MEDOR
ActiveSummary
MEDOR has been active since 2014 and the Belgian Official Gazette contains no insolvency or warning signals. The 2025 annual accounts show equity of €135,261 and a net result of €23,143. Equity is shrinking by about 7.5% per year across the filed financial years. Its solvency ranks better than 38% of 810 sector peers (NACE 58, financial year 2025). The computed 12-month bankruptcy probability is 0.1% (very low).
Financials · financial year 2025, micro format
2021 to 2025, 5 financial years 2018 to 2025, 8 financial years
After the dip in 2022 the operating result has climbed three years in a row; 2025 is 1,233% above 2024 and is the highest result in the available series.
What the company sold each financial year and what was left of it. A loss stands below the zero line.
What the company owns (total assets), how much of it is its own (equity) and how much it owes.
Short-term assets minus short-term debts. Above zero the company can pay its bills in the short term.
How much of each euro of turnover is left from operations (EBIT margin) and what the assets earn (return on assets).
The share of the company financed with its own means. The higher it is, the better it absorbs a shock.
Short-term assets per euro of short-term debt. Above 1 the short-term debts are covered.
Average staff in full-time equivalents (FTE).
Use the arrow keys on the chart for the figures per year.
Sector: the middle half of NACE 58, Publishing activities: a quarter of companies sit below it, a quarter above. Each year compared with accounts in the same format, and only where there are at least 30. Dashed line: the median. Available for Net result, Equity, Total assets, Working capital, Solvency, Current ratio, Return on assets (ROA), Staff (FTE).
Peer companies
Historical observationOf the 34,695 companies that looked in July 2024 the way this one looks now, 0.7% went bankrupt within 24 months and 95.3% are still going.
- Micro
- 10 to 20 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
For this company itself Checked computes a bankruptcy probability of 0.1% over twelve months; the group does not contradict it.
How reliable is this rule?
Tested on the year before, without using that year itself: the groups of July 2023 gave each of the 497,474 companies of July 2024 its group's bankruptcy share. Expected: 1.6%; actually bankrupt within 24 months: 1.7%.
| Group | Expected | Actual |
|---|---|---|
| 1 | 0.2% | 0.2% |
| 2 | 0.3% | 0.5% |
| 3 | 0.5% | 0.6% |
| 4 | 0.7% | 0.8% |
| 5 | 0.9% | 1.0% |
| 6 | 1.3% | 1.5% |
| 7 | 1.6% | 1.8% |
| 8 | 1.8% | 1.8% |
| 9 | 3.0% | 3.1% |
| 10 | 5.6% | 6.2% |
The rule ranks well: a company that went bankrupt got a higher share than one that kept going in 74.5% of comparisons. The level follows the economy: in a year with more bankruptcies, the actual share is higher than the year before.
An observation about 34,695 comparable companies, not a prediction for this company. The sector does not count: the register keeps no sector for companies that stopped, so it would make the outcome look better than it was.
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Turnover70 | - | - | - | - | - | €390,542 | €407,694 | €436,513 | ▲ 7.1% |
| Non-recurring operating income76A | - | - | - | - | - | €13,809 | - | €13,470 | - |
| Goods, raw materials, services and sundry goods60/61 | - | - | - | - | - | €365,236 | €350,901 | €358,745 | ▲ 2.2% |
| Remuneration, social security and pensions62 | - | - | - | €108,281 | €109,780 | €134,950 | €137,213 | €142,561 | ▲ 3.9% |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €5,767 | €22,774 | €22,774 | €22,584 | €21,487 | €17,985 | €775 | €4,254 | ▲ 449% |
| Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4 | - | - | - | - | - | €60 | - | - | - |
| Provisions for liabilities and charges: additions (uses and reversals)635/8 | - | - | - | - | - | - | - | €7,174 | - |
| Other operating charges640/8 | - | - | - | €7,454 | €70 | €392 | €2,954 | €5,937 | ▲ 101% |
| Non-recurring operating charges66A | - | - | - | €6,082 | €39 | €3,944 | - | - | - |
| Gross operating margin9900 | €41,915 | €27,427 | €90,366 | €47,295 | €34,231 | €108,738 | €142,694 | €183,279 | ▲ 28.4% |
| Operating profit (loss)9901 | -€44,271 | -€108,496 | -€46,259 | -€97,105 | -€97,145 | -€48,592 | €1,752 | €23,352 | ▲ 1,233% |
| Financial income75/76B | - | - | - | €61 | €89 | €229 | €203 | €201 | ▼ 0.9% |
| Recurring financial income75 | €161 | €110 | €0 | €61 | €89 | €229 | €203 | €201 | ▼ 0.9% |
| Financial charges65/66B | - | - | - | €438 | €841 | €455 | €223 | €465 | ▲ 108% |
| Recurring financial charges65 | €50 | €540 | €2,455 | €438 | €841 | €455 | €223 | €465 | ▲ 108% |
| Profit (loss) for the period before taxes9903 | -€44,160 | -€108,926 | -€48,713 | -€97,482 | -€97,897 | -€48,818 | €1,732 | €23,088 | ▲ 1,233% |
| Income taxes67/77 | €23 | - | - | - | - | - | €54 | -€54 | - |
| Profit (loss) for the period9904 | -€44,183 | -€108,926 | -€48,713 | -€97,482 | -€97,897 | -€48,818 | €1,678 | €23,143 | ▲ 1,279% |
| Profit (loss) for the period to be appropriated9905 | -€44,183 | -€108,926 | -€48,713 | -€97,482 | -€97,897 | -€48,818 | €1,678 | €23,143 | ▲ 1,279% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €370,939 | €450,597 | €590,058 | €471,592 | €372,683 | €308,073 | €356,757 | €440,664 | ▲ 23.5% |
| Fixed assets21/28 | €21,029 | €84,244 | €61,970 | €39,386 | €21,777 | €3,791 | €13,991 | €32,074 | ▲ 129% |
| Intangible fixed assets21 | €20,399 | €83,864 | €61,280 | €38,696 | €17,210 | €3,101 | €2,326 | €29,172 | ▲ 1,154% |
| Tangible fixed assets22/27 | €380 | €190 | - | €0 | €3,877 | €0 | €10,975 | €712 | ▼ 93.5% |
| Furniture and vehicles24 | - | - | - | - | - | - | - | €712 | - |
| Assets under construction and advance payments27 | - | - | - | - | €3,877 | €0 | €10,975 | €0 | ▼ 100% |
| Financial fixed assets28 | €250 | €190 | €690 | €690 | €690 | €690 | €690 | €2,190 | ▲ 217% |
| Current assets29/58 | €349,910 | €366,353 | €528,088 | €432,206 | €350,906 | €304,281 | €342,765 | €408,590 | ▲ 19.2% |
| Stocks and contracts in progress3 | €34,238 | €29,318 | €22,639 | €18,989 | €28,127 | €30,323 | €26,882 | €24,380 | ▼ 9.3% |
| Stocks30/36 | - | - | - | €18,989 | €28,127 | €30,323 | €26,882 | €24,380 | ▼ 9.3% |
| Amounts receivable within one year40/41 | €133,281 | €202,816 | €218,766 | €165,267 | €124,223 | €149,811 | €160,699 | €166,781 | ▲ 3.8% |
| Trade receivables40 | - | - | - | €160,755 | €110,763 | €136,321 | €129,866 | €140,373 | ▲ 8.1% |
| Other amounts receivable41 | - | - | - | €4,512 | €13,460 | €13,490 | €30,833 | €26,408 | ▼ 14.4% |
| Cash at bank and in hand54/58 | €182,391 | €133,216 | €286,108 | €246,467 | €197,867 | €122,543 | €155,066 | €215,584 | ▲ 39.0% |
| Deferred charges and accrued income490/1 | - | - | - | €1,484 | €690 | €1,604 | €117 | €1,845 | ▲ 1,473% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €370,939 | €450,597 | €590,058 | €471,592 | €372,683 | €308,073 | €356,757 | €440,664 | ▲ 23.5% |
| Equity10/15 | €173,367 | €138,461 | €229,548 | €215,347 | €120,769 | €68,929 | €104,521 | €135,261 | ▲ 29.4% |
| Contributions10/11 | €117,655 | €191,675 | - | €414,755 | €418,075 | €414,740 | €447,320 | €454,900 | ▲ 1.7% |
| Reserves13 | €19,374 | €19,374 | €19,374 | €19,374 | €19,374 | €19,374 | €19,374 | €19,374 | = |
| Non-distributable reserves130/1 | - | - | - | €624 | €624 | €624 | - | - | - |
| Reserves not available under the articles1311 | - | - | - | €624 | €624 | €624 | - | - | - |
| Tax-exempt reserves132 | - | - | - | €18,750 | €18,750 | €18,750 | €18,750 | €18,750 | = |
| Distributable reserves133 | - | - | - | - | - | - | €624 | €624 | = |
| Profit (loss) carried forward14 | €36,338 | -€72,588 | -€121,301 | -€218,782 | -€316,680 | -€365,185 | -€362,173 | -€339,013 | ▲ 6.4% |
| Provisions and deferred taxes16 | - | - | - | - | - | - | - | €7,174 | - |
| Provisions for liabilities and charges160/5 | - | - | - | - | - | - | - | €7,174 | - |
| Other liabilities and charges164/5 | - | - | - | - | - | - | - | €7,174 | - |
| Amounts payable17/49 | €197,572 | €312,136 | €360,510 | €256,246 | €251,914 | €239,143 | €252,236 | €298,229 | ▲ 18.2% |
| Amounts payable after more than one year17 | - | - | - | - | - | - | - | €60,000 | - |
| Financial debts170/4 | - | - | - | - | - | - | - | €60,000 | - |
| Amounts payable within one year42/48 | €28,662 | €80,775 | €70,887 | €119,343 | €140,550 | €115,506 | €112,848 | €124,511 | ▲ 10.3% |
| Trade debts44 | €19,302 | €63,102 | €44,643 | €98,400 | €124,583 | €94,042 | €82,409 | €89,206 | ▲ 8.2% |
| Suppliers440/4 | - | - | - | €98,400 | €124,583 | €94,042 | €82,409 | €89,206 | ▲ 8.2% |
| Taxes, remuneration and social security45 | - | - | - | €20,810 | €15,246 | €21,209 | €30,396 | €35,142 | ▲ 15.6% |
| Taxes450/3 | - | - | - | €7,108 | €3,493 | €4,697 | €3,509 | €4,344 | ▲ 23.8% |
| Remuneration and social security454/9 | - | - | - | €13,702 | €11,753 | €16,512 | €26,887 | €30,798 | ▲ 14.5% |
| Other amounts payable47/48 | - | - | - | €133 | €721 | €255 | €43 | €163 | ▲ 279% |
| Accrued charges and deferred income492/3 | - | - | - | €136,903 | €111,364 | €123,637 | €139,388 | €113,717 | ▼ 18.4% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | -€44,183 | -€108,926 | -€48,713 | -€97,482 | -€97,897 | -€48,818 | €1,678 | €23,143 | ▲ 1,279% |
| + Depreciation and write-downs630 | €5,767 | €22,774 | €22,774 | €22,584 | €21,487 | €17,985 | €775 | €4,254 | ▲ 449% |
| Operating cash flow (approximation) | -€38,416 | -€86,152 | -€25,939 | -€74,898 | -€76,411 | -€30,833 | €2,453 | €27,396 | ▲ 1,017% |
| Investment in fixed assets (approximation) | - | -€85,989 | -€500 | €0 | -€3,877 | €0 | -€10,975 | -€22,336 | ▼ 104% |
| Change in cash | - | -€49,175 | €152,892 | -€39,642 | -€48,600 | -€75,323 | €32,523 | €60,517 | ▲ 86.1% |
Simplified and derived: a Belgian filing has no cash-flow statement, so these rows come from the income statement and the balance-sheet moves.
Latest 10 of 11 filings with the National Bank
| Financial year | Type | Filed | Reference |
|---|---|---|---|
| 31-12-2025 | micro format | 03-07-2026 | 2026-00259719 |
| 31-12-2024 | micro format | 28-07-2025 | 2025-00318515 |
| 31-12-2023 | micro format | 28-07-2024 | 2024-00305351 |
| 31-12-2022 | micro format | 28-06-2023 | 2023-00184786 |
| 31-12-2021 | micro format | 14-06-2022 | 2022-20061817 |
| 31-12-2020 | micro format | 29-09-2021 | 2021-69500018 |
| 31-12-2019 | micro format | 19-08-2020 | 2020-42600004 |
| 31-12-2018 | micro format | 28-08-2019 | 2019-58500534 |
| 31-12-2017 | micro format | 27-08-2018 | 2018-52100207 |
| 31-12-2016 | micro format | 08-08-2017 | 2017-41700355 |
Similar companies · same sector, comparable size
Subsidies and aid
Wallonia-Brussels Federation
2023 to 2025 · 5 entries · €227,808 in total| Year | Entries | Paid |
|---|---|---|
| 2025 | 3 | €88,461 |
| 2024 | 1 | €72,681 |
| 2023 | 1 | €66,666 |
Public contracts: No European public contracts awarded found since October 2016. Contracts below the EU thresholds are not in TED.