ACTIVE

HERMEDIA (SRL)

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
92 k €
+37.1% YoY
Gross margin
124 k €
+29.7% YoY
Equity
135,9 k €
-35.0% YoY

What does HERMEDIA do?

HERMEDIA is a Private limited company incorporated in 2009. Its main activity is: Agents involved in the sale of a variety of goods. Its registered office is in Braine-l'Alleud.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0820.118.469
Incorporation
23/10/2009
Legal form
Private limited company
Registered office
Dr du Triage Bruyère 47
1420 Braine-l'Alleud · WallonieSee on map
Contributed capital
8 200,00 €
Latest accounts
31/12/2025
Activities (NACE)
46190Agents involved in the sale of a variety of goods· main46190Agents involved in the sale of a variety of goods70200Management consultancy activities70220Business and other management consultancy activities
Signals
ProfitableLow 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 15 financial years

202520242023202220212020201920182017201620152014201320122011
Income statement
Gross margin124 k €95,6 k €93 k €75,9 k €21,3 k €-4,4 k €7,9 k €77,1 k €354,7 k €60,7 k €20,2 k €48 k €15,2 k €156,9 k €101,9 k €
EBITDA119,5 k €93,2 k €83 k €73,1 k €18,3 k €3,4 k €2,5 k €31,5 k €194,3 k €59,5 k €19,1 k €43,7 k €11,6 k €12,3 k €27,6 k €
Operating result116,9 k €91,4 k €82 k €72,9 k €2,3 k €-13,2 k €-14,6 k €18 k €67,7 k €57,7 k €12,9 k €33,9 k €6,8 k €7,8 k €21,5 k €
Net result92 k €67,1 k €57,5 k €55,9 k €-2,1 k €-13,2 k €-16 k €-9,6 k €8 k €19 k €-3,5 k €20,1 k €-191,5 €4,6 k €13,1 k €
Balance sheet
Equity135,9 k €209 k €141,9 k €84,4 k €28,4 k €30,5 k €43,7 k €59,7 k €69,4 k €61,4 k €42,3 k €45,8 k €25,7 k €25,9 k €21,3 k €
Total assets527,2 k €409 k €351,7 k €275,3 k €199,1 k €178,7 k €303,2 k €604,5 k €583,6 k €1 M €1,2 M €825,4 k €292,2 k €338,5 k €120,4 k €
Cash138 k €91,6 k €250,1 k €177,6 k €114,4 k €113,6 k €219,3 k €514,9 k €113,7 k €198,3 k €78,9 k €60,9 k €116,4 k €202,9 k €101 k €
Debts273,6 k €79,5 k €88,4 k €73,4 k €53,1 k €30,6 k €129,9 k €400,8 k €370,2 k €748,6 k €912,5 k €564 k €50,8 k €96,9 k €27,4 k €
Other
Workforce––––––1,0 ETP1,0 ETP1,0 ETP––––––
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 · 5 active · 6 ended

Active mandates

Victoria HERTOGS

Director · since 19 juin 2023

Active
Frédéric HERTOGS

Director · since 01 janvier 2022

Active
Nathalie CALINGART

Director · since 10 juillet 2019

Active
Coralie HERTOGS

Director · since 05 août 2016

Active
Eliott HERTOGS

Director · since 05 août 2016

Active

Ended mandates

Nathalie CALINGART

Manager · since 10 juillet 2019

Ended
Coralie HERTOGS

Manager · since 05 août 2016

Ended
Eliott HERTOGS

Manager · since 05 août 2016

Ended
Nathalie CALLINGAERT

Manager · since 08 novembre 2012 · until 05 août 2016

Ended
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro 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 date01/03/202602/07/202517/06/202415/05/202321/03/202206/04/2021
General meeting25/02/202611/06/202512/06/202403/05/202307/03/202228/03/2021
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

15 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202525/02/202601/03/2026FrenchPDF
Micro model31/12/202411/06/202502/07/2025FrenchPDF
Micro model31/12/202312/06/202417/06/2024FrenchPDF
Micro model31/12/202203/05/202315/05/2023FrenchPDF
Abridged model31/12/202107/03/202221/03/2022FrenchPDF
Abridged model31/12/202028/03/202106/04/2021FrenchPDF
Abridged model31/12/201908/04/202022/06/2020FrenchPDF
Abridged model31/12/201823/06/201905/08/2019FrenchPDF
Abridged model31/12/201717/03/201819/03/2018FrenchPDF
Abridged model31/03/201605/08/201608/08/2016FrenchPDF
Abridged model31/03/201525/04/201504/05/2015FrenchPDF
Abridged model31/03/201410/09/201426/09/2014FrenchPDF
Abridged model31/03/201311/09/201313/09/2013FrenchPDF
Abridged model31/03/201212/09/201228/09/2012FrenchPDF
Abridged model31/03/201114/09/201128/09/2011FrenchPDF
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 · 5 active · 6 ended

Active mandates

Victoria HERTOGS

Director · since 19 juin 2023

Active
Frédéric HERTOGS

Director · since 01 janvier 2022

Active
Nathalie CALINGART

Director · since 10 juillet 2019

Active
Coralie HERTOGS

Director · since 05 août 2016

Active
Eliott HERTOGS

Director · since 05 août 2016

Active

Ended mandates

Nathalie CALINGART

Manager · since 10 juillet 2019

Ended
Coralie HERTOGS

Manager · since 05 août 2016

Ended
Eliott HERTOGS

Manager · since 05 août 2016

Ended
Nathalie CALLINGAERT

Manager · since 08 novembre 2012 · until 05 août 2016

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates04/07/2023
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - DIVERS - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates23/12/2021
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates18/02/2020
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates12/07/2019
    DEMISSIONS, NOMINATIONS
    PDF
  • Other19/04/2017
    ASSEMBLEE GENERALE - ANNEE COMPTABLE
    PDF
  • Mandates02/09/2016
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates02/03/2012
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates28/11/2011
    DEMISSIONS, NOMINATIONS
    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 202592 k €↑
  2. 2024
    Annual accounts 202467,1 k €↑
  3. 2023
    Annual accounts 202357,5 k €↑
  4. 2022
    Annual accounts 202255,9 k €↑
  5. 2021
    Annual accounts 2021-2,1 k €↑
  6. 2020
    Annual accounts 2020-13,2 k €↑
  7. 2019
    Annual accounts 2019-16 k €↓
  8. 2018
    Annual accounts 2018-9,6 k €↓
  9. 2017
    Annual accounts 20178 k €↓
  10. 2016
    Annual accounts 201619 k €↑
  11. 2015
    Annual accounts 2015-3,5 k €↓
  12. 2014
    Annual accounts 201420,1 k €↑
  13. 2013
    Annual accounts 2013-191,5 €↓
  14. 2012
    Annual accounts 20124,6 k €↓
  15. 2011
    Annual accounts 201113,1 k €
  16. 23/10/2009
    IncorporationPrivate limited company