ACTIVE

MEDIAN.E

Export PDF

Financial year 2022 · closed on 31/12/2022

Net result

5,4 k €

-49.3% YoY

Gross margin

32,8 k €

+53.8% YoY

Equity

156,8 k €

+3.6% YoY

What does MEDIAN.E do?

MEDIAN.E is a Public limited company incorporated in 2003. Its registered office is in Braine-le-Château.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0859.782.660

Incorporation

25/07/2003

Legal form

Public limited company

Registered office

Rue Charles Herman 9
1440 Braine-le-Château · WallonieSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2022

Contacts

1 public detail availableLog in to view

Signals

ProfitableSolid equityLow 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 17 financial years

	2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	32,8 k €	+53.8%	21,3 k €	-37.8%	34,2 k €	+329%	8 k €	+304%	-3,9 k €	-115%	26,2 k €	+346%	-10,7 k €	-1218%	956 €	+115%	-6,4 k €	-108%	75,1 k €	+90.7%	39,4 k €	+68.3%	23,4 k €	-35.1%	36,1 k €	-26.9%	49,3 k €	+0.3%	49,2 k €	+6.3%	46,3 k €	+75.8%	26,3 k €
EBITDA	19,7 k €	-7.5%	21,3 k €	-37.8%	34,2 k €	+329%	8 k €	+304%	-3,9 k €	-115%	26,1 k €	+344%	-10,7 k €	+48.8%	-20,9 k €	+4.0%	-21,7 k €	-136%	60,2 k €	+145%	24,6 k €	+77.3%	13,8 k €	-57.6%	32,6 k €	-33.8%	49,3 k €	+19.5%	41,3 k €	+19.1%	34,7 k €	+50.0%	23,1 k €
Operating result	17,1 k €	-8.6%	18,7 k €	-40.3%	31,2 k €	+381%	6,5 k €	+170%	-9,3 k €	-150%	18,7 k €	+201%	-18,6 k €	+37.0%	-29,5 k €	+4.8%	-31 k €	-161%	50,9 k €	+191%	17,5 k €	+99.1%	8,8 k €	-58.5%	21,1 k €	-41.9%	36,4 k €	+40.2%	25,9 k €	+124%	11,6 k €	+502%	-2,9 k €
Net result	5,4 k €	-49.3%	10,7 k €	-47.9%	20,5 k €	+258%	5,7 k €	+158%	-9,9 k €	-156%	17,7 k €	+193%	-19,1 k €	-122%	-8,6 k €	+62.0%	-22,7 k €	-168%	33,2 k €	+193%	11,3 k €	+105%	5,5 k €	-59.7%	13,7 k €	-32.4%	20,2 k €	+25.6%	16,1 k €	+199%	5,4 k €	+163%	-8,6 k €
Balance sheet
Equity	156,8 k €	+3.6%	151,4 k €	+7.6%	140,7 k €	+17.0%	120,3 k €	+5.0%	114,5 k €	-7.9%	124,4 k €	+16.6%	106,7 k €	-15.2%	125,8 k €	-6.4%	134,4 k €	-14.4%	157,1 k €	+26.8%	123,9 k €	+10.1%	112,6 k €	+5.1%	107,1 k €	+14.6%	93,4 k €	+27.6%	73,2 k €	+28.2%	57,1 k €	+10.4%	51,7 k €
Total assets	178,5 k €	+11.7%	159,9 k €	+5.3%	151,9 k €	+24.4%	122,1 k €	+6.3%	114,8 k €	-7.9%	124,6 k €	+16.7%	106,8 k €	-18.0%	130,3 k €	-11.8%	147,7 k €	-10.7%	165,4 k €	+18.2%	139,9 k €	+20.0%	116,7 k €	+7.4%	108,6 k €	-2.8%	111,7 k €	+10.0%	101,6 k €	+7.9%	94,1 k €	-10.1%	104,7 k €
Cash	55,3 k €	+138%	23,2 k €	-33.6%	34,9 k €	+446%	6,4 k €	+280%	1,7 k €	-65.5%	4,9 k €	-24.7%	6,5 k €	-41.2%	11 k €	-33.7%	16,6 k €	-63.4%	45,3 k €	+59.3%	28,5 k €	+475%	5 k €	+26.4%	3,9 k €	-74.4%	15,3 k €	+333%	3,5 k €		–		–
Debts	21,7 k €	+156%	8,5 k €	-24.1%	11,2 k €	+511%	1,8 k €	+558%	277 €	+14.0%	243 €	+167%	91 €	-98.0%	4,5 k €	-66.3%	13,3 k €	+60.3%	8,3 k €	-48.3%	16 k €	+2529%	610 €	-60.2%	1,5 k €	-91.6%	18,3 k €	-35.4%	28,4 k €	-23.4%	37 k €	-30.1%	53 k €
Other
Workforce	–		–		–		–		–		–		–		0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP	0.0%	0,5 ETP		–		0,1 ETP	-80.0%	0,5 ETP	+25.0%	0,4 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2022 · 2 active · 3 ended

Active mandates

Damien Willem

Managing director · since 31 juillet 2009

Active

Paule Willem

Director · since 31 juillet 2009

Active

Ended mandates

Damien Willem

Managing director · since 01 juillet 2003 · until 31 juillet 2009

Ended

Etienne Willem

Director · since 01 juillet 2003 · until 31 juillet 2009

Ended

Paule Willem

Director · since 01 juillet 2003 · until 31 juillet 2009

Ended

Annual accounts

Full financial information

	2022	2021	2020	2019	2018	2017
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/01/2022	01/01/2021	01/01/2020	01/01/2019	01/01/2018	01/01/2017
Closing of the financial year	31/12/2022	31/12/2021	31/12/2020	31/12/2019	31/12/2018	31/12/2017
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	02/10/2023	23/09/2022	30/08/2021	18/08/2020	29/08/2019	30/09/2018
General meeting	12/05/2023	13/05/2022	14/05/2021	08/05/2020	07/06/2019	17/09/2018
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2022	12/05/2023	02/10/2023	French	PDF
Micro model	31/12/2021	13/05/2022	23/09/2022	French	PDF
Micro model	31/12/2020	14/05/2021	30/08/2021	French	PDF
Micro model	31/12/2019	08/05/2020	18/08/2020	French	PDF
Micro model	31/12/2018	07/06/2019	29/08/2019	French	PDF
Micro model	31/12/2017	17/09/2018	30/09/2018	French	PDF
Micro model	31/12/2016	27/12/2017	28/12/2017	French	PDF
Abridged model	31/12/2015	07/09/2016	15/12/2016	French	PDF
Abridged model	31/12/2014	16/09/2015	25/09/2015	French	PDF
Abridged model	31/12/2013	30/09/2014	12/12/2014	French	PDF
Abridged model	31/12/2012	07/06/2013	29/11/2013	French	PDF
Abridged model	31/12/2011	05/11/2012	28/02/2013	French	PDF
Abridged model	31/12/2010	18/11/2011	31/12/2011	French	PDF
Abridged model	31/12/2009	29/07/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	25/03/2009	25/08/2009	French	PDF
Abridged model	31/12/2007	24/07/2008	25/08/2008	French	PDF
Abridged model	31/12/2006	30/06/2007	24/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 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 31/12/2022 · 2 active · 3 ended

Active mandates

Damien Willem

Managing director · since 31 juillet 2009

Active

Paule Willem

Director · since 31 juillet 2009

Active

Ended mandates

Damien Willem

Managing director · since 01 juillet 2003 · until 31 juillet 2009

Ended

Etienne Willem

Director · since 01 juillet 2003 · until 31 juillet 2009

Ended

Paule Willem

Director · since 01 juillet 2003 · until 31 juillet 2009

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Competition

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

2022
Annual accounts 20225,4 k €↓
2021
Annual accounts 202110,7 k €↓
2020
Annual accounts 202020,5 k €↑
2019
Annual accounts 20195,7 k €↑
2018
Annual accounts 2018-9,9 k €↓
2017
Annual accounts 201717,7 k €↑
2016
Annual accounts 2016-19,1 k €↓
2015
Annual accounts 2015-8,6 k €↑
2014
Annual accounts 2014-22,7 k €↓
2013
Annual accounts 201333,2 k €↑
2012
Annual accounts 201211,3 k €↑
2011
Annual accounts 20115,5 k €↓
2010
Annual accounts 201013,7 k €↓
2009
Annual accounts 200920,2 k €↑
2008
Annual accounts 200816,1 k €↑
2007
Annual accounts 20075,4 k €↑
2006
Annual accounts 2006-8,6 k €
25/07/2003
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

MEDIAN.E

Overview

What does MEDIAN.E do?

Trend over 17 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

Similar companies

Similar companies

Timeline