NORMAL SITUATION

MACHAON

Export PDF
Financial year 2022 · closed on 21/10/2022
Net result
-10,8 k €
+75.5% YoY
Gross margin
-10 k €
+76.2% YoY
Equity
246 k €
-4.2% YoY

Company — Normal situation.

What does MACHAON do?

MACHAON is a company registered in Belgium.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0825.346.373
Legal form
Private company with limited liability
Contributed capital
12 400,00 €
Latest accounts
21/10/2022
Signals
Solid equity
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 13 financial years

2022202120202019201820172016201520142013201220112010
Income statement
Gross margin-10 k €-41,9 k €-60,2 k €264,3 k €136,5 k €25,3 k €18,4 k €54,5 k €32,6 k €22,8 k €146,9 k €46,8 k €36,2 k €
EBITDA-10,5 k €-42,7 k €-61,5 k €259,7 k €133,6 k €23 k €17 k €52,1 k €29,3 k €20,2 k €145 k €37,5 k €35 k €
Operating result-10,5 k €-43,4 k €-62,4 k €258,7 k €123,3 k €12,5 k €6,4 k €41,4 k €18,6 k €6,3 k €131,1 k €24,3 k €28,9 k €
Net result-10,8 k €-44 k €-62,9 k €182,9 k €82,9 k €5,4 k €2,6 k €18,8 k €16,5 k €2,3 k €85,2 k €13,2 k €17,4 k €
Balance sheet
Equity246 k €256,8 k €300,8 k €363,6 k €174,5 k €91,6 k €86,2 k €83,6 k €124,9 k €108,3 k €106 k €20,8 k €7,6 k €
Total assets246 k €259,3 k €329,5 k €461,5 k €769,4 k €112 k €100,2 k €140,4 k €139,3 k €134,4 k €191,8 k €95,6 k €82,1 k €
Cash207,2 k €255,6 k €326,2 k €451,7 k €764,2 k €56,3 k €37,7 k €66,5 k €64,3 k €70,5 k €84,2 k €10,1 k €8,4 k €
Debts0 €2,5 k €28,7 k €97,8 k €186,4 k €20,4 k €14 k €56,7 k €14,4 k €26 k €85,8 k €74,7 k €74,5 k €
Governance

Board of directors

Seen on filing of 21/10/2022 · 1 active · 4 ended

Active mandates

Emmanuelle STICHELMANS

Director · since 23 janvier 2015

Active

Ended mandates

Emmanuelle STICHELMANS

Manager · since 23 janvier 2015

Ended
Philippe WERY

Manager · since 23 avril 2011

Ended
Philippe Wery

Manager · since 23 avril 2010

Ended
Philippe WERY

Manager · since 23 avril 2010 · until 22 décembre 2019

Ended
Annual accounts

Full financial information

202220212020201920182017
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202201/01/202101/01/202001/01/201901/01/201801/01/2017
Closing of the financial year21/10/202231/12/202131/12/202031/12/201931/12/201831/12/2017
Length of the financial year10 months12 months12 months12 months12 months12 months
Filing date13/12/202230/05/202217/06/202130/06/202016/07/201909/04/2018
General meeting21/10/202221/05/202221/05/202125/05/202021/05/201930/03/2018
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

13 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model21/10/202221/10/202213/12/2022DutchPDF
Micro model31/12/202121/05/202230/05/2022DutchPDF
Micro model31/12/202021/05/202117/06/2021DutchPDF
Micro model31/12/201925/05/202030/06/2020DutchPDF
Micro model31/12/201821/05/201916/07/2019DutchPDF
Micro model31/12/201730/03/201809/04/2018DutchPDF
Micro model31/12/201622/05/201720/06/2017DutchPDF
Abridged model31/12/201521/05/201630/06/2016DutchPDF
Abridged model31/12/201421/05/201512/06/2015DutchPDF
Abridged model31/12/201321/05/201430/06/2014DutchPDF
Abridged model31/12/201221/05/201310/06/2013DutchPDF
Abridged model31/12/201130/03/201204/04/2012DutchPDF
Abridged model31/12/201021/05/201124/05/2011DutchPDF
Estimate

Indicative valuation

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 21/10/2022 · 1 active · 4 ended

Active mandates

Emmanuelle STICHELMANS

Director · since 23 janvier 2015

Active

Ended mandates

Emmanuelle STICHELMANS

Manager · since 23 janvier 2015

Ended
Philippe WERY

Manager · since 23 avril 2011

Ended
Philippe Wery

Manager · since 23 avril 2010

Ended
Philippe WERY

Manager · since 23 avril 2010 · until 22 décembre 2019

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Dissolution09/11/2022
    RUBRIEK EINDE (STOPZETTING, INTREKKING STOPZETTING, NIETIGHEID, GER. AK., GERECHTELIJKE REORGANISATIE, 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

Timeline

  1. 2022
    Annual accounts 2022-10,8 k €↑
  2. 2022
    Name changeMACHAON en liquidation
  3. 2021
    Annual accounts 2021-44 k €↑
  4. 2021
    Name changeMACHAON
  5. 2020
    Annual accounts 2020-62,9 k €↓
  6. 2019
    Annual accounts 2019182,9 k €↑
  7. 2018
    Annual accounts 201882,9 k €↑
  8. 2017
    Annual accounts 20175,4 k €↑
  9. 2016
    Annual accounts 20162,6 k €↓
  10. 2015
    Annual accounts 201518,8 k €↑
  11. 2014
    Annual accounts 201416,5 k €↑
  12. 2013
    Annual accounts 20132,3 k €↓
  13. 2012
    Annual accounts 201285,2 k €↑
  14. 2011
    Annual accounts 201113,2 k €↓
  15. 2010
    Annual accounts 201017,4 k €