ACTIVE

MEDISPHERE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

907,2 k €

+54.4% YoY

Gross margin

1,6 M €

+39.1% YoY

Equity

3,6 M €

+19.1% YoY

Workforce

4,8 ETP

+50.0% YoY

What does MEDISPHERE do?

MEDISPHERE is a Private limited company incorporated in 2010. Its registered office is in Hamois. It employs on average 4,8 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0824.094.578

Incorporation

19/03/2010

Legal form

Private limited company

Registered office

Rue de la Croix Limont,Emptinne 8
5363 Hamois · WallonieSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Average workforce

4,8 ETP

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 16 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010
Income statement
Gross margin	1,6 M €	+39.1%	1,2 M €	+8.5%	1,1 M €	+18.6%	912,8 k €	-22.7%	1,2 M €	+80.9%	652,4 k €	+7.0%	609,8 k €	-28.8%	856,3 k €	+11.0%	771,2 k €	+62.6%	474,3 k €	+46.3%	324,2 k €	+91.1%	169,7 k €	+24.6%	136,2 k €	+11.5%	122,1 k €	+454%	22 k €	+77.1%	12,4 k €
EBITDA	1,4 M €	+41.1%	958,1 k €	+8.9%	879,9 k €	+23.5%	712,4 k €	-26.0%	962,7 k €	+135%	410 k €	+16.4%	352,3 k €	-45.2%	643 k €	+9.6%	586,8 k €	+67.9%	349,5 k €	+59.7%	218,8 k €	+79.8%	121,7 k €	+11.3%	109,4 k €	+13.6%	96,3 k €	+526%	15,4 k €	+23.7%	12,4 k €
Operating result	1,1 M €	+45.1%	788,1 k €	+8.0%	730 k €	+13.5%	643,2 k €	-28.3%	896,4 k €	+163%	340,9 k €	+24.9%	273 k €	-51.1%	557,8 k €	+8.5%	514,1 k €	+80.1%	285,5 k €	+77.1%	161,2 k €	+133%	69,3 k €	-22.8%	89,8 k €	+3.9%	86,5 k €	+528%	13,8 k €	+19.2%	11,6 k €
Net result	907,2 k €	+54.4%	587,5 k €	+10.6%	531,5 k €	-3.8%	552,3 k €	-15.8%	656 k €	+156%	256 k €	+42.3%	179,8 k €	-51.8%	373,5 k €	+16.3%	321,2 k €	+83.0%	175,5 k €	+83.5%	95,6 k €	+103%	47,1 k €	-26.7%	64,2 k €	+3.3%	62,2 k €	+792%	7 k €	+12.2%	6,2 k €
Balance sheet
Equity	3,6 M €	+19.1%	3 M €	+19.6%	2,5 M €	+21.1%	2,1 M €	+28.4%	1,6 M €	+53.3%	1,1 M €	+23.0%	858,6 k €	+11.6%	769,1 k €	+58.3%	486 k €	+90.5%	255,1 k €	+50.1%	169,9 k €	+7.6%	157,9 k €	-1.5%	160,3 k €	+55.6%	103 k €	+224%	31,8 k €	+28.1%	24,8 k €
Total assets	6 M €	+10.6%	5,5 M €	+3.7%	5,3 M €	+1.7%	5,2 M €	+75.1%	3 M €	+15.6%	2,6 M €	+28.5%	2 M €	-10.3%	2,2 M €	+35.8%	1,6 M €	+22.3%	1,3 M €	+19.2%	1,1 M €	+4.1%	1,1 M €	+255%	302,8 k €	+46.4%	206,9 k €	+107%	99,9 k €	+14.9%	87 k €
Cash	1,2 M €	+26.2%	936,7 k €	+84.7%	507,2 k €	-61.7%	1,3 M €	+30.8%	1 M €	-5.8%	1,1 M €	+59.5%	673,9 k €	-13.6%	780 k €	+112%	368,5 k €	+44.5%	255 k €	+90.2%	134 k €	-8.5%	146,5 k €	-4.0%	152,6 k €	+51.2%	101 k €	+86.5%	54,2 k €	+74.3%	31,1 k €
Debts	2,4 M €	+0.3%	2,4 M €	-10.7%	2,7 M €	-11.5%	3,1 M €	+134%	1,3 M €	-11.1%	1,5 M €	+32.9%	1,1 M €	-22.3%	1,4 M €	+26.2%	1,1 M €	+6.0%	1,1 M €	+13.5%	946,6 k €	+3.2%	917,4 k €	+552%	140,6 k €	+37.0%	102,7 k €	+53.0%	67,1 k €	+8.3%	61,9 k €
Other
Workforce	4,8 ETP	+50.0%	3,2 ETP	-15.8%	3,8 ETP	+8.6%	3,5 ETP	-20.5%	4,4 ETP	-27.9%	6,1 ETP	-15.3%	7,2 ETP	-1.4%	7,3 ETP	+19.7%	6,1 ETP	+48.8%	4,1 ETP	+20.6%	3,4 ETP	+88.9%	1,8 ETP	+38.5%	1,3 ETP	+30.0%	1,0 ETP	+66.7%	0,6 ETP		–

Estimate

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 8 ended

Active mandates

FOXLEX

Director · 0792.343.213

Represented by Sébastien MOLITOR

Active

PHARMACIE MOLITOR-MEIRLAEN

Director · 0876.905.635

Represented by Michaël MOLITOR

Active

Ended mandates

FOXLEX

Director · since 01 novembre 2022 · 0792.343.213

Represented by Sébastien MOLITOR

Ended

PHARMACIE MOLITOR-MEIRLAEN

Manager · since 17 mars 2010 · 0876.905.635

Represented by Michaël MOLITOR

Ended

Sébastien MOLITOR

Manager · since 17 mars 2010

Ended

PHARMACIE MOLITOR-MEIRLAEN

Manager · 0876.905.635

Represented by Michaël MOLITOR

Ended

At this address

Other companies at this address

Company	CBE no.
SANACURE● Active	0701.968.115

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	28/08/2026	30/08/2025	30/08/2024	31/08/2023	29/08/2022	27/08/2021
General meeting	31/07/2026	31/07/2025	31/07/2024	31/07/2023	31/07/2022	31/07/2021
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

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	31/07/2026	28/08/2026	French	PDF
Abridged model	31/12/2024	31/07/2025	30/08/2025	French	PDF
Abridged model	31/12/2023	31/07/2024	30/08/2024	French	PDF
Abridged model	31/12/2022	31/07/2023	31/08/2023	French	PDF
Abridged model	31/12/2021	31/07/2022	29/08/2022	French	PDF
Abridged model	31/12/2020	31/07/2021	27/08/2021	French	PDF
Abridged model	31/12/2019	25/08/2020	21/10/2020	French	PDF
Abridged model	31/12/2018	31/07/2019	29/08/2019	French	PDF
Abridged model	31/12/2017	28/08/2018	30/08/2018	French	PDF
Abridged model	31/12/2016	31/08/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	31/07/2016	25/08/2016	French	PDF
Abridged model	31/12/2014	24/07/2015	30/07/2015	French	PDF
Abridged model	31/12/2013	31/07/2014	04/08/2014	French	PDF
Abridged model	31/12/2012	31/07/2013	12/08/2013	French	PDF
Abridged model	31/12/2011	25/05/2012	31/05/2012	French	PDF
Abridged model	31/12/2010	18/07/2011	28/07/2011	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 5 M€ and 10 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 · 2 active · 8 ended

Active mandates

FOXLEX

Director · 0792.343.213

Represented by Sébastien MOLITOR

Active

PHARMACIE MOLITOR-MEIRLAEN

Director · 0876.905.635

Represented by Michaël MOLITOR

Active

Ended mandates

FOXLEX

Director · since 01 novembre 2022 · 0792.343.213

Represented by Sébastien MOLITOR

Ended

PHARMACIE MOLITOR-MEIRLAEN

Manager · since 17 mars 2010 · 0876.905.635

Represented by Michaël MOLITOR

Ended

Sébastien MOLITOR

Manager · since 17 mars 2010

Ended

PHARMACIE MOLITOR-MEIRLAEN

Manager · 0876.905.635

Represented by Michaël MOLITOR

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates23/11/2022
OBJET - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE
PDF
Registered office02/12/2014
SIEGE SOCIAL
PDF
Other17/04/2014
OBJET
PDF
Other31/03/2010
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

2025
Annual accounts 2025907,2 k €↑
2024
Annual accounts 2024587,5 k €↑
2023
Annual accounts 2023531,5 k €↓
2022
Annual accounts 2022552,3 k €↓
2021
Annual accounts 2021656 k €↑
2020
Annual accounts 2020256 k €↑
2019
Annual accounts 2019179,8 k €↓
2018
Annual accounts 2018373,5 k €↑
2017
Annual accounts 2017321,2 k €↑
2016
Annual accounts 2016175,5 k €↑
2015
Annual accounts 201595,6 k €↑
2014
Annual accounts 201447,1 k €↓
2013
Annual accounts 201364,2 k €↑
2012
Annual accounts 201262,2 k €↑
2011
Annual accounts 20117 k €↑
2010
Annual accounts 20106,2 k €
19/03/2010
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

MEDISPHERE

Overview

What does MEDISPHERE 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