ACTIVE

Mediplan

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

18,1 k €

+167.9% YoY

Gross margin

29,1 k €

+85.9% YoY

Equity

63,3 k €

+40.1% YoY

What does Mediplan do?

Mediplan is a Private limited company incorporated in 2008. Its main activity is: General medical practice activities. Its registered office is in Braine-l'Alleud.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0894.618.231

Incorporation

03/01/2008

Legal form

Private limited company

Registered office

Rue des croix du Feu 10
1420 Braine-l'Alleud · WallonieSee on map

Contributed capital

61 625,50 €

Latest accounts

31/12/2025

Activities (NACE)

86210General medical practice activities· main 86210General medical practice activities

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 18 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	29,1 k €	+85.9%	15,7 k €	+580%	-3,3 k €	-148%	6,7 k €	-48.6%	13,1 k €	-69.1%	42,5 k €	+521%	6,8 k €	-73.8%	26,1 k €	+1005%	-2,9 k €	-118%	15,6 k €	+1268%	1,1 k €	-96.1%	29,3 k €	-41.9%	50,5 k €	-28.4%	70,5 k €	+4.4%	67,5 k €	-9.4%	74,6 k €	+13.0%	66 k €	+40.3%	47,1 k €
EBITDA	28,6 k €	+99.4%	14,4 k €	+462%	-4 k €	-164%	6,2 k €	-51.6%	12,9 k €	-64.4%	36,2 k €	+578%	5,3 k €	-75.3%	21,7 k €	+560%	-4,7 k €	-131%	15,1 k €	+6010%	247 €	-99.1%	27,5 k €	-45.2%	50,1 k €	-28.5%	70,1 k €	+4.5%	67,1 k €	-9.6%	74,2 k €	+13.1%	65,7 k €	+40.6%	46,7 k €
Operating result	23,7 k €	+153%	9,4 k €	+190%	-10,4 k €	-341%	-2,4 k €	-142%	5,6 k €	-81.4%	30 k €	+319%	-13,7 k €	-1001%	1,5 k €	+106%	-26,4 k €	-213%	-8,4 k €	+65.6%	-24,5 k €	-781%	3,6 k €	-84.2%	22,8 k €	-36.0%	35,6 k €	-15.8%	42,2 k €	-21.5%	53,8 k €	+15.5%	46,6 k €	+53.7%	30,3 k €
Net result	18,1 k €	+168%	6,8 k €	+171%	-9,5 k €	-195%	-3,2 k €	-174%	4,4 k €	-84.9%	28,9 k €	+303%	-14,2 k €	-2008%	744 €	+103%	-28,4 k €	-196%	-9,6 k €	+61.4%	-24,8 k €	-1763%	1,5 k €	-87.9%	12,4 k €	-44.1%	22,1 k €	-18.2%	27,1 k €	-25.0%	36,1 k €	+16.7%	30,9 k €	+49.5%	20,7 k €
Balance sheet
Equity	63,3 k €	+40.1%	45,1 k €	+17.6%	38,4 k €	-19.8%	47,9 k €	-6.3%	51,1 k €	+9.4%	46,7 k €	+161%	17,9 k €	-44.3%	32,1 k €	+2.4%	31,3 k €	-47.6%	59,7 k €	-13.8%	69,3 k €	-26.4%	94,2 k €	+117%	43,5 k €	-52.3%	91,1 k €	+32.1%	69 k €	+58.5%	43,5 k €	-30.3%	62,4 k €	+98.3%	31,5 k €
Total assets	71,3 k €	+29.1%	55,2 k €	+22.0%	45,3 k €	-12.6%	51,8 k €	-11.2%	58,3 k €	-17.0%	70,2 k €	+18.4%	59,3 k €	-24.8%	78,8 k €	+71.0%	46,1 k €	-45.3%	84,2 k €	-16.6%	101 k €	-28.6%	141,4 k €	+21.4%	116,4 k €	-10.9%	130,6 k €	-8.9%	143,3 k €	+18.5%	120,9 k €	+9.8%	110,2 k €	+30.3%	84,6 k €
Cash	8,7 k €	+8573%	100,8 €	-97.6%	4,2 k €	-23.3%	5,4 k €	+175%	2 k €	-94.8%	38,1 k €	+2486%	1,5 k €	+13.8%	1,3 k €	-88.7%	11,5 k €	+841%	1,2 k €	-77.4%	5,4 k €	-36.8%	8,6 k €	+59.9%	5,4 k €	+49.7%	3,6 k €	+51.2%	2,4 k €	+1.8%	2,3 k €	-61.5%	6 k €	+83.5%	3,3 k €
Debts	8 k €	-20.2%	10,1 k €	+276%	2,7 k €	-31.7%	3,9 k €	-45.6%	7,2 k €	-66.8%	21,7 k €	-47.5%	41,4 k €	-9.2%	45,7 k €	+209%	14,8 k €	-37.2%	23,5 k €	-23.9%	30,9 k €	-34.6%	47,2 k €	-35.2%	72,8 k €	+84.3%	39,5 k €	-46.9%	74,4 k €	-3.9%	77,4 k €	+62.1%	47,8 k €	-10.0%	53,1 k €

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 · 4 ended

Active mandates

Florence TASSIGNON

Director · since 02 janvier 2008

Active

Ended mandates

Florence TASSGIGNON

Director · since 02 janvier 2008

Ended

Florence TASSIGNON

Manager · since 02 janvier 2008

Ended

FLORENCE TASSIGNON

Director

Ended

FLORENCE TASSIGNON

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	01/01/2025	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	15/09/2026	31/07/2025	30/08/2024	31/08/2023	17/10/2022	28/10/2021
General meeting	30/06/2026	31/07/2025	31/07/2024	27/06/2023	28/06/2022	29/06/2021
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 days

Filings

Annual accounts filings

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	30/06/2026	15/09/2026	French	PDF
Micro model	31/12/2024	31/07/2025	31/07/2025	French	PDF
Micro model	31/12/2023	31/07/2024	30/08/2024	French	PDF
Micro model	31/12/2022	27/06/2023	31/08/2023	French	PDF
Micro model	31/12/2021	28/06/2022	17/10/2022	French	PDF
Micro model	31/12/2020	29/06/2021	28/10/2021	French	PDF
Micro model	31/12/2019	30/06/2020	28/09/2020	French	PDF
Micro model	31/12/2018	25/06/2019	25/09/2019	French	PDF
Micro model	31/12/2017	26/09/2018	27/09/2018	French	PDF
Micro model	31/12/2016	27/06/2017	26/09/2017	French	PDF
Abridged model	31/12/2015	13/01/2017	06/02/2017	French	PDF
Abridged model	31/12/2014	31/07/2015	25/08/2015	French	PDF
Abridged model	31/12/2013	24/06/2014	29/08/2014	French	PDF
Abridged model	31/12/2012	25/06/2013	27/08/2013	French	PDF
Abridged model	31/12/2011	26/06/2012	30/08/2012	French	PDF
Abridged model	31/12/2010	28/06/2011	29/08/2011	French	PDF
Abridged model	31/12/2009	29/06/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	30/06/2009	28/08/2009	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 · 4 ended

Active mandates

Florence TASSIGNON

Director · since 02 janvier 2008

Active

Ended mandates

Florence TASSGIGNON

Director · since 02 janvier 2008

Ended

Florence TASSIGNON

Manager · since 02 janvier 2008

Ended

FLORENCE TASSIGNON

Director

Ended

FLORENCE TASSIGNON

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates02/01/2024
MODIFICATION FORME JURIDIQUE - SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Mandates17/04/2014
OBJET - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other07/01/2008
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 202518,1 k €↑
2024
Annual accounts 20246,8 k €↑
2023
Annual accounts 2023-9,5 k €↓
2022
Annual accounts 2022-3,2 k €↓
2021
Annual accounts 20214,4 k €↓
2020
Annual accounts 202028,9 k €↑
2019
Annual accounts 2019-14,2 k €↓
2018
Annual accounts 2018744 €↑
2017
Annual accounts 2017-28,4 k €↓
2016
Annual accounts 2016-9,6 k €↑
2015
Annual accounts 2015-24,8 k €↓
2014
Annual accounts 20141,5 k €↓
2013
Annual accounts 201312,4 k €↓
2012
Annual accounts 201222,1 k €↓
2011
Annual accounts 201127,1 k €↓
2010
Annual accounts 201036,1 k €↑
2009
Annual accounts 200930,9 k €↑
2008
Annual accounts 200820,7 k €
03/01/2008
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

Mediplan

Overview

What does Mediplan do?

Trend over 18 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