MEDIPN
0809.373.146 · rovalta.com · 23/09/2026
ACTIVE
MEDIPN
Financial year 2023 · closed on 31/12/2023
Net result
47,6 €
-98.2% YoY
Gross margin
17,4 k €
+8.4% YoY
Equity
79,3 k €
+0.1% YoY
Overview
What does MEDIPN do?
MEDIPN is a Private company with limited liability incorporated in 2009. Its registered office is in Etterbeek.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0809.373.146
Incorporation
27/01/2009
Legal form
Private company with limited liability
Registered office
Rue de Tervaete 36
1040 Etterbeek · BruxellesSee on map
1040 Etterbeek · BruxellesSee on map
Contributed capital
12 400,00 €
Latest accounts
31/12/2023
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 15 financial years
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||
| Gross margin | 17,4 k € | +8.4% | 16,1 k € | -71.4% | 56,2 k € | +30.5% | 43 k € | +88.1% | 22,9 k € | +23.9% | 18,5 k € | +63.6% | 11,3 k € | -30.8% | 16,3 k € | +79.4% | 9,1 k € | +56.3% | 5,8 k € | -33.4% | 8,7 k € | -48.0% | 16,8 k € | +183% | 5,9 k € | +229% | -4,6 k € | -270% | 2,7 k € |
| EBITDA | 15,6 k € | +8.0% | 14,4 k € | -73.6% | 54,5 k € | +38.5% | 39,3 k € | +115% | 18,3 k € | +7.4% | 17 k € | +77.8% | 9,6 k € | -35.1% | 14,7 k € | +112% | 6,9 k € | +89.2% | 3,7 k € | -46.5% | 6,9 k € | -55.0% | 15,3 k € | +221% | 4,8 k € | +196% | -5 k € | -314% | 2,3 k € |
| Operating result | 4,5 k € | +60.0% | 2,8 k € | -93.4% | 43 k € | +56.4% | 27,5 k € | +253% | 7,8 k € | -44.4% | 14 k € | +105% | 6,8 k € | -52.3% | 14,3 k € | +118% | 6,6 k € | +99.0% | 3,3 k € | -47.3% | 6,3 k € | -36.7% | 9,9 k € | +4410% | -230,1 € | +97.7% | -9,9 k € | -345% | -2,2 k € |
| Net result | 47,6 € | -98.2% | 2,7 k € | -89.2% | 25 k € | +46.7% | 17,1 k € | +370% | 3,6 k € | -58.8% | 8,8 k € | +116% | 4,1 k € | -35.4% | 6,3 k € | +178% | 2,3 k € | +923% | -276,4 € | -111% | 2,6 k € | -73.1% | 9,7 k € | +1240% | -851,4 € | +92.0% | -10,7 k € | -200% | -3,6 k € |
| Balance sheet | |||||||||||||||||||||||||||||
| Equity | 79,3 k € | +0.1% | 79,2 k € | +3.5% | 76,5 k € | +48.6% | 51,5 k € | +49.5% | 34,5 k € | +11.8% | 30,8 k € | +40.0% | 22 k € | +22.8% | 17,9 k € | +54.4% | 11,6 k € | +24.4% | 9,3 k € | -2.9% | 9,6 k € | +37.3% | 7 k € | +358% | -2,7 k € | -45.8% | -1,9 k € | -121% | 8,8 k € |
| Total assets | 99,9 k € | -18.3% | 122,2 k € | +1.9% | 119,9 k € | +14.8% | 104,4 k € | +13.6% | 91,9 k € | +114% | 42,9 k € | +47.9% | 29 k € | -4.8% | 30,5 k € | +50.4% | 20,3 k € | +41.5% | 14,3 k € | +18.2% | 12,1 k € | +5.4% | 11,5 k € | -46.2% | 21,3 k € | -1.5% | 21,7 k € | -35.7% | 33,7 k € |
| Cash | 40,9 k € | -25.0% | 54,5 k € | +35.8% | 40,1 k € | -3.2% | 41,4 k € | +44.7% | 28,6 k € | +64.5% | 17,4 k € | +763% | 2 k € | -77.1% | 8,8 k € | -42.5% | 15,3 k € | +66.7% | 9,2 k € | +54.3% | 6 k € | +1.2% | 5,9 k € | -50.3% | 11,8 k € | +99.9% | 5,9 k € | -60.1% | 14,8 k € |
| Debts | 20,6 k € | -26.4% | 28 k € | -27.1% | 38,3 k € | -23.5% | 50,1 k € | -1.8% | 51 k € | +530% | 8,1 k € | +170% | 3 k € | -64.9% | 8,5 k € | +83.9% | 4,6 k € | +55.7% | 3 k € | +490% | 505,5 € | -79.7% | 2,5 k € | -89.6% | 24,1 k € | +2.2% | 23,5 k € | -5.3% | 24,8 k € |
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2023 · 1 active
Active mandates
PHILIPPE NICAISE
ActiveAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
FRANPHI● Active | 0435.677.280 |
Financials
Annual accounts
Full financial information
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro model |
| Start of the financial year | 01/01/2023 | 01/01/2022 | 01/01/2021 | 01/01/2020 | 01/01/2019 | 01/01/2018 |
| Closing of the financial year | 31/12/2023 | 31/12/2022 | 31/12/2021 | 31/12/2020 | 31/12/2019 | 31/12/2018 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 31/10/2024 | 30/11/2023 | 28/08/2022 | 31/10/2021 | 30/11/2020 | 30/12/2019 |
| General meeting | 31/08/2024 | 15/09/2023 | 28/08/2022 | 30/09/2021 | 30/10/2020 | 31/08/2019 |
| 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 daysFilings
Annual accounts filings
15 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2023 | 31/08/2024 | 31/10/2024 | French | |
| Micro model | 31/12/2022 | 15/09/2023 | 30/11/2023 | French | |
| Micro model | 31/12/2021 | 28/08/2022 | 28/08/2022 | French | |
| Micro model | 31/12/2020 | 30/09/2021 | 31/10/2021 | French | |
| Micro model | 31/12/2019 | 30/10/2020 | 30/11/2020 | French | |
| Micro model | 31/12/2018 | 31/08/2019 | 30/12/2019 | French | |
| Micro model | 31/12/2017 | 31/08/2018 | 31/10/2018 | French | |
| Micro model | 31/12/2016 | 31/08/2017 | 29/12/2017 | French | |
| Abridged model | 31/12/2015 | 31/08/2016 | 17/11/2016 | French | |
| Abridged model | 31/12/2014 | 31/08/2015 | 31/12/2015 | French | |
| Abridged model | 31/12/2013 | 31/08/2014 | 31/12/2014 | French | |
| Abridged model | 31/12/2012 | 31/08/2013 | 31/12/2013 | French | |
| Abridged model | 31/12/2011 | 15/12/2012 | 31/12/2012 | French | |
| Abridged model | 31/12/2010 | 17/06/2011 | 27/12/2011 | French | |
| Abridged model | 31/12/2009 | 18/06/2010 | 02/11/2010 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 100 k€ and 250 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2023 · 1 active
Active mandates
PHILIPPE NICAISE
ActiveShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Other05/02/2009RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2023Annual accounts 202347,6 €↓
- 2022Annual accounts 20222,7 k €↓
- 2021Annual accounts 202125 k €↑
- 2020Annual accounts 202017,1 k €↑
- 2019Annual accounts 20193,6 k €↓
- 2018Annual accounts 20188,8 k €↑
- 2017Annual accounts 20174,1 k €↓
- 2016Annual accounts 20166,3 k €↑
- 2015Annual accounts 20152,3 k €↑
- 2014Annual accounts 2014-276,4 €↓
- 2013Annual accounts 20132,6 k €↓
- 2012Annual accounts 20129,7 k €↑
- 2011Annual accounts 2011-851,4 €↑
- 2010Annual accounts 2010-10,7 k €↓
- 2009Annual accounts 2009-3,6 k €
- 27/01/2009IncorporationPrivate company with limited liability