ACTIVE

HIRAMED

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

166,9 k €

+33.1% YoY

Gross margin

268,6 k €

+29.1% YoY

Equity

401,5 k €

-1.2% YoY

What does HIRAMED do?

HIRAMED is a Private limited company incorporated in 2006. Its registered office is in Onhaye.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0881.737.027

Incorporation

07/06/2006

Legal form

Private limited company

Registered office

Rue des Marronniers, Weil. 3
5523 Onhaye · WallonieSee on map

Latest accounts

30/06/2025

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA

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	268,6 k €	+29.1%	208,1 k €	+36.0%	153 k €	+70.7%	89,6 k €	+55.4%	57,6 k €	-74.3%	224,3 k €	+5.9%	211,7 k €	+14.0%	185,7 k €	-15.1%	218,7 k €	+42.8%	153,1 k €	+10.9%	138,1 k €	+1.8%	135,7 k €	-9.1%	149,3 k €	-1.3%	151,3 k €	+33.0%	113,8 k €	+15.5%	98,5 k €	+21.4%	81,2 k €	+9.7%	74 k €	+168%	27,6 k €
EBITDA	268,5 k €	+31.1%	204,7 k €	+35.0%	151,6 k €	+69.4%	89,5 k €	+55.5%	57,6 k €	-74.3%	224,2 k €	+5.9%	211,6 k €	+14.1%	185,5 k €	-15.1%	218,6 k €	+42.8%	153 k €	+10.9%	138 k €	+1.8%	135,6 k €	-9.0%	148,9 k €	-1.6%	151,3 k €	+33.0%	113,8 k €	+15.5%	98,5 k €	+21.4%	81,2 k €	+11.2%	73 k €	+165%	27,6 k €
Operating result	244,8 k €	+27.7%	191,7 k €	+40.0%	136,9 k €	+72.6%	79,3 k €	+103%	39,1 k €	-80.0%	195,2 k €	+15.5%	168,9 k €	+19.7%	141,1 k €	-13.5%	163,1 k €	+57.7%	103,4 k €	+15.3%	89,7 k €	-5.7%	95 k €	-7.0%	102,2 k €	-2.8%	105,1 k €	+1635%	-6,8 k €	-112%	56,7 k €	+27.7%	44,4 k €	+14.0%	38,9 k €	+2122%	-1,9 k €
Net result	166,9 k €	+33.1%	125,3 k €	+38.4%	90,6 k €	+71.7%	52,7 k €	+108%	25,3 k €	-80.2%	127,9 k €	+7.2%	119,3 k €	+33.2%	89,5 k €	-10.4%	99,9 k €	+66.2%	60,1 k €	+24.1%	48,4 k €	-6.6%	51,9 k €	-10.3%	57,8 k €	-9.4%	63,9 k €	+572%	-13,5 k €	-141%	33,1 k €	+44.5%	22,9 k €	-27.7%	31,7 k €	+670%	-5,6 k €
Balance sheet
Equity	401,5 k €	-1.2%	406,5 k €	+44.6%	281,2 k €	+23.9%	226,9 k €	+30.3%	174,2 k €	+17.0%	148,9 k €	+608%	21 k €	0.0%	21 k €	0.0%	21 k €	0.0%	21 k €	+0.5%	20,9 k €	-0.3%	21 k €	-0.7%	21,1 k €	-70.2%	70,8 k €	+921%	6,9 k €	-66.1%	20,5 k €	0.0%	20,5 k €	-54.3%	44,7 k €	+243%	13 k €
Total assets	508,1 k €	+11.1%	457,3 k €	+28.4%	356 k €	-1.4%	361,1 k €	+9.6%	329,6 k €	+16.9%	282 k €	+26.3%	223,2 k €	-14.3%	260,4 k €	-16.7%	312,5 k €	+36.6%	228,9 k €	-8.6%	250,4 k €	-6.5%	267,9 k €	-10.0%	297,7 k €	-18.4%	364,8 k €	+1.9%	358 k €	+69.9%	210,7 k €	+2.4%	205,8 k €	-20.8%	259,9 k €	+26.6%	205,3 k €
Cash	104,9 k €	-1.2%	106,2 k €	+15.6%	91,9 k €	-27.3%	126,3 k €	+90.1%	66,5 k €	-14.8%	78 k €	-0.1%	78 k €	+23.2%	63,3 k €	+54.3%	41 k €	+35.6%	30,3 k €	-6.5%	32,4 k €	-19.7%	40,3 k €	+7.4%	37,5 k €	-18.9%	46,3 k €	-37.2%	73,7 k €	+126%	32,6 k €	+26.1%	25,9 k €	-43.9%	46,2 k €	+8.7%	42,5 k €
Debts	106,5 k €	+110%	50,8 k €	-32.2%	74,9 k €	-44.2%	134,2 k €	-13.7%	155,4 k €	+18.1%	131,5 k €	-34.5%	200,7 k €	-15.6%	237,9 k €	-17.7%	289,1 k €	+42.3%	203,2 k €	-10.4%	226,7 k €	-7.1%	244,1 k €	-10.8%	273,5 k €	-5.3%	289 k €	-16.8%	347,4 k €	+83.0%	189,9 k €	+3.1%	184,1 k €	-14.0%	214,1 k €	+107%	103,4 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 2 active · 2 ended

Active mandates

France DUBOIS

Director · since 17 septembre 2024

Active

Guy MAZAIRAC

Director · since 17 septembre 2024

Active

Ended mandates

Guy MAZAIRAC

Director

Ended

Guy MAZAIRAC

Manager

Ended

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	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/01/2026	31/01/2025	29/01/2024	31/01/2023	31/01/2022	27/01/2021
General meeting	26/01/2026	10/01/2025	23/01/2024	05/12/2022	06/12/2021	07/12/2020
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
Micro model	30/06/2025	26/01/2026	30/01/2026	French	PDF
Micro model	30/06/2024	10/01/2025	31/01/2025	French	PDF
Micro model	30/06/2023	23/01/2024	29/01/2024	French	PDF
Micro model	30/06/2022	05/12/2022	31/01/2023	French	PDF
Micro model	30/06/2021	06/12/2021	31/01/2022	French	PDF
Micro model	30/06/2020	07/12/2020	27/01/2021	French	PDF
Micro model	30/06/2019	02/12/2019	31/01/2020	French	PDF
Micro model	30/06/2018	03/12/2018	31/01/2019	French	PDF
Micro model	30/06/2017	04/12/2017	31/01/2018	French	PDF
Abridged model	30/06/2016	05/12/2016	31/01/2017	French	PDF
Abridged model	30/06/2015	20/01/2016	30/01/2016	French	PDF
Abridged model	30/06/2014	01/12/2014	27/02/2015	French	PDF
Abridged model	30/06/2013	02/12/2013	28/02/2014	French	PDF
Abridged model	30/06/2012	03/12/2012	27/02/2013	French	PDF
Abridged model	30/06/2011	05/12/2011	28/02/2012	French	PDF
Abridged model	30/06/2010	06/12/2010	23/02/2011	French	PDF
Abridged model	30/06/2009	07/12/2009	29/01/2010	French	PDF
Abridged model	30/06/2008	01/12/2008	27/02/2009	French	PDF
Abridged model	30/06/2007	03/12/2007	05/02/2008	French	PDF

Estimate

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.

Governance

Board of directors

Seen on filing of 30/06/2025 · 2 active · 2 ended

Active mandates

France DUBOIS

Director · since 17 septembre 2024

Active

Guy MAZAIRAC

Director · since 17 septembre 2024

Active

Ended mandates

Guy MAZAIRAC

Director

Ended

Guy MAZAIRAC

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates21/09/2026
Révocation
PDF
Mandates20/09/2024
MODIFICATION FORME JURIDIQUE, DEMISSIONS,
PDF
Other19/06/2006
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 2025166,9 k €↑
2024
Annual accounts 2024125,3 k €↑
2023
Annual accounts 202390,6 k €↑
2022
Annual accounts 202252,7 k €↑
2021
Annual accounts 202125,3 k €↓
2020
Annual accounts 2020127,9 k €↑
2019
Annual accounts 2019119,3 k €↑
2018
Annual accounts 201889,5 k €↓
2017
Annual accounts 201799,9 k €↑
2016
Annual accounts 201660,1 k €↑
2015
Annual accounts 201548,4 k €↓
2014
Annual accounts 201451,9 k €↓
2013
Annual accounts 201357,8 k €↓
2012
Annual accounts 201263,9 k €↑
2011
Annual accounts 2011-13,5 k €↓
2010
Annual accounts 201033,1 k €↑
2009
Annual accounts 200922,9 k €↓
2008
Annual accounts 200831,7 k €↑
2007
Annual accounts 2007-5,6 k €
07/06/2006
IncorporationPrivate 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

HIRAMED

Overview

What does HIRAMED 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