ACTIVE

RECIPE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-82,4 k €

-10.8% YoY

Gross margin

167,3 k €

+14.1% YoY

Equity

219,7 k €

-27.3% YoY

Workforce

3,3 ETP

-2.9% YoY

What does RECIPE do?

RECIPE is a Private company with limited liability incorporated in 2005. Its main activity is: Dispensing chemist in specialised stores. Its registered office is in Anderlecht. It employs on average 3,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0878.084.679

Incorporation

21/12/2005

Legal form

Private company with limited liability

Registered office

Boulevard Maurice Herbette 1
1070 Anderlecht · BruxellesSee on map

Contributed capital

156 200,00 €

Latest accounts

31/12/2025

Average workforce

3,3 ETP

Activities (NACE)

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

Joint committees (1)

Signals

Solid equityGood liquidityHealthy 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

	2025		2024		2023		2022		2021		2020		2019		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	167,3 k €	+14.1%	146,6 k €	+1.2%	144,9 k €	-67.3%	443,5 k €	+7.8%	411,2 k €	+89.0%	217,6 k €	+7.3%	202,8 k €	+127%	89,2 k €	+19.4%	74,7 k €	-27.1%	102,6 k €	-3.4%	106,2 k €	-42.0%	183 k €	-9.5%	202,1 k €	+13.6%	178 k €	-8.0%	193,4 k €	+7.7%	179,6 k €	-9.2%	197,7 k €	+5.7%	187,1 k €	-5.7%	198,4 k €
EBITDA	-35,6 k €	-207%	-11,6 k €	-122%	53,5 k €	-85.7%	373,5 k €	+17.7%	317,4 k €	+108%	152,6 k €	+3.5%	147,5 k €	+117%	68 k €	+3.8%	65,5 k €	-26.9%	89,7 k €	+14.9%	78 k €	+26.5%	61,7 k €	-22.1%	79,2 k €	-4.8%	83,1 k €	-10.1%	92,5 k €	+29.1%	71,7 k €	-17.5%	86,9 k €	+25.2%	69,4 k €	-24.0%	91,2 k €
Operating result	-76,2 k €	-47.6%	-51,6 k €	-3382%	1,6 k €	-99.5%	320,9 k €	+26.1%	254,5 k €	+93.0%	131,9 k €	+9.5%	120,4 k €	+224%	37,2 k €	+33.4%	27,9 k €	+408%	5,5 k €	-59.9%	13,7 k €	+213%	-12,1 k €	-277%	6,9 k €	-40.0%	11,4 k €	-47.4%	21,7 k €	+280%	5,7 k €	-79.0%	27,2 k €	+160%	10,5 k €	-72.9%	38,6 k €
Net result	-82,4 k €	-10.8%	-74,4 k €	-1334%	-5,2 k €	-102%	238,4 k €	+220%	-198 k €	-290%	104,1 k €	+31.7%	79 k €	+364%	17 k €	+58.5%	10,8 k €	+377%	-3,9 k €	-154%	7,1 k €	+136%	-19,9 k €	-191%	-6,8 k €	-80.5%	-3,8 k €	+89.1%	-34,6 k €	-320%	-8,2 k €	-303%	4,1 k €	+133%	-12,2 k €	-183%	14,6 k €
Balance sheet
Equity	219,7 k €	-27.3%	302,1 k €	-19.8%	376,5 k €	-1.4%	381,7 k €	+56.9%	243,2 k €	-44.9%	441,2 k €	+30.9%	337,1 k €	+1235%	-29,7 k €	+36.5%	-46,7 k €	+18.7%	-57,5 k €	-7.2%	-53,6 k €	+11.7%	-60,8 k €	-48.9%	-40,8 k €	-20.2%	-34 k €	-12.6%	-30,2 k €	-775%	4,5 k €	-64.9%	12,7 k €	+46.9%	8,7 k €	-58.5%	20,8 k €
Total assets	720,9 k €	-13.6%	834 k €	-7.1%	897,5 k €	+22.4%	733,3 k €	+2.1%	718,4 k €	-31.0%	1 M €	+54.0%	676,4 k €	+168%	252,5 k €	-11.8%	286,3 k €	+2.6%	279,2 k €	+7.6%	259,4 k €	-5.1%	273,3 k €	-22.7%	353,4 k €	-10.8%	396,1 k €	-17.0%	477,5 k €	-12.3%	544,3 k €	-2.0%	555,6 k €	-12.9%	638 k €	-10.6%	714,1 k €
Cash	78,7 k €	-65.5%	228 k €	+47.0%	155,1 k €	-1.4%	157,2 k €	+43.5%	109,6 k €	+97.2%	55,6 k €	+71.9%	32,3 k €	+368%	6,9 k €		–		–		–		–		–		–		–		6,9 k €	+16.3%	5,9 k €	-85.9%	41,9 k €	-49.5%	82,9 k €
Debts	486,6 k €	-6.6%	520,7 k €	+0.8%	516,7 k €	+49.4%	345,9 k €	-26.5%	470,5 k €	-20.7%	593,1 k €	+78.0%	333,1 k €	+18.5%	281,2 k €	-15.6%	333,1 k €	-1.1%	336,7 k €	+7.6%	313 k €	-6.3%	334 k €	-15.3%	394,2 k €	-8.3%	430,1 k €	-15.3%	507,7 k €	-6.0%	539,9 k €	-0.6%	542,9 k €	-13.7%	629,4 k €	-4.0%	655,3 k €
Other
Workforce	3,3 ETP	-2.9%	3,4 ETP	+41.7%	2,4 ETP		–		2,1 ETP		–		–		0,8 ETP	+167%	0,3 ETP	+200%	0,1 ETP	-80.0%	0,5 ETP	-50.0%	1,0 ETP	+42.9%	0,7 ETP	-22.2%	0,9 ETP	+125%	0,4 ETP	-42.9%	0,7 ETP	+75.0%	0,4 ETP	-20.0%	0,5 ETP	-50.0%	1,0 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 31/12/2025 · 1 active · 10 ended

Active mandates

BENOÎT LERAT MANAGEMENT

Director · since 01 février 2023 · 0795.194.320

Represented by Benoit LERAT

Active

Ended mandates

BENOÎT LERAT MANAGEMENT

Director · since 01 février 2023 · 0795.194.320

Represented by Benoît LERAT

Ended

ROEL FIEY MANAGEMENT

Director · since 01 février 2023 · 0541.546.842

Represented by Roel FIEY

Ended

An Knops

Mandate

Ended

An Knops

Director

Ended

At this address

Other companies at this address

Company	CBE no.
Dream Car Taxi● Active	0792.796.539

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	02/07/2026	26/05/2025	23/05/2024	18/09/2023	19/08/2022	25/08/2021
General meeting	24/06/2026	21/05/2025	15/05/2024	17/05/2023	18/05/2022	19/05/2021
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	24/06/2026	02/07/2026	French	PDF
Abridged model	31/12/2024	21/05/2025	26/05/2025	French	PDF
Abridged model	31/12/2023	15/05/2024	23/05/2024	French	PDF
Abridged model	31/12/2022	17/05/2023	18/09/2023	Dutch	PDF
Abridged model	31/12/2021	18/05/2022	19/08/2022	Dutch	PDF
Micro model	31/12/2020	19/05/2021	25/08/2021	Dutch	PDF
Micro model	31/12/2019	20/05/2020	24/08/2020	Dutch	PDF
Abridged model	31/12/2017	16/05/2018	31/05/2018	Dutch	PDF
Abridged model	31/12/2016	17/05/2017	18/05/2017	Dutch	PDF
Abridged model	31/12/2015	18/05/2016	19/05/2016	Dutch	PDF
Abridged model	31/12/2014	20/05/2015	29/05/2015	Dutch	PDF
Abridged model	31/12/2013	21/05/2014	22/05/2014	Dutch	PDF
Abridged model	31/12/2012	15/05/2013	22/05/2013	Dutch	PDF
Abridged model	31/12/2011	16/05/2012	31/05/2012	Dutch	PDF
Abridged model	31/12/2010	18/05/2011	17/06/2011	Dutch	PDF
Abridged model	31/12/2009	19/05/2010	02/07/2010	Dutch	PDF
Abridged model	31/12/2008	20/05/2009	25/05/2009	Dutch	PDF
Abridged model	31/12/2007	21/05/2008	28/05/2008	Dutch	PDF
Abridged model	31/12/2006	16/05/2007	13/06/2007	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 31/12/2025 · 1 active · 10 ended

Active mandates

BENOÎT LERAT MANAGEMENT

Director · since 01 février 2023 · 0795.194.320

Represented by Benoit LERAT

Active

Ended mandates

BENOÎT LERAT MANAGEMENT

Director · since 01 février 2023 · 0795.194.320

Represented by Benoît LERAT

Ended

ROEL FIEY MANAGEMENT

Director · since 01 février 2023 · 0541.546.842

Represented by Roel FIEY

Ended

An Knops

Mandate

Ended

An Knops

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates16/05/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates16/02/2023
ONTSLAGEN - BENOEMINGEN - WIJZIGING RECHTSVORM
PDF
Restructuring07/05/2021
ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Restructuring24/03/2021
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Capital / shares19/12/2019
KAPITAAL - AANDELEN
PDF
Other29/03/2006
DIVERSEN
PDF
Other02/01/2006
RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
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 2025-82,4 k €↓
2024
Annual accounts 2024-74,4 k €↓
2023
Annual accounts 2023-5,2 k €↓
2022
Annual accounts 2022238,4 k €↑
2021
Annual accounts 2021-198 k €↓
2020
Annual accounts 2020104,1 k €↑
2019
Annual accounts 201979 k €↑
2017
Annual accounts 201717 k €↑
2016
Annual accounts 201610,8 k €↑
2015
Annual accounts 2015-3,9 k €↓
2014
Annual accounts 20147,1 k €↑
2013
Annual accounts 2013-19,9 k €↓
2012
Annual accounts 2012-6,8 k €↓
2011
Annual accounts 2011-3,8 k €↑
2010
Annual accounts 2010-34,6 k €↓
2009
Annual accounts 2009-8,2 k €↓
2008
Annual accounts 20084,1 k €↑
2007
Annual accounts 2007-12,2 k €↓
2006
Annual accounts 200614,6 k €
21/12/2005
IncorporationPrivate company with limited liability

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

RECIPE

Overview

What does RECIPE do?

Trend over 19 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