Pharmacie Eliot-Maisin
0825.843.746 · rovalta.com · 26/09/2026
NORMAL SITUATION
Pharmacie Eliot-Maisin
Company — Normal situation.
Financial year 2021 · Closed on 31/12/2021
Net result45,8 k €-10,7 %over 1 year
Gross margin308,1 k €-2,4 %over 1 year
Equity66,6 k €+220,1 %over 1 year
Workforce3,9 ETP+11,4 %over 1 year
Overview
Identity
Source · BCE/KBOPharmacie Eliot-Maisin is a company registered in Belgium. It employs on average 3,9 ETP workers (FTE).
- Legal situation
- Normal situation
- BCE/KBO no. / VAT
- BE 0825.843.746
- Legal form
- Private company with limited liability
- Contributed capital
- 18 600,00 €
- Latest accounts
- 31/12/2021
- Average workforce
- 3,9 ETP
Joint committees (1)
- 313
Signals
ProfitablePositive cashflowPositive EBITDAHealthy social debts
Financials
Source · NBB, 12 filingsTrend over 12 financial years
| 2021 | 2020 | 2019 | 2018 | 2017 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||
| Gross margin | 308,1 k € | -2.4% | 315,8 k € | -0.0% | 316 k € | +28.4% | 246 k € | +46.9% | 167,5 k € |
| EBITDA | 107,9 k € | -15.2% | 127,3 k € | +16.5% | 109,2 k € | +47.6% | 74 k € | +1.6% | 72,8 k € |
| Operating result | 70,6 k € | +4.7% | 67,5 k € | +349% | 15 k € | +175% | -20,2 k € | +4.1% | -21 k € |
| Net result | 45,8 k € | -10.7% | 51,3 k € | +1254% | 3,8 k € | +113% | -30,1 k € | -116% | 185,8 k € |
| Balance sheet | |||||||||
| Equity | 66,6 k € | +220% | 20,8 k € | -74.2% | 80,5 k € | +4.9% | 76,7 k € | -28.2% | 106,8 k € |
| Total assets | 415,6 k € | -6.5% | 444,5 k € | -5.3% | 469,3 k € | -7.9% | 509,4 k € | -14.3% | 594,3 k € |
| Cash | 82,4 k € | +9.5% | 75,3 k € | +117% | 34,6 k € | +188% | 12 k € | -57.7% | 28,4 k € |
| Debts | 349 k € | -17.6% | 423,7 k € | +9.0% | 388,8 k € | -10.1% | 432,7 k € | -11.2% | 487,1 k € |
| Other | |||||||||
| Workforce | 3,9 ETP | +11.4% | 3,5 ETP | 0.0% | 3,5 ETP | 0.0% | 3,5 ETP | +106% | 1,7 ETP |
Board of directors
Source · NBB, accounts to 31/12/20211 active · 10 ended
Active mandates
Financials
Full financial information
Source · NBB| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Micro model |
| Start of the financial year | 01/01/2021 | 01/01/2020 | 01/01/2019 | 01/01/2018 | 01/01/2017 | 01/01/2016 |
| Closing of the financial year | 31/12/2021 | 31/12/2020 | 31/12/2019 | 31/12/2018 | 31/12/2017 | 31/12/2016 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 28/06/2022 | 27/07/2021 | 29/06/2020 | 20/05/2019 | 27/08/2018 | 14/06/2017 |
| General meeting | 30/05/2022 | 30/04/2021 | 24/04/2020 | 26/04/2019 | 27/04/2018 | 28/04/2017 |
| 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 |
Financial ratios
Source · NBBLooking for more information about this company?
Try for freeAnnual accounts filings
Source · NBB, 12 filings| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2021 | 30/05/2022 | 28/06/2022 | French | |
| Abridged model | 31/12/2020 | 30/04/2021 | 27/07/2021 | French | |
| Abridged model | 31/12/2019 | 24/04/2020 | 29/06/2020 | French | |
| Abridged model | 31/12/2018 | 26/04/2019 | 20/05/2019 | French | |
| Abridged model | 31/12/2017 | 27/04/2018 | 27/08/2018 | French | |
| Micro model | 31/12/2016 | 28/04/2017 | 14/06/2017 | French | |
| Abridged model | 31/12/2015 | 29/04/2016 | 03/05/2016 | French | |
| Abridged model | 31/12/2014 | 24/04/2015 | 04/05/2015 | French | |
| Abridged model | 31/12/2013 | 25/04/2014 | 02/05/2014 | French | |
| Abridged model | 31/12/2012 | 26/04/2013 | 26/04/2013 | French | |
| Abridged model | 31/12/2011 | 27/04/2012 | 09/07/2012 | French | |
| Abridged model | 31/12/2010 | 29/04/2011 | 05/05/2011 | French |
Valuation
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.
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
Board of directors
Source · NBB, accounts to 31/12/20211 active · 10 ended
Active mandates
Ownership and network
Looking for more information about this company?
Try for freePublications
Belgian Official Gazette publications
Source · Belgian Official Gazette- Dissolution20/09/2022RUBRIQUE FIN (CESSATION, ANNULATION CESSATION, NULLITE, CONC, REORGANISATION JUDICIAIRE, ETC...) - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
- Restructuring21/06/2022RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
- Mandates06/01/2022DEMISSIONS, NOMINATIONS
- Mandates27/09/2017SIEGE SOCIAL - ADRESSE AUTRE QUE SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
- Capital / shares09/09/2010CAPITAL, ACTIONS
- Other14/05/2010RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
Similar companies
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2021Annual accounts 202145,8 k €↓
- 2020Annual accounts 202051,3 k €↑
- 2019Annual accounts 20193,8 k €↑
- 2018Annual accounts 2018-30,1 k €↓
- 2017Annual accounts 2017185,8 k €↑
- 2016Annual accounts 201628,5 k €↑
- 2015Annual accounts 201519 k €↑
- 2014Annual accounts 201410,1 k €↑
- 2013Annual accounts 20131 k €↓
- 2012Annual accounts 20121,7 k €↓
- 2011Annual accounts 201119,8 k €↑
- 2010Annual accounts 20108,4 k €