
Micro model31/12/202021/06/202122/07/2021FrenchPDF
Micro model31/12/201920/06/202031/08/2020FrenchPDF
Micro modelCorrection31/12/201820/06/201928/10/2019FrenchPDF
Micro model31/12/201820/06/201930/08/2019FrenchPDF
Micro model31/12/201720/06/201828/08/2018FrenchPDF
Micro model31/12/201620/06/201731/08/2017FrenchPDF
Abridged model31/12/201520/06/201623/06/2016FrenchPDF
Abridged model31/12/201420/06/201530/06/2015FrenchPDF
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 31/12/2025 · 1 active · 1 ended

Active mandates

Eric MERGNY

Director

Active

Ended mandates

Eric Mergny

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Registered office10/04/2024
    SIEGE SOCIAL
    PDF
  • Mandates22/04/2022
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
    PDF
  • Other05/09/2013
    RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
    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

Timeline

  1. 2025
    Annual accounts 2025126 k €↑
  2. 2024
    Annual accounts 202445,8 k €↓
  3. 2023
    Annual accounts 2023166,8 k €↑
  4. 2022
    Annual accounts 202299,8 k €↓
  5. 2021
    Annual accounts 2021100,2 k €↓
  6. 2020
    Annual accounts 2020159,7 k €↓
  7. 2019
    Annual accounts 2019164,7 k €↑
  8. 2018
    Annual accounts 2018109 k €↓
  9. 2017
    Annual accounts 2017111,8 k €↑
  10. 2016
    Annual accounts 201666,3 k €↑
  11. 2015
    Annual accounts 201556,8 k €↓
  12. 2014
    Annual accounts 2014134,4 k €
  13. 22/08/2013
    IncorporationPrivate limited company