ACTIVE

c.d.m.l.

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

74,4 k €

+16.6% YoY

Gross margin

220,1 k €

+73.2% YoY

Equity

823,2 k €

-15.6% YoY

What does c.d.m.l. do?

c.d.m.l. is a Private company with limited liability incorporated in 2008. Its main activity is: Management consultancy activities. Its registered office is in Grez-Doiceau.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0896.999.382

Incorporation

21/03/2008

Legal form

Private company with limited liability

Registered office

Rue des Merisiers 12
1390 Grez-Doiceau · WallonieSee on map

Contributed capital

429 400,00 €

Latest accounts

31/12/2024

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy 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 17 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	220,1 k €	+73.2%	127,1 k €	-1.7%	129,2 k €	-2.7%	132,8 k €	-28.6%	185,9 k €	-26.6%	253,1 k €	-2.8%	260,5 k €	-9.7%	288,4 k €	+36.6%	211,1 k €	-2.2%	215,9 k €	-23.4%	281,7 k €	-26.0%	380,6 k €	-14.5%	445,4 k €	-1.5%	452,2 k €	+17.4%	385,1 k €	+86.6%	206,4 k €	+86.2%	110,8 k €
EBITDA	216,3 k €	+76.6%	122,5 k €	+2.5%	119,4 k €	+2.8%	116,2 k €	-35.9%	181,2 k €	-30.5%	260,9 k €	+24.8%	209,1 k €	+10.6%	189 k €	-5.0%	198,9 k €	-1.0%	201 k €	-8.9%	220,6 k €	-21.7%	281,7 k €	-19.1%	348,1 k €	-5.8%	369,4 k €	-3.7%	383,5 k €	+87.1%	205 k €	+87.1%	109,6 k €
Operating result	196,4 k €	+95.9%	100,2 k €	-1.6%	101,9 k €	+6.6%	95,6 k €	-41.6%	163,8 k €	-32.9%	244,1 k €	+27.3%	191,7 k €	+12.0%	171,1 k €	-6.2%	182,4 k €	-0.6%	183,5 k €	+7.1%	171,4 k €	-38.0%	276,3 k €	-18.3%	338,4 k €	-0.6%	340,5 k €	-9.9%	377,8 k €	+87.1%	201,9 k €	+87.9%	107,4 k €
Net result	74,4 k €	+16.6%	63,8 k €	-8.1%	69,5 k €	+27.7%	54,4 k €	-49.9%	108,4 k €	-32.2%	159,8 k €	+56.1%	102,4 k €	-8.2%	111,6 k €	+8.2%	103,2 k €	+7.4%	96,1 k €	+67.6%	57,3 k €	-59.9%	143 k €	-33.9%	216,4 k €	-1.7%	220 k €	-10.0%	244,5 k €	+86.9%	130,8 k €	+88.1%	69,5 k €
Balance sheet
Equity	823,2 k €	-15.6%	975 k €	+7.0%	911,2 k €	+8.3%	841,8 k €	+1.7%	827,4 k €	-0.0%	827,7 k €	+14.2%	724,8 k €	+4.5%	693,4 k €	+5.4%	658 k €	+7.4%	612,6 k €	+9.7%	558,5 k €	+11.4%	501,1 k €	+3.2%	485,6 k €	+57.0%	309,2 k €	+6.9%	289,2 k €	+99.8%	144,7 k €	+159%	55,9 k €
Total assets	1,3 M €	+2.9%	1,2 M €	-0.3%	1,2 M €	+0.3%	1,2 M €	-0.3%	1,2 M €	+10.9%	1,1 M €	+9.3%	1 M €	+2.6%	989,4 k €	+3.0%	960,9 k €	+3.8%	926 k €	+5.1%	880,8 k €	+26.3%	697,4 k €	+11.9%	623,3 k €	+58.7%	392,8 k €	-6.7%	421,1 k €	+93.6%	217,5 k €	+144%	89,2 k €
Cash	174,6 k €	+6.6%	163,8 k €	+0.7%	162,7 k €	+2.8%	158,3 k €	-32.0%	232,7 k €	+23.8%	187,9 k €	+148%	75,8 k €	-52.2%	158,5 k €	+20.6%	131,4 k €	-31.7%	192,6 k €	+392%	39,1 k €	-21.7%	50 k €	-63.8%	138 k €	+272%	37,1 k €	-86.7%	278,9 k €	+286%	72,2 k €	+104%	35,3 k €
Debts	439,1 k €	+74.4%	251,7 k €	-21.1%	319 k €	-10.9%	358 k €	-11.1%	402,7 k €	+43.1%	281,4 k €	-3.0%	290,2 k €	-1.9%	296 k €	-2.3%	303 k €	-3.3%	313,4 k €	-2.8%	322,3 k €	+64.2%	196,3 k €	+42.6%	137,7 k €	+64.7%	83,6 k €	-36.6%	131,9 k €	+81.2%	72,8 k €	+118%	33,3 k €
Other
Workforce	–		–		–		–		–		–		–		1,0 ETP	0.0%	1,0 ETP		–		1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 3 ended

Active mandates

Claude DEDRY

Director · since 21 mars 2008

Active

Ended mandates

Claude DEDRY

Administrator - manager · since 21 mars 2008

Ended

Claude DEDRY

Manager · since 21 mars 2008

Ended

Claude DEDRY

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
4P MANAGEMENT● Active	0541.392.335
DISPINJECT● Active	0687.896.977
VECO Corporate Funding● Active	0541.622.462

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/07/2025	30/07/2024	26/07/2023	31/07/2022	29/07/2021	29/10/2020
General meeting	20/05/2025	21/05/2024	16/05/2023	17/05/2022	18/05/2021	19/05/2020
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	20/05/2025	30/07/2025	French	PDF
Abridged model	31/12/2023	21/05/2024	30/07/2024	French	PDF
Abridged model	31/12/2022	16/05/2023	26/07/2023	French	PDF
Abridged model	31/12/2021	17/05/2022	31/07/2022	French	PDF
Abridged model	31/12/2020	18/05/2021	29/07/2021	French	PDF
Abridged model	31/12/2019	19/05/2020	29/10/2020	French	PDF
Abridged model	31/12/2018	21/05/2019	12/08/2019	French	PDF
Abridged model	31/12/2017	15/05/2018	31/08/2018	French	PDF
Abridged model	31/12/2016	16/05/2017	22/08/2017	French	PDF
Abridged model	31/12/2015	18/05/2016	24/06/2016	French	PDF
Abridged model	31/12/2014	19/05/2015	22/07/2015	French	PDF
Abridged model	31/12/2013	20/05/2014	13/06/2014	French	PDF
Abridged model	31/12/2012	29/03/2013	18/07/2013	French	PDF
Abridged model	31/12/2011	23/06/2012	15/09/2012	French	PDF
Abridged model	31/12/2010	31/03/2011	13/06/2011	French	PDF
Abridged model	31/12/2009	18/01/2010	12/06/2010	French	PDF
Abridged model	31/12/2008	11/03/2009	09/06/2009	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/12/2024 · 1 active · 3 ended

Active mandates

Claude DEDRY

Director · since 21 mars 2008

Active

Ended mandates

Claude DEDRY

Administrator - manager · since 21 mars 2008

Ended

Claude DEDRY

Manager · since 21 mars 2008

Ended

Claude DEDRY

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Capital / shares24/01/2014
CAPITAL, ACTIONS - ASSEMBLEE GENERALE
PDF
Restructuring28/11/2012
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring08/06/2012
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...) - DIVERS
PDF
Other17/04/2008
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

2024
Annual accounts 202474,4 k €↑
2023
Annual accounts 202363,8 k €↓
2022
Annual accounts 202269,5 k €↑
2021
Annual accounts 202154,4 k €↓
2020
Annual accounts 2020108,4 k €↓
2019
Annual accounts 2019159,8 k €↑
2018
Annual accounts 2018102,4 k €↓
2017
Annual accounts 2017111,6 k €↑
2016
Annual accounts 2016103,2 k €↑
2015
Annual accounts 201596,1 k €↑
2014
Annual accounts 201457,3 k €↓
2013
Annual accounts 2013143 k €↓
2012
Annual accounts 2012216,4 k €↓
2011
Annual accounts 2011220 k €↓
2010
Annual accounts 2010244,5 k €↑
2009
Annual accounts 2009130,8 k €↑
2008
Annual accounts 200869,5 k €
21/03/2008
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

c.d.m.l.

Overview

What does c.d.m.l. do?

Trend over 17 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