ACTIVE

CABINET DERNEDDE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

67,6 k €

+4.3% YoY

Gross margin

68,3 k €

-33.8% YoY

Equity

174,3 k €

-32.5% YoY

What does CABINET DERNEDDE do?

CABINET DERNEDDE is a Private limited company incorporated in 2008. Its registered office is in Rixensart.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0806.688.424

Incorporation

29/09/2008

Legal form

Private limited company

Registered office

Avenue du Touquet 33
1330 Rixensart · WallonieSee on map

Contributed capital

12 400,00 €

Latest accounts

31/12/2025

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 17 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009
Income statement
Gross margin	68,3 k €	-33.8%	103,2 k €	+36.7%	75,5 k €	+3.3%	73,1 k €	-16.1%	87 k €	+54.7%	56,3 k €	-40.8%	95 k €	+18.7%	80 k €	-10.6%	89,5 k €	+9.4%	81,8 k €	-8.6%	89,5 k €	-2.5%	91,8 k €	-21.1%	116,3 k €	+17.6%	98,9 k €	+12.7%	87,8 k €	+20.2%	73,1 k €	-45.4%	133,8 k €
EBITDA	67,1 k €	-34.2%	102 k €	+37.2%	74,4 k €	+2.6%	72,5 k €	-16.2%	86,5 k €	+55.3%	55,7 k €	-41.0%	94,4 k €	+18.8%	79,5 k €	-11.0%	89,3 k €	+10.1%	81,1 k €	-8.6%	88,7 k €	-2.5%	91 k €	-21.5%	115,9 k €	+18.2%	98 k €	+12.7%	87 k €	+20.4%	72,3 k €	-43.8%	128,6 k €
Operating result	54,1 k €	-40.4%	90,8 k €	+31.2%	69,2 k €	-2.1%	70,7 k €	-16.1%	84,3 k €	+53.9%	54,8 k €	-41.2%	93,1 k €	+28.7%	72,4 k €	-9.9%	80,3 k €	+13.3%	70,9 k €	-9.1%	78 k €	-1.5%	79,2 k €	-25.0%	105,6 k €	+18.7%	89 k €	+12.2%	79,3 k €	+21.1%	65,5 k €	-47.2%	124 k €
Net result	67,6 k €	+4.3%	64,8 k €	+135%	27,6 k €	-46.2%	51,2 k €	-16.7%	61,5 k €	+58.6%	38,8 k €	-43.4%	68,6 k €	+28.9%	53,2 k €	+9.4%	48,6 k €	+9.5%	44,4 k €	-14.7%	52,1 k €	+2.1%	51 k €	-25.7%	68,6 k €	+19.1%	57,6 k €	+12.6%	51,2 k €	+21.3%	42,2 k €	-46.7%	79,2 k €
Balance sheet
Equity	174,3 k €	-32.5%	258,2 k €	+6.3%	242,9 k €	-10.1%	270,2 k €	+18.5%	227,9 k €	+27.4%	178,9 k €	+4.2%	171,6 k €	+40.6%	122 k €	+38.9%	87,8 k €	+50.9%	58,2 k €	+27.1%	45,8 k €	+221%	14,3 k €	0.0%	14,3 k €	0.0%	14,3 k €	0.0%	14,3 k €	0.0%	14,3 k €	0.0%	14,3 k €
Total assets	340 k €	+8.2%	314,2 k €	+4.8%	299,9 k €	+3.1%	290,8 k €	+17.4%	247,6 k €	+16.0%	213,4 k €	+5.7%	201,9 k €	+36.7%	147,7 k €	+24.2%	118,9 k €	+28.4%	92,6 k €	+22.9%	75,3 k €	+2.0%	73,9 k €	-18.9%	91 k €	+3.1%	88,3 k €	-3.2%	91,2 k €	+18.9%	76,7 k €	-35.3%	118,6 k €
Cash	259,2 k €	+105%	126,6 k €	-0.4%	127,1 k €	+4.4%	121,7 k €	-2.7%	125,1 k €	-7.9%	135,8 k €	+33.8%	101,5 k €	+11.0%	91,5 k €	+41.4%	64,7 k €	+12.5%	57,5 k €	+74.3%	33 k €	+18.8%	27,7 k €	-57.1%	64,7 k €	+12.1%	57,7 k €	-5.9%	61,4 k €	+79.9%	34,1 k €	-37.9%	55 k €
Debts	165,7 k €	+196%	56 k €	-1.6%	56,9 k €	+176%	20,6 k €	+4.9%	19,7 k €	-43.0%	34,6 k €	+13.8%	30,4 k €	+18.1%	25,7 k €	-17.4%	31,1 k €	-9.6%	34,4 k €	+16.4%	29,6 k €	-50.4%	59,6 k €	-22.3%	76,7 k €	+3.7%	73,9 k €	-3.8%	76,9 k €	+23.3%	62,4 k €	-40.2%	104,2 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 · 2 ended

Active mandates

Gundula Dernedde

Manager

Active

Ended mandates

Gundula Dernedde

Administrator - manager · since 01 juillet 2008

Ended

Gundula Dernedde

Manager · since 01 juillet 2008

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2025	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020
Closing of the financial year	31/12/2025	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/07/2026	11/08/2025	12/08/2024	07/08/2023	09/08/2022	28/06/2021
General meeting	15/05/2026	16/05/2025	17/05/2024	16/06/2023	17/06/2022	18/06/2021
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	15/05/2026	30/07/2026	French	PDF
Micro model	31/12/2024	16/05/2025	11/08/2025	French	PDF
Micro model	31/12/2023	17/05/2024	12/08/2024	French	PDF
Micro model	31/12/2022	16/06/2023	07/08/2023	French	PDF
Micro model	31/12/2021	17/06/2022	09/08/2022	French	PDF
Micro model	31/12/2020	18/06/2021	28/06/2021	French	PDF
Micro model	31/12/2019	19/06/2020	29/07/2020	French	PDF
Micro model	31/12/2018	21/06/2019	06/08/2019	French	PDF
Micro model	31/12/2017	15/06/2018	30/07/2018	French	PDF
Abridged model	31/12/2016	16/06/2017	25/07/2017	French	PDF
Abridged model	31/12/2015	17/06/2016	27/06/2016	French	PDF
Abridged model	31/12/2014	19/06/2015	22/06/2015	French	PDF
Abridged model	31/12/2013	20/06/2014	21/06/2014	French	PDF
Abridged model	31/12/2012	21/06/2013	24/06/2013	French	PDF
Abridged model	31/12/2011	15/06/2012	22/06/2012	French	PDF
Abridged model	31/12/2010	17/06/2011	20/06/2011	French	PDF
Abridged model	31/12/2009	18/06/2010	11/08/2010	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 31/12/2025 · 1 active · 2 ended

Active mandates

Gundula Dernedde

Manager

Active

Ended mandates

Gundula Dernedde

Administrator - manager · since 01 juillet 2008

Ended

Gundula Dernedde

Manager · since 01 juillet 2008

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates14/12/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE
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

2025
Annual accounts 202567,6 k €↑
2024
Annual accounts 202464,8 k €↑
2023
Annual accounts 202327,6 k €↓
2022
Annual accounts 202251,2 k €↓
2021
Annual accounts 202161,5 k €↑
2020
Annual accounts 202038,8 k €↓
2019
Annual accounts 201968,6 k €↑
2018
Annual accounts 201853,2 k €↑
2017
Annual accounts 201748,6 k €↑
2016
Annual accounts 201644,4 k €↓
2015
Annual accounts 201552,1 k €↑
2014
Annual accounts 201451 k €↓
2013
Annual accounts 201368,6 k €↑
2012
Annual accounts 201257,6 k €↑
2011
Annual accounts 201151,2 k €↑
2010
Annual accounts 201042,2 k €↓
2009
Annual accounts 200979,2 k €
29/09/2008
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

CABINET DERNEDDE

Overview

What does CABINET DERNEDDE do?

Trend over 17 financial years

Indicative valuation

Board of directors

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