ACTIVE

Ex ICEM

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result126 k €+174,9 %over 1 year
Gross margin173,3 k €+176,3 %over 1 year
Equity459 k €+37,9 %over 1 year

Identity

Source · BCE/KBO

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
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA

Financials

Source · NBB, 14 filings

Trend over 12 financial years

20252024202320222021
Income statement
Gross margin173,3 k €62,7 k €309,9 k €209,4 k €206,9 k €
EBITDA173 k €60,5 k €301,5 k €208,2 k €205 k €
Operating result171 k €58 k €299 k €159,6 k €153,7 k €
Net result126 k €45,8 k €166,8 k €99,8 k €100,2 k €
Balance sheet
Equity459 k €333 k €287,1 k €120,3 k €121,1 k €
Total assets510 k €371,6 k €752,1 k €761,7 k €702 k €
Cash17,8 k €49 k €124,1 k €31 k €43,1 k €
Debts51 k €38,7 k €465 k €641,4 k €580,9 k €

Valuation

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€
See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

1 active

Active mandates

DirectorMandates in this companyPeriod
Eric Mergny
DirectorManager2018 accountsended

Full financial information

Source · NBB
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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 14 filings
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

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.

Board of directors

Source · NBB, accounts to 31/12/2025

1 active

Active mandates

DirectorMandates in this companyPeriod
Eric Mergny
DirectorManager2018 accountsended

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette
  • 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
    CONSTITUTION
    PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

Source · CBE, NBB annual accounts
Year
Identity
Incorporation
Name
Registered office
Annual accounts
Filings12 filings
Mandates
Eric MERGNY
20132014201520162017201820192020202120222023202420252026
Ex ICEM
Grand-Route-de-Ciney 94 bte 203, 5503 SorinnesRue de l'Eglise 17, 4257 Berloz
Director
CurrentPlanned, not yet servedEndedAccounts filedToday

Registered offices

Source · NBB annual accounts, CBE
Registered addressPeriodSource
Grand-Route-de-Ciney 94 bte 203, 5503 SorinnesCurrent
accounts 2023 → 2025
Accounts 2025 · 2026-00471219
Rue de l'Eglise 17, 4257 Berloz
accounts 2021 → 2022
Accounts 2022 · 2023-00344180

Company names

Source · NBB annual accounts, CBE
NamePeriodSource
Ex ICEMCurrent
accounts 2021 → 2025
Accounts 2025 · 2026-00471219

Events

  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