ACTIVE

BEIRNAERT VG

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

18,9 k €

+74.9% YoY

Gross margin

59,3 k €

+32.9% YoY

Equity

119 k €

+18.9% YoY

What does BEIRNAERT VG do?

BEIRNAERT VG is a Private limited company incorporated in 2009. Its main activity is: Dispensing chemist in specialised stores. Its registered office is in Destelbergen.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0810.774.302

Incorporation

30/03/2009

Legal form

Private limited company

Registered office

Tramstraat(HEU) 63
9070 Destelbergen · FlandreSee on map

Contributed capital

28 286,07 €

Latest accounts

31/12/2024

Activities (NACE)

47730Dispensing chemist in specialised stores· main 47730Dispensing chemist in specialised stores

Joint committees (1)

Signals

ProfitablePositive 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 16 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009
Income statement
Gross margin	59,3 k €	+32.9%	44,6 k €	+183%	15,7 k €	-96.5%	446,9 k €	-28.8%	628,1 k €	+14.6%	547,9 k €	-2.9%	564,4 k €	+11.3%	507,1 k €	-11.1%	570,3 k €	-1.2%	577,4 k €	+9.6%	526,8 k €	+4.4%	504,6 k €	+47.9%	341,3 k €	+8.3%	315,2 k €	-9.6%	348,5 k €	+33.7%	260,6 k €
EBITDA	54,7 k €	+32.7%	41,2 k €	+162%	15,7 k €	-10.2%	17,5 k €	-90.7%	188 k €	+32.3%	142,2 k €	-12.3%	162,1 k €	+7.4%	150,9 k €	-26.8%	206,1 k €	-8.9%	226,1 k €	+16.2%	194,5 k €	+11.4%	174,7 k €	+92.2%	90,9 k €	-34.8%	139,5 k €	-19.8%	174 k €	+22.3%	142,2 k €
Operating result	31 k €	+76.2%	17,6 k €	+169%	6,5 k €	+129%	-22,6 k €	-115%	150,7 k €	+75.5%	85,9 k €	+51.4%	56,7 k €	+22.6%	46,3 k €	-49.2%	91,1 k €	-18.1%	111,2 k €	+60.9%	69,1 k €	+52.1%	45,4 k €	+210%	-41,5 k €	-167%	61,6 k €	-37.9%	99,1 k €	+13.1%	87,6 k €
Net result	18,9 k €	+74.9%	10,8 k €	+134%	4,6 k €	+111%	-42,7 k €	-141%	103,2 k €	+124%	46 k €	+61.7%	28,5 k €	+24.5%	22,9 k €	-55.8%	51,7 k €	-16.3%	61,7 k €	+96.7%	31,4 k €	+505%	5,2 k €	+107%	-78,3 k €	+57.9%	-185,9 k €	-414%	59,3 k €	+10.4%	53,7 k €
Balance sheet
Equity	119 k €	+18.9%	100,1 k €	+66.8%	60 k €	-77.7%	268,7 k €	-13.7%	311,4 k €	+45.1%	214,6 k €	+27.3%	168,6 k €	+20.3%	140,1 k €	+19.5%	117,3 k €	+78.8%	65,6 k €	+1606%	3,8 k €	+114%	-27,6 k €	+15.8%	-32,7 k €	-172%	45,6 k €	-77.6%	204 k €	+41.0%	144,7 k €
Total assets	615,6 k €	-3.8%	639,9 k €	+55.8%	410,6 k €	-66.1%	1,2 M €	+9.7%	1,1 M €	-6.5%	1,2 M €	-1.0%	1,2 M €	-4.2%	1,2 M €	-3.2%	1,3 M €	-7.0%	1,4 M €	-3.4%	1,4 M €	-6.3%	1,5 M €	-6.2%	1,6 M €	+36.8%	1,2 M €	+7.0%	1,1 M €	-1.5%	1,1 M €
Cash	9,1 k €	+76.6%	5,2 k €		–		123,6 k €	+50.9%	81,9 k €	-41.4%	139,7 k €	+42.6%	97,9 k €	+43.4%	68,3 k €	-3.9%	71,1 k €	-3.3%	73,5 k €	-8.8%	80,6 k €	-30.1%	115,3 k €	+89.8%	60,8 k €	-58.0%	144,8 k €	-0.6%	145,6 k €	+53.6%	94,8 k €
Debts	496,5 k €	-8.0%	539,8 k €	+54.0%	350,6 k €	-62.3%	929,4 k €	+19.3%	778,9 k €	-18.5%	955,7 k €	-5.7%	1 M €	-7.3%	1,1 M €	-6.2%	1,2 M €	-10.4%	1,3 M €	-8.5%	1,4 M €	-8.2%	1,5 M €	-4.7%	1,6 M €	+49.6%	1,1 M €	+23.0%	883,6 k €	-8.3%	963,3 k €
Other
Workforce	–		–		–		6,3 ETP	-4.5%	6,6 ETP	+6.5%	6,2 ETP	-3.1%	6,4 ETP	0.0%	6,4 ETP	-7.2%	6,9 ETP	+1.5%	6,8 ETP	0.0%	6,8 ETP	+11.5%	6,1 ETP	+19.6%	5,1 ETP	+15.9%	4,4 ETP	+29.4%	3,4 ETP	+36.0%	2,5 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 2 active · 3 ended

Active mandates

Johan Beirnaert

Director

Active

Katrien Delagaye

Director

Active

Ended mandates

Johan Beirnaert

Manager

Ended

Katrien Delagaye

Manager

Ended

SUYS INVEST

Manager · 0837.143.058

Represented by Serge Suys

Ended

At this address

Other companies at this address

Company	CBE no.
Beirnaert Farma● Active	0795.390.102
Groep Beirnaert● Active	0798.160.837

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	14/11/2025	26/09/2024	01/09/2023	20/07/2022	31/01/2022	10/11/2020
General meeting	30/06/2025	28/06/2024	30/06/2023	30/06/2022	31/12/2021	09/10/2020
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

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	30/06/2025	14/11/2025	Dutch	PDF
Abridged model	31/12/2023	28/06/2024	26/09/2024	Dutch	PDF
Abridged model	31/12/2022	30/06/2023	01/09/2023	Dutch	PDF
Abridged model	31/12/2021	30/06/2022	20/07/2022	Dutch	PDF
Abridged model	31/12/2020	31/12/2021	31/01/2022	Dutch	PDF
Abridged model	31/12/2019	09/10/2020	10/11/2020	Dutch	PDF
Abridged model	31/12/2018	29/06/2019	14/08/2019	Dutch	PDF
Abridged model	31/12/2017	30/06/2018	20/07/2018	Dutch	PDF
Abridged model	31/12/2016	30/06/2017	30/08/2017	Dutch	PDF
Abridged model	31/12/2015	30/06/2016	31/08/2016	Dutch	PDF
Abridged model	31/12/2014	30/06/2015	28/08/2015	Dutch	PDF
Abridged model	31/12/2013	30/06/2014	18/07/2014	Dutch	PDF
Abridged model	31/12/2012	29/06/2013	17/07/2013	Dutch	PDF
Abridged model	31/12/2011	30/06/2012	12/07/2012	Dutch	PDF
Abridged model	31/12/2010	30/06/2011	22/07/2011	Dutch	PDF
Abridged model	31/12/2009	30/06/2010	04/08/2010	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 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 31/12/2024 · 2 active · 3 ended

Active mandates

Johan Beirnaert

Director

Active

Katrien Delagaye

Director

Active

Ended mandates

Johan Beirnaert

Manager

Ended

Katrien Delagaye

Manager

Ended

SUYS INVEST

Manager · 0837.143.058

Represented by Serge Suys

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Restructuring31/08/2023
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Restructuring23/05/2023
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Restructuring05/01/2023
BENAMING - DOEL - WIJZIGING RECHTSVORM - RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Restructuring17/11/2022
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Mandates03/06/2015
ONTSLAGEN - BENOEMINGEN
PDF
Mandates29/07/2011
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Capital / shares09/11/2010
KAPITAAL - AANDELEN
PDF
Other07/04/2009
RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
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

2024
Annual accounts 202418,9 k €↑
2023
Annual accounts 202310,8 k €↑
2022
Annual accounts 20224,6 k €↑
2022
Name changeBeirnaert VG
2021
Annual accounts 2021-42,7 k €↓
2021
Name changeBeirnaert Farma
2020
Annual accounts 2020103,2 k €↑
2019
Annual accounts 201946 k €↑
2018
Annual accounts 201828,5 k €↑
2017
Annual accounts 201722,9 k €↓
2016
Annual accounts 201651,7 k €↓
2015
Annual accounts 201561,7 k €↑
2014
Annual accounts 201431,4 k €↑
2013
Annual accounts 20135,2 k €↑
2012
Annual accounts 2012-78,3 k €↑
2011
Annual accounts 2011-185,9 k €↓
2010
Annual accounts 201059,3 k €↑
2009
Annual accounts 200953,7 k €
30/03/2009
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

BEIRNAERT VG

Overview

What does BEIRNAERT VG do?

Trend over 16 financial years

Indicative valuation

Board of directors

Other companies at this address

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