ACTIVE

PROXY PHARMA

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
52,4 k €
+539.5% YoY
Gross margin
214,0 k €
+23.3% YoY
Equity
21,8 k €
-25.8% YoY
Workforce
1,8 ETP
+5.9% YoY

What does PROXY PHARMA do?

PROXY PHARMA is a Private limited company incorporated in 2017. Its main activity is: Dispensing chemist in specialised stores. Its registered office is in Beauvechain. It employs on average 1,8 ETP workers (FTE).

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0673.992.721
Incorporation
07/04/2017
Legal form
Private limited company
Registered office
Rue des Salamandres,T.-la-G. 2
1320 Beauvechain · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Average workforce
1,8 ETP
Activities (NACE)
47730Dispensing chemist in specialised stores· main47730Dispensing chemist in specialised stores
Joint committees (1)
  • 313
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 9 financial years

202520242023202220212020201920182017
Income statement
Gross margin214,0 k €173,5 k €189,0 k €205,5 k €158,1 k €168,5 k €117,1 k €119,4 k €36,2 k €
EBITDA151,1 k €113,4 k €131,2 k €154,3 k €118,9 k €132,1 k €80,3 k €99,6 k €33,5 k €
Operating result86,6 k €30,4 k €83,9 k €107,9 k €76,2 k €88,2 k €37,1 k €56,9 k €9,0 k €
Net result52,4 k €8,2 k €57,4 k €79,3 k €53,2 k €61,4 k €18,5 k €36,8 k €1,6 k €
Balance sheet
Equity21,8 k €29,4 k €71,2 k €39,8 k €21,5 k €119,1 k €63,7 k €45,3 k €14,0 k €
Total assets752,9 k €796,4 k €627,8 k €754,2 k €658,2 k €663,4 k €628,9 k €664,6 k €506,0 k €
Cash220,6 k €197,6 k €193,8 k €253,8 k €196,4 k €158,1 k €127,9 k €124,2 k €64,2 k €
Debts730,8 k €766,3 k €556,7 k €714,4 k €636,6 k €544,2 k €565,1 k €619,3 k €492,0 k €
Other
Workforce1,8 ETP1,7 ETP1,3 ETP1,4 ETP1,2 ETP–––0,1 ETP
Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active

Active mandates

MALIKA HASNAOUI

Administrator - manager · since 05 avril 2017

Active
Annual accounts

Full financial information

202520242023202220212020
Type of accountAbridged modelAbridged modelAbridged modelAbridged modelAbridged 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 date16/06/202601/07/202528/06/202422/03/202407/07/202227/05/2021
General meeting08/04/202609/04/202510/04/202412/04/202313/04/202214/04/2021
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 model31/12/202508/04/202616/06/2026FrenchPDF
Abridged model31/12/202409/04/202501/07/2025FrenchPDF
Abridged model31/12/202310/04/202428/06/2024FrenchPDF
Abridged modelCorrection31/12/202212/04/202322/03/2024FrenchPDF
Abridged model31/12/202212/04/202330/06/2023FrenchPDF
Abridged model31/12/202113/04/202207/07/2022FrenchPDF
Micro model31/12/202014/04/202127/05/2021FrenchPDF
Micro model31/12/201908/04/202022/07/2020FrenchPDF
Micro model31/12/201810/04/201910/09/2019FrenchPDF
Abridged model31/12/201711/04/201822/06/2018FrenchPDF
Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 k€

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

Active mandates

MALIKA HASNAOUI

Administrator - manager · since 05 avril 2017

Active
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates08/07/2024
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
    PDF
  • Other22/01/2018
    DIVERS
    PDF
  • Other11/04/2017
    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 202552,4 k €↑
  2. 2024
    Annual accounts 20248,2 k €↓
  3. 2023
    Annual accounts 202357,4 k €↓
  4. 2022
    Annual accounts 202279,3 k €↑
  5. 2021
    Annual accounts 202153,2 k €↓
  6. 2020
    Annual accounts 202061,4 k €↑
  7. 2019
    Annual accounts 201918,5 k €↓
  8. 2018
    Annual accounts 201836,8 k €↑
  9. 2017
    Annual accounts 20171,6 k €
  10. 07/04/2017
    IncorporationPrivate limited company