Mdeon
0882.170.755 · rovalta.com · 22/09/2026
ACTIVE
Mdeon
Financial year 2025 · closed on 31/12/2025
Net result
260,6 k €
+8.1% YoY
Gross margin
392,2 k €
+15.3% YoY
Equity
2,1 M €
+14.0% YoY
Workforce
0,7 ETP
-12.5% YoY
Overview
What does Mdeon do?
Mdeon is a Non-profit organization incorporated in 2006. Its main activity is: Other professional, scientific and technical activities. Its registered office is in Machelen (Brab.). It employs on average 0,7 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0882.170.755
Incorporation
29/06/2006
Legal form
Non-profit organization
Registered office
Culliganlaan 2 D box 3
1831 Machelen (Brab.) · FlandreSee on map
1831 Machelen (Brab.) · FlandreSee on map
Latest accounts
31/12/2025
Average workforce
0,7 ETP
Activities (NACE)
74879Other professional, scientific and technical activities· main82990Other business support service activities n.e.c.82990Other business support service activities n.e.c.94110Activities of business and employers membership organisations94110Activities of business and employers membership organisations
Joint committees (1)
- 335
Contacts
2 public details availableLog in to view
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
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 | 392,2 k € | +15.3% | 340,1 k € | +8.6% | 313,2 k € | -52.9% | 665,5 k € | +77.5% | 374,8 k € | +697% | -62,8 k € | -142% | 149,7 k € | +42.8% | 104,9 k € | -20.7% | 132,3 k € | -32.8% | 196,8 k € | +13.3% | 173,7 k € | +117% | 80,1 k € | -24.9% | 106,7 k € | +143% | 43,9 k € | -56.1% | 100,1 k € | -34.2% | 152 k € | +123% | 68,1 k € | -41.2% | 115,8 k € | +32.2% | 87,6 k € |
| EBITDA | 299,5 k € | +4.2% | 287,3 k € | -0.3% | 288,2 k € | -56.1% | 656,8 k € | +75.7% | 373,8 k € | +577% | -78,3 k € | -185% | 92,3 k € | +85.6% | 49,7 k € | -36.3% | 78 k € | -39.3% | 128,7 k € | +38.3% | 93,1 k € | +427% | 17,7 k € | -61.1% | 45,5 k € | +378% | -16,3 k € | -137% | 44,5 k € | -53.5% | 95,7 k € | +183% | 33,9 k € | -64.6% | 95,6 k € | +40.8% | 67,9 k € |
| Operating result | 271 k € | +2.0% | 265,8 k € | -0.6% | 267,5 k € | -58.4% | 642,9 k € | +73.3% | 371 k € | +540% | -84,3 k € | -203% | 81,6 k € | +127% | 35,9 k € | -39.9% | 59,7 k € | -46.2% | 111 k € | +45.4% | 76,4 k € | +958% | 7,2 k € | -76.8% | 31,1 k € | +216% | -26,9 k € | -177% | 34,8 k € | -58.4% | 83,5 k € | +2498% | 3,2 k € | -95.1% | 65,6 k € | +54.4% | 42,5 k € |
| Net result | 260,6 k € | +8.1% | 241,1 k € | -1.0% | 243,5 k € | -60.2% | 612,3 k € | +74.2% | 351,5 k € | +477% | -93,2 k € | -249% | 62,8 k € | +240% | 18,5 k € | -55.2% | 41,2 k € | -52.2% | 86,2 k € | +70.5% | 50,6 k € | +519% | -12,1 k € | -145% | 26,7 k € | +202% | -26,1 k € | -178% | 33,7 k € | -59.3% | 82,7 k € | +5108% | 1,6 k € | -97.5% | 63,4 k € | +59.6% | 39,7 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 2,1 M € | +14.0% | 1,9 M € | +14.9% | 1,6 M € | +17.7% | 1,4 M € | +80.5% | 760,9 k € | +85.8% | 409,4 k € | -18.5% | 502,7 k € | +14.3% | 439,9 k € | +4.4% | 421,4 k € | +10.8% | 380,2 k € | +29.3% | 294 k € | +20.8% | 243,4 k € | -4.7% | 255,5 k € | +11.7% | 228,8 k € | -10.3% | 254,9 k € | +15.2% | 221,2 k € | +59.7% | 138,5 k € | +1.2% | 136,9 k € | +86.2% | 73,5 k € |
| Total assets | 2,1 M € | +13.7% | 1,9 M € | +14.5% | 1,6 M € | +16.0% | 1,4 M € | +77.9% | 789,4 k € | +79.6% | 439,5 k € | -22.3% | 565,9 k € | +9.8% | 515,2 k € | +5.0% | 490,7 k € | +10.2% | 445,4 k € | +21.7% | 366,1 k € | +19.9% | 305,4 k € | +5.1% | 290,6 k € | +2.3% | 284 k € | -9.3% | 313,2 k € | +12.6% | 278,1 k € | +33.1% | 208,9 k € | -1.4% | 211,9 k € | +15.3% | 183,8 k € |
| Cash | 934,5 k € | -3.8% | 971 k € | -38.1% | 1,6 M € | +15.8% | 1,4 M € | +76.8% | 767 k € | +91.6% | 400,3 k € | -23.2% | 521,1 k € | +12.6% | 462,6 k € | +8.4% | 426,5 k € | +12.2% | 380,2 k € | +26.2% | 301,1 k € | +28.2% | 234,9 k € | +46.0% | 160,8 k € | +26.9% | 126,7 k € | -19.7% | 157,8 k € | +26.6% | 124,7 k € | +32.3% | 94,2 k € | +29.5% | 72,7 k € | +812% | 8 k € |
| Debts | 2,2 k € | -73.0% | 8,1 k € | -24.9% | 10,8 k € | -59.6% | 26,8 k € | +26.7% | 21,2 k € | +4.2% | 20,3 k € | -60.0% | 50,8 k € | -16.0% | 60,5 k € | +18.1% | 51,2 k € | +14.1% | 44,9 k € | -37.6% | 72 k € | +16.3% | 61,9 k € | +76.4% | 35,1 k € | -36.4% | 55,2 k € | -5.3% | 58,3 k € | +2.6% | 56,8 k € | -19.3% | 70,4 k € | -6.0% | 74,9 k € | -32.0% | 110,3 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | 0,7 ETP | -12.5% | 0,8 ETP | +60.0% | 0,5 ETP | – | – | 0,3 ETP | -62.5% | 0,8 ETP | 0.0% | 0,8 ETP | -20.0% | 1,0 ETP | 0.0% | 1,0 ETP | +11.1% | 0,9 ETP | +12.5% | 0,8 ETP | 0.0% | 0,8 ETP | 0.0% | 0,8 ETP | 0.0% | 0,8 ETP | 0.0% | 0,8 ETP | +33.3% | 0,6 ETP | -14.3% | 0,7 ETP | +40.0% | 0,5 ETP | |||
Estimate
Indicative valuation
As an indication, this company is worth
between 2,5 M€ and 5 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 20 active · 235 ended
Active mandates
Active
Active
Financials
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 | 19/03/2026 | 08/07/2025 | 08/07/2025 | 09/10/2023 | 07/10/2022 | 04/05/2021 |
| General meeting | 10/03/2026 | 18/03/2025 | 12/03/2024 | 14/03/2023 | 08/03/2022 | 09/03/2021 |
| 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 daysFilings
Annual accounts filings
24 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 10/03/2026 | 19/03/2026 | French | |
| Abridged model | 31/12/2025 | 10/03/2026 | 19/03/2026 | Dutch | |
| Abridged model | 31/12/2024 | 18/03/2025 | 08/07/2025 | French | |
| Abridged model | 31/12/2024 | 18/03/2025 | 08/07/2025 | Dutch | |
| Abridged modelCorrection | 31/12/2023 | 12/03/2024 | 08/07/2025 | French | |
| Abridged modelCorrection | 31/12/2023 | 12/03/2024 | 08/07/2025 | Dutch | |
| Abridged model | 31/12/2023 | 12/03/2024 | 16/07/2024 | Dutch | |
| Abridged model | 31/12/2023 | 12/03/2024 | 16/07/2024 | French | |
| Abridged model | 31/12/2022 | 14/03/2023 | 09/10/2023 | Dutch | |
| Abridged model | 31/12/2021 | 08/03/2022 | 07/10/2022 | Dutch | |
| Abridged model | 31/12/2020 | 09/03/2021 | 04/05/2021 | Dutch | |
| Abridged model | 31/12/2019 | 10/03/2020 | 27/11/2020 | Dutch | |
| Abridged model | 31/12/2018 | 12/03/2019 | 27/11/2020 | Dutch | |
| Abridged model | 31/12/2017 | 12/03/2018 | 12/02/2019 | Dutch | |
| Abridged model | 31/12/2016 | 14/03/2017 | 20/10/2017 | Dutch | |
| Abridged model | 31/12/2015 | 08/03/2016 | 30/09/2016 | Dutch | |
| Abridged model | 31/12/2014 | 10/02/2015 | 20/02/2015 | Dutch | |
| Abridged model | 31/12/2013 | 11/02/2014 | 03/04/2014 | Dutch | |
| Abridged model | 31/12/2012 | 05/02/2013 | 26/08/2013 | Dutch | |
| Abridged model | 31/12/2011 | 14/02/2012 | 15/02/2012 | Dutch | |
| Abridged model | 31/12/2010 | 08/02/2011 | 14/02/2011 | Dutch | |
| Abridged model | 31/12/2009 | 09/02/2010 | 12/02/2010 | Dutch | |
| Abridged model | 31/12/2008 | 03/02/2009 | 15/09/2009 | Dutch | |
| Abridged model | 31/12/2007 | 24/01/2008 | 15/04/2008 | Dutch |
Valuation
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.
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 · 20 active · 235 ended
Active mandates
Active
Active
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates23/03/2026ONTSLAGEN - BENOEMINGEN
- Mandates23/03/2026DEMISSIONS, NOMINATIONS
- Mandates22/04/2025SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
- Mandates22/04/2025MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
- Mandates09/07/2024ONTSLAGEN - BENOEMINGEN
- Mandates09/07/2024DEMISSIONS, NOMINATIONS
- Other19/01/2024STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
- Other19/01/2024STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
Source: Belgian Official Gazette
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 2025260,6 k €↑
- 2024Annual accounts 2024241,1 k €↓
- 2023Annual accounts 2023243,5 k €↓
- 2022Annual accounts 2022612,3 k €↑
- 2021Annual accounts 2021351,5 k €↑
- 2020Annual accounts 2020-93,2 k €↓
- 2019Annual accounts 201962,8 k €↑
- 2018Annual accounts 201818,5 k €↓
- 2017Annual accounts 201741,2 k €↓
- 2016Annual accounts 201686,2 k €↑
- 2015Annual accounts 201550,6 k €↑
- 2014Annual accounts 2014-12,1 k €↓
- 2013Annual accounts 201326,7 k €↑
- 2012Annual accounts 2012-26,1 k €↓
- 2011Annual accounts 201133,7 k €↓
- 2010Annual accounts 201082,7 k €↑
- 2009Annual accounts 20091,6 k €↓
- 2008Annual accounts 200863,4 k €↑
- 2007Annual accounts 200739,7 k €
- 29/06/2006IncorporationNon-profit organization