Skip to content

L'ELIXIR

Active Private limited companyfounded 2001active for 25 yearsRoute de Bavay 56, 7080 FrameriesKBO/BCE: BE 0475.697.304 subsidiary of EDGARD#1 company by total assets in Frameries, Health and social work sector

Annual accounts 2025

unclassified schema, filed on 01-06-2026, 60 days before the deadline
€7.7m
▼ 7.2%
€2.2m
▼ 16.3%
€2.3m
▼ 15.6%
€1.7m
▼ 13.3%
50.8%
▲ 0.5 percentage points
6.18
▲ 3.79

Money flows

of every €100 of turnover, €21.06 remains as profit in 2025

Balance sheet

balance sheet total €13.7m on 31-12-2025
What the company ownsHow it is paid for

in €m

Position in the sector

50.8%

Higher than 53% of 1,428 companies in 2025.

6.18

Higher than 93% of 1,406 companies in 2025.

11.9%

Higher than 91% of 1,416 companies in 2025.

L'ELIXIR Middle half of the sector 80% of the sector All accounts in residential care (NACE 87)

Net result: top quarter · Equity: top quarter · Balance sheet total: top quarter · Working capital: top quarter · Staff: middle half

Staff

Men and women88% women

10.3 men and 74.3 women in full-time equivalents in 2025.

€68,949

Men €73,370, women €68,708 per full-time equivalent. Jobs differ, so this is not a pay gap.

-3 people

people who joined people who left

In 2025, 51 people joined and 54 left. Training hours in 2025: 1,926. Agency workers: 0.2 on average.

Filed annual accounts

as filed with the National Bank, click a year to choose it
Line Trend20252024202320222021202020192018201720162015201420132012201120102009200820072006
Balance sheet: assets
20/58 13.7m10.6m6.7m7.9m9.0m7.6m10.1m6.0m3.2m3.7m3.1m2.2m2.0m1.5m1.5m723,8411.0m147,31561,87811,986
21/28 509,014565,368656,044753,546851,8481,3934,250132,238156,05978,819------5,7575,5735,4745,474
21 461,317553,599645,880738,252830,533-0125,138156,059-0---------
22/27 47,69711,76910,16415,29421,3151,3934,2507,100-78,819----------
23 6,79911,76910,16415,29420,4231,3934,2507,100------------
24 ----892---------------
27 40,898--------78,819----------
28 ----------------5,7575,5735,4745,474
29/58 13.2m10.0m6.0m7.2m8.1m7.6m10.1m5.9m3.1m3.6m3.1m2.2m2.0m1.5m1.5m723,8411.0m141,74256,4046,512
40/41 12.9m9.7m6.0m7.1m6.4m5.6m4.0m5.7m2.9m3.6m2.9m2.2m2.0m1.5m1.1m364,638370,02478,1877,743600
40 359,915156,481159,050227,167158,888115,993110,594491,777963,140166,479956,1922.2m1.9m1.2m1.1m335,421273,89358,1453,630-
41 12.6m9.6m5.8m6.9m6.2m5.5m3.8m5.2m2.0m3.4m1.9m61,707161,707271,3132,51929,21796,13120,0414,113600
54/58 ----1.7m2.0m6.1m227,100108,84936,368157,22914,47713,95710,507408,419359,098655,17163,55534,3112,060
490/1 221,806279,99524,27624,95246,78229,81030,60746313,075-389-1,4711,1024,851105--14,3503,852
Balance sheet: equity and liabilities
10/49 13.7m10.6m6.7m7.9m9.0m7.6m10.1m6.0m3.2m3.7m3.1m2.2m2.0m1.5m1.5m723,8411.0m147,31561,87811,986
10/15 6.9m5.3m3.4m1.7m1.5m20,4603.4m2.4m2.3m1.7m2.4m1.7m1.2m971,630651,488107,7048,060-48,455-21,023-30,027
10/11 18,60018,60018,60018,60018,60018,60018,60018,6006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,2006,200
100 ------18,60018,60018,60018,60018,60018,60018,60018,60018,60018,60018,60018,60018,60018,600
101 --------12,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,40012,400
13 1,8601,8601,8601,8601,8601,8601,8601,8601,8601,8601,8601,8601,8601,8601,8601,8601,860---
130/1 1,8601,8601,8601,8601,8601,860--------------
130 ------1,8601,8601,8601,8601,8601,8601,8601,8601,8601,8601,860---
1311 1,8601,8601,8601,8601,8601,860--------------
14 6.9m5.3m3.4m1.7m1.5m03.4m2.4m2.3m1.7m2.3m1.7m1.2m963,570643,42899,644--54,655-27,223-36,227
16 -----------30,00030,00030,000------
160/5 -----------30,00030,00030,000------
17/49 6.7m5.3m3.2m6.2m7.5m7.6m6.7m3.6m913,4862.0m696,049525,493837,926527,202873,796616,1371.0m195,77082,90142,013
17 4.6m1.1m1.6m2.1m2.6m1.8m2.1m2.6m------------
170/4 4.6m1.1m1.6m2.1m2.6m1.8m2.1m2.6m------------
173 4.6m1.1m1.6m2.1m2.6m1.8m2.1m2.6m------------
42/48 2.1m4.2m1.7m4.2m4.9m5.8m4.6m1.0m908,5262.0m696,049525,493837,926527,202873,796613,6951.0m194,03482,55441,574
42 873,807506,898506,898506,898506,897299,755524,571524,572------------
43 ----155,258116,938110,261-185,3681.3m285,899230,000-144,45681,06857,478250,000---
430/8 ------110,261-185,3681.3m285,899230,000-144,45681,06857,478250,000---
439 ----155,258116,938--------------
44 92,62440,62736,46242,23322,18230,05248,17946,706-20,37918,79220,569199,89910,59616,54450,132-8,8545671,210
440/4 92,62440,62736,46242,23322,18230,05248,17946,706-20,37918,79220,569199,89910,59616,54450,132-8,8545671,210
45 1.2m1.3m1.1m1.1m780,188993,010758,141433,388535,976453,545391,359274,918263,912302,307317,341200,084200,393112,5063,927-
450/3 148,909222,340112,861175,334154,000208,939133,13179,224243,510112,56497,86019,67720,66017,576110,23263,88265,90515,6903,927-
454/9 1.0m1.1m1.0m935,477626,188784,071625,010354,164292,466340,981293,500255,241243,252284,731207,109136,202134,48896,817--
47/48 -2.3m13,4752.5m3.4m4.3m3.1m-187,182238,703-6374,11569,844458,843306,000572,50072,67478,06040,364
492/3 9,658111---5,243--4,960------2,443-1,736347439
Income statement
70/76A 9.2m9.8m8.5m8.0m8.4m6.8m5.9m5.2m4.8m4.2m----------
70 7.7m8.3m7.1m7.0m7.5m5.9m5.4m4.8m4.5m4.0m----------
74 1.4m1.5m1.4m1.0m987,280---------------
76A -----133,084--2,5195,86530,018-500120--87---
9900 ----------3.2m2.7m2.2m2.2m2.1m1.4m1.3m400,92511,8401,443
60/66A 6.9m7.2m6.1m6.1m6.3m4.7m4.4m4.1m3.8m3.4m----------
60 2,1933,6033,0025,3365,4583,524--------------
600/8 2,1933,6033,0025,3365,4583,524--------------
61 961,962898,708886,995866,214865,532588,010628,989816,541880,399777,779----------
62 5.9m6.2m5.1m5.1m5.3m4.1m3.7m3.3m2.8m2.6m2.2m1.9m1.9m1.7m1.1m737,955706,565427,999--
630 99,03798,27497,41197,64298,9342,8572,84936,50119,507----------3,672
635/8 -------------30,000------
640/8 8227365262593058681,1661,07997,733-18812,93317,4211,0827681,366-254218384
66A 9,418-----125,138--5,273--350-------
9901 2.2m2.7m2.4m2.0m2.1m2.1m1.5m1.1m974,356887,612965,796780,163305,648488,730987,794706,869576,588-27,32811,622-2,614
75/76B 107,41788,07960,342127,943111,69143,90141,59145,25231,60319,26665533402525,0685733651875089
75 107,41788,07960,342127,943111,69143,90141,59145,25229,08419,26665533402525,0685733651875089
751 107,35788,07960,342126,966111,69143,90141,59145,25229,08419,266----------
752/9 60--977----------------
76B --------2,519-----------
65/66B 107,559108,372132,854175,169199,36365,37372,73962,3012,2008,6564,3142,71412,09710,57213,30010,1702,0972913132
65 107,559108,372132,854175,169199,36365,37372,73962,3012,2008,6564,3142,71412,09710,57213,30010,1702,0972913132
650 106,691106,929131,534173,406193,64762,24770,87960,6667097,192----------
652/9 8681,4431,3201,7635,7163,1261,8601,6351,4911,464----------
9903 2.2m2.6m2.4m1.9m2.0m2.1m1.5m1.1m1.0m898,222992,154777,482293,742478,531979,562697,272574,943-27,43211,641-2,557
67/77 598,411744,657620,055490,656543,096501,902432,637348,490350,791293,693326,604256,04598,221158,389336,134237,628174,275-2,637-
670/3 598,411744,657620,055490,692547,881525,541432,637348,490350,791295,346----------
77 ---364,78523,639---1,653----------
9904 1.6m1.9m1.7m1.4m1.5m1.6m1.0m749,775652,968604,529665,550521,437195,520320,142643,428459,644400,668-27,4329,004-2,557
9905 1.6m1.9m1.7m1.4m1.5m1.6m1.0m749,775652,968604,529665,550521,437195,520320,142643,428459,644400,668-27,4329,004-2,557
Appropriation of the result
9906 6.9m5.3m3.4m2.9m1.5m5.0m3.4m3.1m2.3m3.0m2.3m1.7m1.2m963,570743,072459,644346,012-54,655-27,223-36,227
14P 5.3m3.4m1.7m1.5m----------------
691/2 ----------------1,860---
6920 ----------------1,860---
694/7 ---1.3m-5.0m-652,969-1.3m----99,644360,000344,152---
694 ---1.3m-5.0m-652,969-1.3m----99,644360,000344,152---
Social balance sheet
9087 858884.589.595.579.575.868.658.453.643.83540.734.323.51615.89.3--
Men (FTE)1003 10.39.78.510.812.711.413.212.58.89.7----------
Women (FTE)1003 74.378.37678.782.868.162.756.149.643.9----------
Agency workers1501 0.2--0.1-111-0.5----------
Hours worked1013 111,643120,087109,989111,896130,569106,801102,83691,54680,35374,18966,87152,45554,61553,59737,72323,90824,53215,594--
Document PDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDF

The accounts for 4 older financial years (2002-2005) were filed as documents without figures as data, scans for example.

The notes to these accounts have 56 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).

Source: Annual accounts 2025 (PDF), filed on 01-06-2026.

Download as CSV

Filings

each dot is a set of accounts, on the day it reached the National Bank
Financial year Type Filed Reference Document
31-12-2025 unclassified schema 01-06-2026 2026-00128414 PDF
31-12-2024 unclassified schema 18-06-2025 2025-00151987 PDF
31-12-2023 unclassified schema 30-05-2024 2024-00104868 PDF
31-12-2022 unclassified schema 14-06-2023 2023-00127857 PDF
31-12-2021 unclassified schema 14-06-2022 2022-20065226 PDF
31-12-2020 unclassified schema 28-07-2021 2021-40800304 PDF
31-12-2019 full format 19-06-2020 2020-18000477 PDF
31-12-2018 full format 18-06-2019 2019-19000142 PDF
31-12-2017 full format 13-06-2018 2018-17700203 PDF
31-12-2016 full format 29-06-2017 2017-23600453 PDF
31-12-2015 full format 29-06-2016 2016-25300305 PDF
31-12-2014 full format 17-09-2015 2015-58700594 PDF
31-12-2013 full format 08-07-2014 2014-27400447 PDF
31-12-2012 full format 08-08-2013 2013-40200532 PDF
31-12-2011 full format 28-06-2012 2012-23500182 PDF
31-12-2010 full format 27-06-2011 2011-21400219 PDF
31-12-2009 full format 30-06-2010 2010-24900261 PDF
31-12-2008 full format 29-07-2009 2009-49300105 PDF
31-12-2007 full format 30-06-2008 2008-30400214 PDF
31-12-2006 full format 07-06-2007 2007-19100288 PDF
31-12-2005 full format 27-07-2006 2006-55200557 PDF
31-12-2004 full format 18-07-2005 2005-50800273 PDF
31-12-2003 full format 26-07-2004 2004-50601451 PDF
31-12-2002 full format 19-06-2003 2003-26402179 PDF

Key figures and ratios

per financial year, computed from the annual accounts
Line Trend20252024202320222021202020192018201720162015201420132012201120102009200820072006
2.3m2.8m2.5m2.1m2.2m2.1m1.5m1.2m993,863----------1,058
1.7m2.0m1.8m1.5m1.6m1.6m1.0m786,276672,475----------1,115
42,6837,597-91-660949,3890-125,13912,68096,74778,819---------5,474
-----254,876-4.2m5.9m118,25172,481-120,861142,7535193,450-397,91249,321-296,073591,61629,24432,251-
11.0m5.8m4.3m3.0m3.3m1.8m5.5m4.9m2.2m1.6m2.4m1.7m1.2m1.0m651,488110,1472,303-52,292-26,150-35,062
28.8%31.9%34.1%27.9%28.6%35.4%27.4%23.1%21.7%22.3%----------
50.8%50.3%51.4%21.3%17.0%0.3%34.0%40.0%71.7%44.8%77.2%75.2%57.4%63.6%42.7%14.9%0.8%-32.9%-34.0%-250.5%
6.182.393.601.731.671.322.215.893.381.774.384.272.432.901.751.181.000.730.680.16
0.970.990.953.694.90-1.941.500.391.230.300.310.720.541.345.72----
23.4%35.5%50.7%83.8%98.7%-29.8%31.0%28.2%36.4%28.3%30.9%16.8%32.9%98.8%426.8%----
11.9%17.9%26.1%17.9%16.7%20.5%10.1%12.4%20.2%16.3%21.8%23.2%9.6%20.9%42.2%63.5%38.9%-18.6%14.6%-21.3%
21.7825.7619.2411.8311.5333.4121.0718.99over 100-----------
17 days7 days8 days12 days8 days7 days7 days37 days78 days15 days----------
35 days16 days15 days18 days9 days19 days28 days21 days-10 days----------

A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.

Revenue breakdown

as filed

By activity 2021

  • SERVICES INFIRMIERS €7,462,602100.0%

Source: 2021 accounts, page 19, filing 2022-20065226

All years (2016 to 2021)
By activity201620172018201920202021
SERVICES INFIRMIERS€3,972,876€4,485,820€4,834,059€5,442,108€5,869,065€7,462,602
LOYER€1,750€3,500€0---
Total€3,974,626€4,489,320€4,834,059€5,442,108€5,869,065€7,462,602

Social balance sheet

Item31-12-202531-12-202431-12-202331-12-202231-12-2021
Employees at the balance-sheet date112115110110121
full-time3031303036
part-time8284808085
in full-time equivalents87.490.285.485.697.2
84.68884.589.595.5
On a permanent contract110112108109121
Joined5141414776
Left5436415870
Agency workers, average number0.2--0.1-
Training hours1,9265,5083,3311,9621,669

Source: social balance sheet in the 2021 to 2025 annual accounts

Overdue debts

tax and social security
Item20252024202320222021
Overdue social security (RSZ) debts--€0--

Source: notes to the 2021 to 2025 annual accounts (statement of debts)

Securities and guarantees

on own assets and for others
Item20252024202320222021
Debts secured on the company's own assets€5.5m€1.6m€1.6m€2.1m€2.6m
Debts guaranteed by Belgian public bodies--€506,898€506,898-

Source: notes to the 2021 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)

Investments

fixed assets acquired
Item20252024202320222021
Tangible fixed assets€42,683€7,597--€26,575
Intangible fixed assets----€922,814
€99,037€98,274€97,411€97,642€98,934

Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)

Auditor

fees

The auditor is RSM INTERAUDIT.

Item20252024202320222021
Fee for the audit€7,408€7,192€6,921€6,784€5,000

Source: notes to the 2021 to 2025 annual accounts (relations with the auditor)

Insights on L'ELIXIR

The operating result for 2025 is 16% lower than in 2024 and the lowest since 2022.

Debt's share of the balance-sheet total falls from 49.7% to 49.2%. Equity and debt are higher.

Large changes and their cause
  • 2021 Equity +7,350% on 2020. Merger absorbing MEDILIGNE, effective 01-01-2021.

Next steps