ACTIVE

PROPHARMA

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
84,2 k €
-40.1% YoY
Gross margin
406 k €
-4.3% YoY
Equity
250 k €
-32.4% YoY
Workforce
3,1 ETP
0.0% YoY

What does PROPHARMA do?

PROPHARMA is a Private limited company incorporated in 2016. Its main activity is: Dispensing chemist in specialised stores. Its registered office is in Ottignies-Louvain-la-Neuve. It employs on average 3,1 ETP workers (FTE).

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0645.717.815
Incorporation
07/01/2016
Legal form
Private limited company
Registered office
Place de l'Accueil 10 box XXX
1348 Ottignies-Louvain-la-Neuve · WallonieSee on map
Contributed capital
200 000,00 €
Latest accounts
31/12/2025
Average workforce
3,1 ETP
Activities (NACE)
47730Dispensing chemist in specialised stores· main47730Dispensing chemist in specialised stores
Joint committees (1)
  • 313
Contacts
2 public details availableLog in to view
Signals
ProfitableLow riskPositive 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 10 financial years

2025202420232022202120202019201820172016
Income statement
Gross margin406 k €424,2 k €409,4 k €314,5 k €391,2 k €231,3 k €335,6 k €310,2 k €332,9 k €251,5 k €
EBITDA155,2 k €228,7 k €233,8 k €189,7 k €197,9 k €73,8 k €127 k €144,1 k €159,8 k €92,3 k €
Operating result110,5 k €190,3 k €193,9 k €105 k €114,3 k €-32,9 k €40,4 k €65,1 k €80,8 k €11,5 k €
Net result84,2 k €140,6 k €144,1 k €80 k €94,6 k €-38 k €28,9 k €50,8 k €55,9 k €7 k €
Balance sheet
Equity250 k €369,9 k €529,3 k €479,3 k €399,4 k €304,8 k €342,7 k €313,8 k €263 k €207 k €
Total assets915,5 k €1,1 M €1 M €859,8 k €896,4 k €747,6 k €845,8 k €674,9 k €652,8 k €772,1 k €
Cash195,4 k €487,2 k €440,6 k €272,7 k €284,9 k €80,2 k €27,6 k €103,1 k €36,4 k €87,9 k €
Debts665,5 k €732,9 k €497,7 k €380 k €497 k €442,9 k €503,1 k €361 k €389,8 k €564,1 k €
Other
Workforce3,1 ETP3,1 ETP2,5 ETP1,8 ETP2,7 ETP2,8 ETP3,0 ETP2,5 ETP2,6 ETP2,8 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

Vincent CLABOTS

Director

Active

Ended mandates

Vincent CLABOTS

Manager · since 07 janvier 2016

Ended
Vincent CLABOTS

Administrator - manager

Ended
Vincent CLABOTS

Manager

Ended
At this address

Other companies at this address

CompanyCBE no.
AD LLN● Active
1000.744.347
Association des commercants du centre de commerces et de loisirs L'esplanade● Active
0877.110.919
BRASSERIE DES CENTRES● Active
0875.256.338
DELICOFFEE LLN● Active
0877.614.131
DIMAGES● Active
0463.996.530
ESPACE VISION● Active
0455.399.063
ESPACE VISION CONCEPT● Active
0869.690.221
FONCIERE DE LOUVAIN-LA-NEUVE● Active
0478.556.131
GC LLN● Active
0798.127.480
KFI Belgique● Active
0668.445.509
KLEPIERRE MANAGEMENT BELGIQUE● Active
0649.972.749
LA CHAISE LONGUE● Active
0862.403.343
LES CINEMAS DE L'ESPLANADE● Active
0859.620.928
LILICORNE● Active
0715.959.275
Little Candy● Active
0828.150.168
PHARMACIE DE LAUZELLE● Active
0466.774.391
SARASSASIE● Bankrupt
1021.478.393
SKIMAGES● Active
0477.504.571
Annual accounts

Full financial information

202520242023202220212020
Type of accountAbridged modelAbridged modelAbridged modelAbridged modelAbridged modelAbridged 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 date27/05/202616/07/202529/08/202420/06/202317/08/202217/08/2021
General meeting26/05/202617/06/202518/06/202420/06/202321/06/202215/06/2021
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

10 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Abridged model31/12/202526/05/202627/05/2026FrenchPDF
Abridged model31/12/202417/06/202516/07/2025FrenchPDF
Abridged model31/12/202318/06/202429/08/2024FrenchPDF
Abridged model31/12/202220/06/202320/06/2023FrenchPDF
Abridged model31/12/202121/06/202217/08/2022FrenchPDF
Abridged model31/12/202015/06/202117/08/2021FrenchPDF
Abridged model31/12/201916/06/202003/09/2020FrenchPDF
Abridged model31/12/201818/06/201931/07/2019FrenchPDF
Abridged model31/12/201719/06/201816/07/2018FrenchPDF
Abridged model31/12/201620/06/201702/08/2017FrenchPDF
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

Vincent CLABOTS

Director

Active

Ended mandates

Vincent CLABOTS

Manager · since 07 janvier 2016

Ended
Vincent CLABOTS

Administrator - manager

Ended
Vincent CLABOTS

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates23/01/2023
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
    PDF
  • Other11/01/2016
    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 202584,2 k €↓
  2. 2024
    Annual accounts 2024140,6 k €↓
  3. 2023
    Annual accounts 2023144,1 k €↑
  4. 2022
    Annual accounts 202280 k €↓
  5. 2021
    Annual accounts 202194,6 k €↑
  6. 2020
    Annual accounts 2020-38 k €↓
  7. 2019
    Annual accounts 201928,9 k €↓
  8. 2018
    Annual accounts 201850,8 k €↓
  9. 2017
    Annual accounts 201755,9 k €↑
  10. 2016
    Annual accounts 20167 k €
  11. 07/01/2016
    IncorporationPrivate limited company