ACTIVE

MEDERI

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

3,4 M €

-7.0% YoY

Gross margin

7,2 M €

+6.9% YoY

Equity

7,1 M €

+24.2% YoY

Workforce

30,7 ETP

+25.3% YoY

What does MEDERI do?

MEDERI is a Public limited company incorporated in 2003. Its main activity is: Activities of professional membership organisations. Its registered office is in Aalst. It employs on average 30,7 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0859.979.036

Incorporation

06/08/2003

Legal form

Public limited company

Registered office

Drie Sleutelsstraat 74
9300 Aalst · FlandreSee on map

Contributed capital

1 704 838,00 €

Latest accounts

31/12/2025

Average workforce

30,7 ETP

Activities (NACE)

94120Activities of professional membership organisations· main 94120Activities of professional membership organisations 82990Other business support service activities n.e.c.82990Other business support service activities n.e.c.

Joint committees (1)

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	7,2 M €	+6.9%	6,8 M €	+24.1%	5,5 M €	+74.3%	3,1 M €	+37.0%	2,3 M €	+5.3%	2,2 M €	+39.9%	1,6 M €	+17.0%	1,3 M €	+30.1%	1 M €	+15.7%	882,4 k €	+5.4%	837,4 k €	-8.1%	911,6 k €	+19.0%	766,3 k €	+24.4%	615,9 k €	+30.1%	473,4 k €	+48.1%	319,5 k €	+96.8%	162,3 k €	-4.7%	170,4 k €	+121%	77,3 k €	+212%	-69 k €
EBITDA	3,9 M €	-11.7%	4,4 M €	+20.4%	3,7 M €	+108%	1,8 M €	+59.9%	1,1 M €	+27.4%	868,9 k €	-4.8%	913 k €	+3.7%	880,2 k €	+10.2%	798,6 k €	+11.3%	717,5 k €	+43.5%	500,1 k €	-20.5%	628,7 k €	+14.3%	550,1 k €	+13.5%	484,8 k €	+9.9%	441,1 k €	+38.3%	319,1 k €	+97.2%	161,8 k €	+4.9%	154,3 k €	+2372%	-6,8 k €	+97.0%	-227,4 k €
Operating result	3,7 M €	-13.4%	4,3 M €	+21.5%	3,5 M €	+126%	1,6 M €	+59.9%	970,5 k €	+41.4%	686,3 k €	-11.4%	774,7 k €	-0.6%	779,7 k €	+12.1%	695,9 k €	+14.9%	605,5 k €	+119%	276,3 k €	-16.7%	331,9 k €	+12.3%	295,6 k €	-9.0%	325 k €	-20.5%	408,9 k €	+39.4%	293,3 k €	+151%	116,8 k €	+3.4%	113 k €	+345%	-46 k €	+82.7%	-266,1 k €
Net result	3,4 M €	-7.0%	3,7 M €	+24.0%	2,9 M €	+132%	1,3 M €	+14.3%	1,1 M €	+84.6%	601,7 k €	+37.8%	436,7 k €	+13.2%	385,9 k €	+53.9%	250,7 k €	-17.2%	302,7 k €	+177%	109,4 k €	-43.6%	194 k €	-7.0%	208,6 k €	-5.2%	220 k €	-45.3%	402,3 k €	+38.6%	290,3 k €	+154%	114,2 k €	+493%	19,3 k €	+124%	-80,5 k €	+71.9%	-286,4 k €
Balance sheet
Equity	7,1 M €	+24.2%	5,7 M €	+47.4%	3,9 M €	+31.8%	2,9 M €	+8.2%	2,7 M €	+8.3%	2,5 M €	+5.8%	2,4 M €	+5.5%	2,2 M €	+4.3%	2,2 M €	+31.3%	1,6 M €	-3.1%	1,7 M €	+2.9%	1,6 M €	+77.5%	925,9 k €	+9.6%	844,8 k €	+29.3%	653,4 k €	+59.2%	410,5 k €	+179%	147,1 k €	+208%	47,8 k €	+67.5%	28,6 k €	+112%	-242,2 k €
Total assets	10,6 M €	+30.2%	8,1 M €	+21.4%	6,7 M €	-3.5%	7 M €	+25.1%	5,6 M €	-7.7%	6 M €	+9.8%	5,5 M €	+9.3%	5 M €	+10.1%	4,6 M €	+1.3%	4,5 M €	+7.2%	4,2 M €	+5.2%	4 M €	+31.7%	3 M €	+20.9%	2,5 M €	+16.3%	2,2 M €	+48.7%	1,4 M €	+134%	620,3 k €	+74.3%	355,8 k €	-12.7%	407,4 k €	-11.9%	462,3 k €
Cash	3,3 M €	+29.5%	2,6 M €	+7.9%	2,4 M €	+17.8%	2 M €	+334%	462,5 k €	-48.2%	893,4 k €	-33.9%	1,4 M €	+49.0%	907,6 k €	-19.3%	1,1 M €	-10.9%	1,3 M €	+51.8%	832,2 k €	+63.8%	507,9 k €	+161%	194,6 k €	-51.8%	403,5 k €	-57.0%	939,3 k €	+70.2%	551,9 k €	+9950%	5,5 k €	-93.7%	87,8 k €	+416%	17 k €	-38.6%	27,7 k €
Debts	3,5 M €	+44.7%	2,4 M €	-13.8%	2,8 M €	-26.7%	3,9 M €	+42.4%	2,7 M €	-18.0%	3,3 M €	+16.0%	2,8 M €	+12.8%	2,5 M €	+17.7%	2,1 M €	-18.3%	2,6 M €	+15.5%	2,3 M €	-1.0%	2,3 M €	+11.4%	2,1 M €	+26.0%	1,6 M €	+9.2%	1,5 M €	+46.9%	1 M €	+123%	458,2 k €	+48.8%	308 k €	-18.7%	378,8 k €	-46.2%	704,5 k €
Other
Workforce	30,7 ETP	+25.3%	24,5 ETP	+23.1%	19,9 ETP	+22.8%	16,2 ETP	+7.3%	15,1 ETP	+45.2%	10,4 ETP	+16.9%	8,9 ETP	+17.1%	7,6 ETP	+85.4%	4,1 ETP	+13.9%	3,6 ETP	+63.6%	2,2 ETP	-43.6%	3,9 ETP	+25.8%	3,1 ETP	+19.2%	2,6 ETP	+225%	0,8 ETP		–		–		0,3 ETP	-85.0%	2,0 ETP	-28.6%	2,8 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 25 M€ and 50 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 6 active · 86 ended

Active mandates

Eco-systeem Thuisverpleging

Director · since 04 juin 2025 · 0780.363.317

Represented by Stefaan Noreilde

Active

i-mens

Director · since 04 juin 2025 · 0416.603.716

Represented by Karin Van Mossevelde

Active

i-mens Thuisverpleging

Director · since 04 juin 2025 · 0430.909.335

Represented by Florence Colpaert

Active

Zelfstandige Thuisverpleging i-mens

Director · since 04 juin 2025 · 0421.548.736

Represented by Jannie Hespel

Active

RAF BRONSELAER

Director · since 21 février 2022 · until 15 mai 2028 · 0875.796.469

Represented by Raf Bronselaer

Active

WILLCON

Managing director · since 21 février 2022 · until 15 mai 2028 · 0835.839.694

Represented by Willy VERTONGEN

Active

Ended mandates

Florence COLPAERT

Director · since 15 avril 2024

Ended

i-mens Thuisverpleging

Director · since 15 avril 2024 · 0430.909.335

Represented by Stefaan NOREILDE

Ended

Christian COLS

Director · since 21 février 2022 · until 19 décembre 2024

Ended

Christian COLS

Director · since 21 février 2022 · until 15 mai 2028

Ended

At this address

Other companies at this address

Company	CBE no.
de drie sleutels● Active	0744.984.150
FRIGEL● Bankrupt	0480.446.344
INFirmiers MOteurs pour la SAnté● Active	0898.647.887
Mederi verpleegregio Vlaams Gewest● Active	0884.431.350
MEDERI ZORGCONSORTIUM● Active	0541.991.854
Nederlandstalig Platform voor Thuisverpleegkundigen● Active	0768.429.347
Statera Care● Active	0768.365.803
STICHTING HERMAN VAN LOON● Active	0752.756.523
TDM3● Active	0505.984.662
Tricotal● Active	0400.327.017

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	28/05/2026	05/06/2025	24/06/2024	23/05/2023	23/05/2022	18/05/2021
General meeting	21/05/2026	04/06/2025	14/06/2024	15/05/2023	16/05/2022	17/05/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	21/05/2026	28/05/2026	Dutch	PDF
Abridged model	31/12/2024	04/06/2025	05/06/2025	Dutch	PDF
Abridged model	31/12/2023	14/06/2024	24/06/2024	Dutch	PDF
Abridged model	31/12/2022	15/05/2023	23/05/2023	Dutch	PDF
Abridged model	31/12/2021	16/05/2022	23/05/2022	Dutch	PDF
Abridged model	31/12/2020	17/05/2021	18/05/2021	Dutch	PDF
Abridged model	31/12/2019	18/05/2020	19/05/2020	Dutch	PDF
Abridged model	31/12/2018	20/05/2019	12/06/2019	Dutch	PDF
Abridged model	31/12/2017	15/05/2018	11/06/2018	Dutch	PDF
Abridged model	31/12/2016	15/05/2017	31/05/2017	Dutch	PDF
Abridged model	31/12/2015	17/05/2016	09/06/2016	Dutch	PDF
Abridged model	31/12/2014	18/05/2015	22/07/2015	Dutch	PDF
Abridged model	31/12/2013	19/05/2014	25/06/2014	Dutch	PDF
Abridged model	31/12/2012	13/05/2013	29/08/2013	Dutch	PDF
Abridged model	31/12/2011	21/05/2012	05/07/2012	Dutch	PDF
Abridged model	31/12/2010	16/05/2011	31/08/2011	Dutch	PDF
Abridged model	31/12/2009	17/05/2010	28/12/2010	Dutch	PDF
Abridged model	31/12/2008	18/05/2009	10/06/2009	Dutch	PDF
Abridged model	31/12/2007	09/06/2008	01/07/2008	Dutch	PDF
Abridged model	31/12/2006	17/07/2007	27/07/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 25 M€ and 50 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 · 6 active · 86 ended

Active mandates

Eco-systeem Thuisverpleging

Director · since 04 juin 2025 · 0780.363.317

Represented by Stefaan Noreilde

Active

i-mens

Director · since 04 juin 2025 · 0416.603.716

Represented by Karin Van Mossevelde

Active

i-mens Thuisverpleging

Director · since 04 juin 2025 · 0430.909.335

Represented by Florence Colpaert

Active

Zelfstandige Thuisverpleging i-mens

Director · since 04 juin 2025 · 0421.548.736

Represented by Jannie Hespel

Active

RAF BRONSELAER

Director · since 21 février 2022 · until 15 mai 2028 · 0875.796.469

Represented by Raf Bronselaer

Active

WILLCON

Managing director · since 21 février 2022 · until 15 mai 2028 · 0835.839.694

Represented by Willy VERTONGEN

Active

Ended mandates

Florence COLPAERT

Director · since 15 avril 2024

Ended

i-mens Thuisverpleging

Director · since 15 avril 2024 · 0430.909.335

Represented by Stefaan NOREILDE

Ended

Christian COLS

Director · since 21 février 2022 · until 19 décembre 2024

Ended

Christian COLS

Director · since 21 février 2022 · until 15 mai 2028

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates27/01/2026
ONTSLAGEN - BENOEMINGEN
PDF
Mandates04/02/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates25/09/2024
ONTSLAGEN - BENOEMINGEN
PDF
Mandates09/03/2022
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN
PDF
Mandates23/12/2021
ONTSLAGEN - BENOEMINGEN
PDF
Mandates27/08/2021
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates27/08/2020
ONTSLAGEN - BENOEMINGEN
PDF
Mandates10/02/2020
ONTSLAGEN - BENOEMINGEN
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 20253,4 M €↓
2024
Annual accounts 20243,7 M €↑
2023
Annual accounts 20232,9 M €↑
2022
Annual accounts 20221,3 M €↑
2021
Annual accounts 20211,1 M €↑
2020
Annual accounts 2020601,7 k €↑
2019
Annual accounts 2019436,7 k €↑
2018
Annual accounts 2018385,9 k €↑
2017
Annual accounts 2017250,7 k €↓
2016
Annual accounts 2016302,7 k €↑
2015
Annual accounts 2015109,4 k €↓
2014
Annual accounts 2014194 k €↓
2013
Annual accounts 2013208,6 k €↓
2012
Annual accounts 2012220 k €↓
2011
Annual accounts 2011402,3 k €↑
2010
Annual accounts 2010290,3 k €↑
2009
Annual accounts 2009114,2 k €↑
2008
Annual accounts 200819,3 k €↑
2007
Annual accounts 2007-80,5 k €↑
2006
Annual accounts 2006-286,4 k €
06/08/2003
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

MEDERI

Overview

What does MEDERI do?

Trend over 20 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