ACTIVE

MEDERCO

Export PDF

Financial year 2025 · Closed on 30/06/2025

Net result129 k €+4,6 %over 1 year
Gross margin159,4 k €+6,2 %over 1 year
Equity1,3 M €+10,9 %over 1 year

Identity

Source · BCE/KBO

MEDERCO is a Private limited company incorporated in 2003. Its registered office is in Beauraing.

Legal situation
Normal situation
BCE/KBO no. / VAT
BE 0861.257.060
Incorporation
23/10/2003
Legal form
Private limited company
Registered office
rue de Rochefort 112
5570 Beauraing · WallonieSee on map
Contributed capital
12 400,00 €
Latest accounts
30/06/2025
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA

Financials

Source · NBB, 19 filings

Trend over 19 financial years

20252024202320222021
Income statement
Gross margin159,4 k €150,1 k €149 k €141,5 k €180 k €
EBITDA156,1 k €148,5 k €147,6 k €140,6 k €176 k €
Operating result155,8 k €136,2 k €135,3 k €128 k €163,8 k €
Net result129 k €123,4 k €105,1 k €107,2 k €138,7 k €
Balance sheet
Equity1,3 M €1,2 M €1,1 M €958,8 k €851,6 k €
Total assets1,4 M €1,3 M €1,1 M €1 M €936,3 k €
Cash1,4 M €1,2 M €1,1 M €983,4 k €890,6 k €
Debts73,4 k €64,3 k €60,8 k €68,4 k €84,2 k €

Valuation

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€
See the valuation

Board of directors

Source · NBB, accounts to 30/06/2025

1 active · 2 ended

Active mandates

Joëlle HERCOT

Mandate

Active

Ended mandates

Joelle Hercot

Director · since 01 juillet 2003

Ended
Joelle Hercot

Manager · since 01 juillet 2003

Ended

Full financial information

Source · NBB
202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/07/202401/07/202301/07/202201/07/202101/07/202001/07/2019
Closing of the financial year30/06/202530/06/202430/06/202330/06/202230/06/202130/06/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date14/01/202622/01/202529/12/202315/12/202230/12/202124/12/2020
General meeting31/12/202521/01/202527/12/202314/12/202222/12/202116/12/2020
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls

Financial ratios

Source · NBB

Looking for more information about this company?

Try for 7 days

Annual accounts filings

Source · NBB, 19 filings
ModelClosingGeneral meetingFiledLanguageDocument
Micro model30/06/202531/12/202514/01/2026FrenchPDF
Micro model30/06/202421/01/202522/01/2025FrenchPDF
Micro model30/06/202327/12/202329/12/2023FrenchPDF
Micro model30/06/202214/12/202215/12/2022FrenchPDF
Micro model30/06/202122/12/202130/12/2021FrenchPDF
Micro model30/06/202016/12/202024/12/2020FrenchPDF
Micro model30/06/201920/12/201924/12/2019FrenchPDF
Micro model30/06/201806/11/201805/12/2018FrenchPDF
Micro model30/06/201707/11/201704/12/2017FrenchPDF
Abridged model30/06/201623/12/201603/01/2017FrenchPDF
Abridged model30/06/201523/12/201529/12/2015FrenchPDF
Abridged model30/06/201410/12/201422/12/2014FrenchPDF
Abridged model30/06/201306/12/201320/12/2013FrenchPDF
Abridged model30/06/201226/11/201221/12/2012FrenchPDF
Abridged model30/06/201123/11/201120/12/2011FrenchPDF
Abridged model30/06/201023/11/201017/12/2010FrenchPDF
Abridged model30/06/200923/11/200914/12/2009FrenchPDF
Abridged model30/06/200824/11/200822/12/2008FrenchPDF
Abridged model30/06/200728/11/200721/12/2007FrenchPDF

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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.

Board of directors

Source · NBB, accounts to 30/06/2025

1 active · 2 ended

Active mandates

Joëlle HERCOT

Mandate

Active

Ended mandates

Joelle Hercot

Director · since 01 juillet 2003

Ended
Joelle Hercot

Manager · since 01 juillet 2003

Ended

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette publications

Source · Belgian Official Gazette
  • Mandates14/09/2023
    MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
    PDF
  • Capital / shares25/01/2018
    CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …)
    PDF
  • Mandates07/01/2014
    CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
    PDF
  • Other16/01/2004
    DIVERS
    PDF
  • Other30/10/2003
    RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
    PDF

Similar companies

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

See the Business plan

Timeline

  1. 2025
    Annual accounts 2025129 k €↑
  2. 2024
    Annual accounts 2024123,4 k €↑
  3. 2023
    Annual accounts 2023105,1 k €↓
  4. 2022
    Annual accounts 2022107,2 k €↓
  5. 2021
    Annual accounts 2021138,7 k €↑
  6. 2020
    Annual accounts 2020111,5 k €↑
  7. 2019
    Annual accounts 201991,1 k €↑
  8. 2018
    Annual accounts 201882,3 k €↓
  9. 2017
    Annual accounts 2017106,8 k €↑
  10. 2016
    Annual accounts 201682,2 k €↓
  11. 2015
    Annual accounts 201590,1 k €↑
  12. 2014
    Annual accounts 201487,9 k €↓
  13. 2013
    Annual accounts 201389,8 k €↑
  14. 2012
    Annual accounts 201288,7 k €↑
  15. 2011
    Annual accounts 201182,3 k €↑
  16. 2010
    Annual accounts 201077,1 k €↑
  17. 2009
    Annual accounts 200971,8 k €↑
  18. 2008
    Annual accounts 200865,1 k €↑
  19. 2007
    Annual accounts 200759,9 k €
  20. 23/10/2003
    IncorporationPrivate limited company