ACTIVE

DIPROPHAR

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

486 k €

-14.5% YoY

Gross margin

851,5 k €

-9.9% YoY

Equity

800,5 k €

-2.1% YoY

Workforce

1,9 ETP

0.0% YoY

What does DIPROPHAR do?

DIPROPHAR is a Public limited company incorporated in 2006. Its main activity is: Wholesale of pharmaceutical goods. Its registered office is in Olne. It employs on average 1,9 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0879.283.323

Incorporation

10/02/2006

Legal form

Public limited company

Registered office

Rue des Artisans 3
4877 Olne · WallonieSee on map

Contributed capital

61 500,00 €

Latest accounts

31/12/2025

Average workforce

1,9 ETP

Activities (NACE)

46460Wholesale of pharmaceutical goods· main 46460Wholesale of pharmaceutical goods

Joint committees (1)

Contacts

2 public details availableLog in to view

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	851,5 k €	-9.9%	944,6 k €	-3.1%	974,5 k €	+14.5%	850,9 k €	+4.8%	811,8 k €	+32.7%	611,6 k €	-14.6%	716,6 k €	-21.7%	914,9 k €	+3.0%	888,2 k €	+3.1%	861,4 k €	-45.1%	1,6 M €	+69.2%	926,5 k €	+382%	192,1 k €	+4502%	4,2 k €	-74.9%	16,6 k €	-86.3%	121,4 k €	+45.5%	83,4 k €	+2.1%	81,7 k €	-2.0%	83,4 k €
EBITDA	690,7 k €	-12.2%	786,7 k €	-4.3%	822,3 k €	+15.3%	712,9 k €	+3.8%	687 k €	+38.7%	495,5 k €	-16.4%	592,8 k €	-25.2%	792,9 k €	+2.4%	774,2 k €	+2.3%	757,1 k €	-48.5%	1,5 M €	+65.1%	891,2 k €	+495%	149,7 k €	+669%	-26,3 k €	-283%	14,4 k €	-87.7%	117,1 k €	+42.7%	82,1 k €	+0.4%	81,7 k €	-2.0%	83,4 k €
Operating result	632,1 k €	-13.3%	729,4 k €	-8.0%	792,9 k €	+19.1%	665,7 k €	+4.0%	640,1 k €	+45.1%	441 k €	-18.0%	538 k €	-26.9%	736,4 k €	+0.9%	729,9 k €	+2.7%	710,5 k €	-50.5%	1,4 M €	+73.8%	825,6 k €	+799%	91,8 k €	+287%	-49,2 k €	-2018%	-2,3 k €	-102%	100 k €	+30.5%	76,6 k €	-5.2%	80,8 k €	-2.7%	83 k €
Net result	486 k €	-14.5%	568,6 k €	-5.5%	601,8 k €	+20.5%	499,6 k €	-0.4%	501,4 k €	+51.5%	331 k €	-13.5%	382,7 k €	-27.7%	529,4 k €	+10.4%	479,5 k €	-7.6%	518,7 k €	-49.7%	1 M €	+88.0%	549 k €	+837%	58,6 k €	+217%	-50,2 k €	-1094%	-4,2 k €	-107%	62 k €	+25.6%	49,3 k €	-10.4%	55,1 k €	-1.4%	55,8 k €
Balance sheet
Equity	800,5 k €	-2.1%	817,3 k €	+0.7%	811,5 k €	-0.1%	812,5 k €	-0.4%	815,9 k €	-23.6%	1,1 M €	+31.0%	814,7 k €	-1.3%	825,2 k €	+3.2%	799,3 k €	+3.1%	774,9 k €	-46.9%	1,5 M €	+99.7%	730,7 k €	+299%	183,3 k €	+168%	68,3 k €	+8.0%	63,2 k €	-6.2%	67,5 k €	+66.7%	40,5 k €	+30.0%	31,1 k €	+29.4%	24,1 k €
Total assets	1,4 M €	-12.3%	1,6 M €	-2.5%	1,7 M €	+9.7%	1,5 M €	-16.1%	1,8 M €	+31.6%	1,4 M €	-9.3%	1,5 M €	-26.6%	2,1 M €	-8.4%	2,3 M €	-23.0%	2,9 M €	+7.3%	2,7 M €	+32.1%	2,1 M €	+90.9%	1,1 M €	+105%	531,9 k €	+335%	122,3 k €	-23.0%	158,9 k €	+30.8%	121,5 k €	+49.8%	81,1 k €	+9.1%	74,4 k €
Cash	699 k €	-15.3%	825,2 k €	-12.3%	940,5 k €	+10.5%	851 k €	-20.4%	1,1 M €	+50.2%	711,8 k €	-5.4%	752,7 k €	-34.5%	1,1 M €	-10.8%	1,3 M €	-35.9%	2 M €	+18.3%	1,7 M €	+71.9%	989,5 k €	+254%	279,6 k €	+167%	104,8 k €	+63.5%	64,1 k €	-31.2%	93,1 k €	-4.9%	97,9 k €	+53.5%	63,8 k €	+7.6%	59,3 k €
Debts	625,9 k €	-22.8%	811 k €	-5.7%	859,6 k €	+20.8%	711,6 k €	-28.9%	1 M €	+219%	313,5 k €	-55.7%	706,9 k €	-43.1%	1,2 M €	-15.2%	1,5 M €	-32.3%	2,2 M €	+69.9%	1,3 M €	-4.6%	1,3 M €	+47.6%	904,8 k €	+95.2%	463,5 k €	+684%	59,1 k €	-35.4%	91,4 k €	+12.8%	81 k €	+62.1%	50 k €	-0.6%	50,3 k €
Other
Workforce	1,9 ETP	0.0%	1,9 ETP	0.0%	1,9 ETP	0.0%	1,9 ETP	0.0%	1,9 ETP	0.0%	1,9 ETP	0.0%	1,9 ETP	0.0%	1,9 ETP	0.0%	1,9 ETP	0.0%	1,9 ETP	0.0%	1,9 ETP	+111%	0,9 ETP	-18.2%	1,1 ETP	0.0%	1,1 ETP		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 6 ended

Active mandates

AUDREY LEONORO

Director · since 09 octobre 2023 · until 04 mai 2029

Active

MATHIEU GRAITSON

Managing director · since 09 octobre 2023 · until 04 mai 2029

Active

Ended mandates

AUDREY LEONORO

Director · since 24 mars 2018 · until 26 mars 2024

Ended

MATHIEU GRAITSON

Managing director · since 24 mars 2018 · until 26 mars 2024

Ended

AUDREY LEONORO

Director · since 30 mars 2012 · until 23 mars 2018

Ended

JEAN GRAITSON

Director · since 30 mars 2012 · until 23 mars 2018

Ended

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	18/05/2026	16/05/2025	13/05/2024	26/05/2023	10/05/2022	27/08/2021
General meeting	04/05/2026	02/05/2025	03/05/2024	24/03/2023	25/03/2022	26/03/2021
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	04/05/2026	18/05/2026	French	PDF
Abridged model	31/12/2024	02/05/2025	16/05/2025	French	PDF
Abridged model	31/12/2023	03/05/2024	13/05/2024	French	PDF
Abridged model	31/12/2022	24/03/2023	26/05/2023	French	PDF
Abridged model	31/12/2021	25/03/2022	10/05/2022	French	PDF
Abridged model	31/12/2020	26/03/2021	27/08/2021	French	PDF
Abridged model	31/12/2019	27/03/2020	23/06/2020	French	PDF
Abridged model	31/12/2018	22/03/2019	12/04/2019	French	PDF
Abridged model	31/12/2017	23/03/2018	30/04/2018	French	PDF
Abridged model	31/12/2016	24/03/2017	15/05/2017	French	PDF
Abridged model	31/12/2015	15/06/2016	01/07/2016	French	PDF
Abridged model	31/12/2014	27/03/2015	21/04/2015	French	PDF
Abridged model	31/12/2013	31/05/2014	07/08/2014	French	PDF
Abridged model	31/12/2012	22/03/2013	28/03/2013	French	PDF
Abridged model	31/12/2011	23/03/2012	27/03/2012	French	PDF
Abridged model	31/12/2010	25/03/2011	14/04/2011	French	PDF
Abridged model	31/12/2009	26/03/2010	13/04/2010	French	PDF
Abridged model	31/12/2008	27/03/2009	07/04/2009	French	PDF
Abridged model	31/12/2007	28/03/2008	10/04/2008	French	PDF
Abridged model	31/12/2006	23/03/2007	26/03/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 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.

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 6 ended

Active mandates

AUDREY LEONORO

Director · since 09 octobre 2023 · until 04 mai 2029

Active

MATHIEU GRAITSON

Managing director · since 09 octobre 2023 · until 04 mai 2029

Active

Ended mandates

AUDREY LEONORO

Director · since 24 mars 2018 · until 26 mars 2024

Ended

MATHIEU GRAITSON

Managing director · since 24 mars 2018 · until 26 mars 2024

Ended

AUDREY LEONORO

Director · since 30 mars 2012 · until 23 mars 2018

Ended

JEAN GRAITSON

Director · since 30 mars 2012 · until 23 mars 2018

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates17/10/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE
PDF
Mandates16/05/2018
DEMISSIONS, NOMINATIONS
PDF
Registered office15/10/2013
SIEGE SOCIAL
PDF
Mandates12/04/2012
DENOMINATION - OBJET - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - MODIFICATION FORME JURIDIQUE
PDF
Registered office05/03/2009
SIEGE SOCIAL
PDF
Other22/02/2006
RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
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 2025486 k €↓
2024
Annual accounts 2024568,6 k €↓
2023
Annual accounts 2023601,8 k €↑
2022
Annual accounts 2022499,6 k €↓
2021
Annual accounts 2021501,4 k €↑
2020
Annual accounts 2020331 k €↓
2019
Annual accounts 2019382,7 k €↓
2018
Annual accounts 2018529,4 k €↑
2017
Annual accounts 2017479,5 k €↓
2016
Annual accounts 2016518,7 k €↓
2015
Annual accounts 20151 M €↑
2014
Annual accounts 2014549 k €↑
2013
Annual accounts 201358,6 k €↑
2012
Annual accounts 2012-50,2 k €↓
2011
Annual accounts 2011-4,2 k €↓
2010
Annual accounts 201062 k €↑
2009
Annual accounts 200949,3 k €↓
2008
Annual accounts 200855,1 k €↓
2007
Annual accounts 200755,8 k €
10/02/2006
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

DIPROPHAR

Overview

What does DIPROPHAR do?

Trend over 19 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

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline