ACTIVE

PHARMAGILLY

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

-26,7 k €

-179.4% YoY

Gross margin

120,2 k €

-11.1% YoY

Equity

188,6 k €

-12.4% YoY

Workforce

1,3 ETP

What does PHARMAGILLY do?

PHARMAGILLY is a Public limited company incorporated in 2003. Its main activity is: Dispensing chemist in specialised stores. Its registered office is in Charleroi. It employs on average 1,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0859.702.882

Incorporation

18/07/2003

Legal form

Public limited company

Registered office

Chaussée de Châtelet 274
6060 Charleroi · WallonieSee on map

Contributed capital

65 000,00 €

Latest accounts

31/12/2024

Average workforce

1,3 ETP

Activities (NACE)

47730Dispensing chemist in specialised stores· main 47730Dispensing chemist in specialised stores 52310Warehousing and support activities for transportation

Joint committees (1)

Signals

Low 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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	120,2 k €	-11.1%	135,2 k €	+2.1%	132,4 k €	-15.8%	157,3 k €	+6.4%	147,9 k €	+37.9%	107,3 k €	+16.7%	91,9 k €	-29.4%	130,2 k €	+12.9%	115,3 k €	-23.8%	151,4 k €	+8.2%	140 k €	-0.4%	140,6 k €	-3.5%	145,7 k €	-4.0%	151,8 k €	-1.0%	153,2 k €	+44.5%	106 k €	+41.7%	74,8 k €	-15.6%	88,7 k €	+12.9%	78,6 k €
EBITDA	27,6 k €	-73.5%	104,3 k €	+6.0%	98,4 k €	-4.1%	102,7 k €	+4.4%	98,3 k €	+12.3%	87,5 k €	+175%	31,8 k €	-34.5%	48,6 k €	-29.3%	68,7 k €	-29.3%	97,2 k €	+34.8%	72,1 k €	+1.2%	71,2 k €	-6.2%	75,9 k €	-15.4%	89,8 k €	+0.5%	89,3 k €	+99.4%	44,8 k €	+106%	21,7 k €	+388%	4,5 k €	+133%	-13,6 k €
Operating result	-21,5 k €	-140%	53,6 k €	+10.8%	48,4 k €	+18.9%	40,7 k €	+8.2%	37,6 k €	+40.1%	26,8 k €	+227%	-21,1 k €	-182%	25,6 k €	-62.6%	68,5 k €	-28.0%	95,1 k €	+35.9%	70 k €	+1.9%	68,7 k €	-7.4%	74,2 k €	-1.7%	75,5 k €	-0.1%	75,5 k €	+164%	28,6 k €	+571%	4,3 k €	+963%	-494 €	+97.7%	-21 k €
Net result	-26,7 k €	-179%	33,6 k €	+24.3%	27 k €	+26.7%	21,3 k €	-14.8%	25,1 k €	+76.4%	14,2 k €	+147%	-30 k €	-239%	21,6 k €	-52.0%	45 k €	-28.1%	62,6 k €	+31.7%	47,6 k €	+1.7%	46,8 k €	-13.2%	53,8 k €	-10.7%	60,3 k €	+28.2%	47 k €	+137%	19,8 k €	+5218%	373 €	+305%	-182 €	+98.8%	-15,4 k €
Balance sheet
Equity	188,6 k €	-12.4%	215,3 k €	+18.5%	181,7 k €	+17.5%	154,7 k €	+16.0%	133,3 k €	+23.1%	108,3 k €	+15.1%	94,1 k €	-24.2%	124,1 k €	+0.5%	123,5 k €	+57.4%	78,5 k €	+0.0%	78,5 k €	+0.0%	78,4 k €	+0.0%	78,4 k €	0.0%	78,4 k €	0.0%	78,4 k €	+39.0%	56,4 k €	+54.3%	36,6 k €	+0.3%	36,4 k €	-0.5%	36,6 k €
Total assets	717 k €	-9.6%	793,5 k €	-5.6%	840,3 k €	-2.7%	863,4 k €	-4.1%	900,1 k €	-4.9%	946 k €	-7.2%	1 M €	+59.6%	638,5 k €	+244%	185,6 k €	-19.3%	230 k €	+6.2%	216,5 k €	-11.3%	244 k €	-22.7%	315,7 k €	+20.3%	262,3 k €	+20.5%	217,6 k €	+19.2%	182,6 k €	-3.8%	189,8 k €	+17.1%	162,1 k €	+0.9%	160,6 k €
Cash	5,1 k €	-89.1%	46,6 k €	-52.9%	99 k €	+22.2%	81 k €	+2.8%	78,8 k €	+1.0%	78 k €	-53.6%	168,2 k €	+200%	56 k €	-39.3%	92,2 k €	-22.2%	118,6 k €	+1.2%	117,2 k €	-17.2%	141,6 k €	-34.0%	214,4 k €	+123%	96 k €	+8.4%	88,5 k €	+126%	39,2 k €	+24.6%	31,5 k €	-49.7%	62,5 k €	+14.8%	54,5 k €
Debts	528,4 k €	-6.8%	567,2 k €	-12.4%	647,6 k €	-7.6%	701,2 k €	-7.7%	759,4 k €	-8.5%	830,1 k €	-10.0%	921,8 k €	+79.3%	514,2 k €	+758%	60 k €	-59.6%	148,5 k €	+10.1%	134,9 k €	-16.1%	160,7 k €	-30.4%	230,8 k €	+29.1%	178,8 k €	+32.7%	134,7 k €	+25.8%	107,1 k €	+20.6%	88,8 k €	-6.4%	94,9 k €	-21.1%	120,3 k €
Other
Workforce	1,3 ETP		–		–		–		–		–		–		–		–		1,4 ETP	-17.6%	1,7 ETP	0.0%	1,7 ETP	0.0%	1,7 ETP	0.0%	1,7 ETP	0.0%	1,7 ETP	0.0%	1,7 ETP	+6.2%	1,6 ETP	+60.0%	1,0 ETP	-66.7%	3,0 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 · 1 active · 31 ended

Active mandates

Pirot - Grosjean Management

Director · since 22 décembre 2016 · until 30 juin 2028 · 0645.818.872

Represented by Pirot ELEONOR

Active

Ended mandates

Eleonor PIROT

Managing director · since 22 décembre 2016 · until 22 décembre 2022

Ended

Pirot - Grosjean Management

Director · since 22 décembre 2016 · until 22 décembre 2022 · 0645.818.872

Represented by Eleonor PIROT

Ended

Pirot - Grosjean Management

Director · since 22 décembre 2016 · until 22 décembre 2022 · 0645.818.872

Represented by Eleonor PIROT

Ended

Bernard LEDOUX

Director · since 10 décembre 2013 · until 22 décembre 2016

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Micro model	Micro model	Micro model	Micro model	Micro 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	25/09/2025	30/08/2024	30/08/2023	16/08/2023	22/11/2021	30/11/2020
General meeting	23/09/2025	28/06/2024	22/08/2023	18/07/2023	30/06/2021	08/09/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	23/09/2025	25/09/2025	French	PDF
Micro model	31/12/2023	28/06/2024	30/08/2024	French	PDF
Micro model	31/12/2022	22/08/2023	30/08/2023	French	PDF
Micro model	31/12/2021	18/07/2023	16/08/2023	French	PDF
Micro model	31/12/2020	30/06/2021	22/11/2021	French	PDF
Micro model	31/12/2019	08/09/2020	30/11/2020	French	PDF
Micro model	31/12/2018	28/06/2019	28/10/2019	French	PDF
Micro model	31/12/2017	29/06/2018	28/09/2018	French	PDF
Micro model	31/12/2016	30/06/2017	20/07/2017	French	PDF
Abridged model	31/12/2015	04/06/2016	01/07/2016	French	PDF
Abridged model	31/12/2014	06/06/2015	21/08/2015	French	PDF
Abridged model	31/12/2013	07/06/2014	21/08/2014	French	PDF
Abridged model	31/12/2012	01/06/2013	21/08/2013	French	PDF
Abridged model	31/12/2011	02/06/2012	22/08/2012	French	PDF
Abridged model	31/12/2010	04/06/2011	08/08/2011	French	PDF
Abridged model	31/12/2009	06/05/2010	10/08/2010	French	PDF
Abridged model	31/12/2008	06/06/2009	06/08/2009	French	PDF
Abridged model	31/12/2007	07/06/2008	08/08/2008	French	PDF
Abridged model	31/12/2006	02/06/2007	25/07/2007	French	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 · 1 active · 31 ended

Active mandates

Pirot - Grosjean Management

Director · since 22 décembre 2016 · until 30 juin 2028 · 0645.818.872

Represented by Pirot ELEONOR

Active

Ended mandates

Eleonor PIROT

Managing director · since 22 décembre 2016 · until 22 décembre 2022

Ended

Pirot - Grosjean Management

Director · since 22 décembre 2016 · until 22 décembre 2022 · 0645.818.872

Represented by Eleonor PIROT

Ended

Pirot - Grosjean Management

Director · since 22 décembre 2016 · until 22 décembre 2022 · 0645.818.872

Represented by Eleonor PIROT

Ended

Bernard LEDOUX

Director · since 10 décembre 2013 · until 22 décembre 2016

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates15/05/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates16/01/2014
DEMISSIONS, NOMINATIONS
PDF
Mandates24/08/2010
DEMISSIONS, NOMINATIONS
PDF
Mandates25/02/2008
DEMISSIONS, NOMINATIONS
PDF
Mandates06/02/2006
DEMISSIONS, NOMINATIONS
PDF
Mandates06/02/2006
DEMISSIONS, NOMINATIONS
PDF
Other28/07/2003
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

2024
Annual accounts 2024-26,7 k €↓
2023
Annual accounts 202333,6 k €↑
2022
Annual accounts 202227 k €↑
2021
Annual accounts 202121,3 k €↓
2020
Annual accounts 202025,1 k €↑
2019
Annual accounts 201914,2 k €↑
2018
Annual accounts 2018-30 k €↓
2017
Annual accounts 201721,6 k €↓
2016
Annual accounts 201645 k €↓
2015
Annual accounts 201562,6 k €↑
2014
Annual accounts 201447,6 k €↑
2013
Annual accounts 201346,8 k €↓
2012
Annual accounts 201253,8 k €↓
2011
Annual accounts 201160,3 k €↑
2010
Annual accounts 201047 k €↑
2009
Annual accounts 200919,8 k €↑
2008
Annual accounts 2008373 €↑
2007
Annual accounts 2007-182 €↑
2006
Annual accounts 2006-15,4 k €
18/07/2003
IncorporationPublic 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

PHARMAGILLY

Overview

What does PHARMAGILLY do?

Trend over 19 financial years

Indicative valuation

Board of directors

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