DERMOPHYSIO
0861.634.172 · rovalta.com · 22/09/2026
ACTIVE
DERMOPHYSIO
Financial year 2025 · closed on 31/12/2025
Net result
31,1 k €
-0.4% YoY
Gross margin
134,2 k €
-7.5% YoY
Equity
281,8 k €
+12.4% YoY
Overview
What does DERMOPHYSIO do?
DERMOPHYSIO is a Private company with limited liability incorporated in 2003. Its main activity is: Sports activities and amusement and recreation activities. Its registered office is in Etterbeek.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0861.634.172
Incorporation
14/11/2003
Legal form
Private company with limited liability
Registered office
Avenue de Tervueren 95
1040 Etterbeek · BruxellesSee on map
1040 Etterbeek · BruxellesSee on map
Contributed capital
18 200,00 €
Latest accounts
31/12/2025
Activities (NACE)
Signals
ProfitableSolid equityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
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 | 134,2 k € | -7.5% | 145 k € | -7.2% | 156,2 k € | +3.3% | 151,3 k € | -16.0% | 180,1 k € | +1.6% | 177,3 k € | +39.5% | 127,1 k € | -32.9% | 189,5 k € | +63.8% | 115,7 k € | -9.5% | 127,9 k € | -24.6% | 169,6 k € | +13.0% | 150,1 k € | +5.5% | 142,2 k € | +29.3% | 110 k € | +164% | 41,7 k € | -20.3% | 52,3 k € | +38.9% | 37,7 k € | -10.6% | 42,2 k € | +23.5% | 34,1 k € | -13.5% | 39,4 k € |
| EBITDA | 127,4 k € | -9.8% | 141,3 k € | -7.4% | 152,6 k € | +3.3% | 147,8 k € | -16.5% | 177,1 k € | +0.6% | 176 k € | +46.6% | 120,1 k € | -35.8% | 187,2 k € | +66.3% | 112,6 k € | -7.7% | 121,9 k € | -11.0% | 137,1 k € | +13.2% | 121,1 k € | +8.2% | 111,8 k € | +39.8% | 80 k € | +495% | 13,4 k € | -56.3% | 30,8 k € | -16.7% | 36,9 k € | -10.9% | 41,4 k € | +24.3% | 33,3 k € | -11.7% | 37,8 k € |
| Operating result | 55,9 k € | -9.7% | 62 k € | +93.0% | 32,1 k € | -28.4% | 44,9 k € | +28.1% | 35 k € | -25.1% | 46,8 k € | +275% | 12,5 k € | -85.2% | 83,9 k € | +3013% | 2,7 k € | -91.6% | 32,3 k € | -38.9% | 52,8 k € | -0.4% | 53 k € | -14.3% | 61,8 k € | +122% | 27,9 k € | +261% | -17,4 k € | -158% | -6,7 k € | -284% | 3,7 k € | -33.5% | 5,5 k € | +24.5% | 4,4 k € | -46.8% | 8,4 k € |
| Net result | 31,1 k € | -0.4% | 31,2 k € | +230% | 9,5 k € | -55.9% | 21,5 k € | +33.6% | 16,1 k € | +27.1% | 12,6 k € | +317% | -5,8 k € | -111% | 51 k € | +379% | -18,3 k € | -274% | 10,5 k € | -59.7% | 26 k € | -13.1% | 29,9 k € | -33.3% | 44,9 k € | +136% | 19 k € | +375% | -6,9 k € | +43.1% | -12,2 k € | -1505% | -758,2 € | +59.4% | -1,9 k € | -850% | 249 € | -88.1% | 2,1 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 281,8 k € | +12.4% | 250,7 k € | +14.2% | 219,5 k € | +4.5% | 210 k € | +11.4% | 188,6 k € | +9.3% | 172,5 k € | +7.9% | 159,9 k € | -3.5% | 165,7 k € | +44.5% | 114,7 k € | -13.8% | 133 k € | +8.6% | 122,5 k € | +27.0% | 96,4 k € | +45.0% | 66,5 k € | +207% | 21,6 k € | +729% | 2,6 k € | -72.6% | 9,5 k € | -56.1% | 21,7 k € | -3.4% | 22,5 k € | -7.7% | 24,3 k € | +1.0% | 24,1 k € |
| Total assets | 777,9 k € | -9.0% | 854,8 k € | +4.7% | 816,6 k € | -10.9% | 916,1 k € | +1.2% | 905,6 k € | -7.6% | 980,5 k € | -7.4% | 1,1 M € | +49.4% | 709,2 k € | -7.2% | 764,3 k € | +11.8% | 683,6 k € | -8.9% | 750,5 k € | +93.0% | 388,8 k € | +36.3% | 285,2 k € | +14.8% | 248,4 k € | +62.0% | 153,4 k € | +71.4% | 89,5 k € | -9.2% | 98,5 k € | -13.0% | 113,3 k € | +28.8% | 87,9 k € | -19.5% | 109,2 k € |
| Cash | – | 10,3 k € | – | – | 5,9 k € | -61.7% | 15,5 k € | +505% | 2,6 k € | -78.1% | 11,7 k € | – | – | – | 19,1 k € | – | 6,1 k € | +176% | 2,2 k € | -59.1% | 5,4 k € | +34721% | 15,5 € | -99.2% | 2 k € | – | – | ||||||||||||
| Debts | 496,1 k € | -17.9% | 604,1 k € | +1.2% | 597,1 k € | -15.4% | 706 k € | -1.5% | 717 k € | -11.3% | 808 k € | -10.2% | 899,5 k € | +65.5% | 543,5 k € | -16.3% | 649,7 k € | +18.0% | 550,6 k € | -12.2% | 627,3 k € | +116% | 290,6 k € | +34.4% | 216,2 k € | -4.7% | 226,7 k € | +50.4% | 150,8 k € | +88.5% | 80 k € | +4.1% | 76,8 k € | -15.4% | 90,8 k € | +42.8% | 63,6 k € | -25.1% | 84,9 k € |
| Other | |||||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | 1,0 ETP | 0.0% | 1,0 ETP | 0.0% | 1,0 ETP | 0.0% | 1,0 ETP | -23.1% | 1,3 ETP | +85.7% | 0,7 ETP | – | – | – | – | ||||||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 2 ended
Active mandates
Tamer Yildiz
ActiveEnded mandates
Tamer Yildiz
EndedTamer YILDIZ
EndedFinancials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro 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 | 11/08/2026 | 01/09/2025 | 30/08/2024 | 14/03/2024 | 11/07/2023 | 29/07/2021 |
| General meeting | 30/06/2026 | 30/06/2025 | 30/06/2024 | 30/06/2023 | 30/06/2022 | 30/06/2021 |
| 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 daysFilings
Annual accounts filings
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 30/06/2026 | 11/08/2026 | French | |
| Micro model | 31/12/2024 | 30/06/2025 | 01/09/2025 | French | |
| Micro model | 31/12/2023 | 30/06/2024 | 30/08/2024 | French | |
| Micro model | 31/12/2022 | 30/06/2023 | 14/03/2024 | French | |
| Micro model | 31/12/2021 | 30/06/2022 | 11/07/2023 | French | |
| Micro model | 31/12/2020 | 30/06/2021 | 29/07/2021 | French | |
| Micro model | 31/12/2019 | 30/06/2020 | 13/08/2020 | French | |
| Micro model | 31/12/2018 | 30/06/2019 | 31/07/2019 | French | |
| Micro model | 31/12/2017 | 30/06/2018 | 03/10/2018 | French | |
| Micro model | 31/12/2016 | 30/06/2017 | 23/11/2017 | French | |
| Abridged model | 31/12/2015 | 30/06/2016 | 16/08/2016 | French | |
| Abridged model | 31/12/2014 | 16/06/2015 | 17/06/2015 | French | |
| Abridged model | 31/12/2013 | 30/06/2014 | 13/05/2015 | French | |
| Abridged model | 31/12/2012 | 30/06/2013 | 29/08/2013 | French | |
| Abridged model | 31/12/2011 | 30/06/2012 | 30/08/2012 | French | |
| Abridged model | 31/12/2010 | 27/05/2011 | 19/08/2011 | French | |
| Abridged model | 31/12/2009 | 28/05/2010 | 20/08/2010 | French | |
| Abridged model | 31/12/2008 | 29/05/2009 | 31/08/2009 | French | |
| Abridged model | 31/12/2007 | 30/05/2008 | 22/08/2008 | French | |
| Abridged model | 31/12/2006 | 15/06/2007 | 07/01/2008 | French |
Valuation
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.
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
Governance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 2 ended
Active mandates
Tamer Yildiz
ActiveEnded mandates
Tamer Yildiz
EndedTamer YILDIZ
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 202531,1 k €↓
- 2024Annual accounts 202431,2 k €↑
- 2023Annual accounts 20239,5 k €↓
- 2022Annual accounts 202221,5 k €↑
- 2021Annual accounts 202116,1 k €↑
- 2020Annual accounts 202012,6 k €↑
- 2019Annual accounts 2019-5,8 k €↓
- 2018Annual accounts 201851 k €↑
- 2017Annual accounts 2017-18,3 k €↓
- 2016Annual accounts 201610,5 k €↓
- 2015Annual accounts 201526 k €↓
- 2014Annual accounts 201429,9 k €↓
- 2013Annual accounts 201344,9 k €↑
- 2012Annual accounts 201219 k €↑
- 2011Annual accounts 2011-6,9 k €↑
- 2010Annual accounts 2010-12,2 k €↓
- 2009Annual accounts 2009-758,2 €↑
- 2008Annual accounts 2008-1,9 k €↓
- 2007Annual accounts 2007249 €↓
- 2006Annual accounts 20062,1 k €
- 14/11/2003IncorporationPrivate company with limited liability