ACTIVE

REGIE MEDIA BELGE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

928,3 k €

-39.5% YoY

Revenue

106 M €

-5.2% YoY

Equity

16,9 M €

+5.8% YoY

Workforce

89,4 ETP

+3.5% YoY

What does REGIE MEDIA BELGE do?

REGIE MEDIA BELGE is a Public limited company incorporated in 1985. Its registered office is in Auderghem. It employs on average 89,4 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0427.916.686

Incorporation

11/10/1985

Legal form

Public limited company

Registered office

Rue Jules Cockx 10 box 12
1160 Auderghem · BruxellesSee on map

Contributed capital

250 000,00 €

Latest accounts

31/12/2025

Average workforce

89,4 ETP

Joint committees (2)

Signals

ProfitableLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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 14 financial years

	2025		2024		2023		2022		2021		2018		2017		2016		2014		2013		2012		2011		2008		2006
Income statement
Revenue	106 M €	-5.2%	111,9 M €	+5.3%	106,3 M €	-3.3%	110 M €	+2.1%	107,7 M €	+4.9%	102,7 M €	-0.8%	103,6 M €	-2.9%	106,7 M €	+10.3%	96,8 M €	+2.2%	94,7 M €	+8.6%	87,2 M €	-8.9%	95,7 M €	+7.6%	88,9 M €	+4.3%	85,2 M €
EBITDA	2,5 M €	-1.3%	2,5 M €	+63.6%	1,5 M €	-21.5%	2 M €	-31.3%	2,9 M €	+3.1%	2,8 M €	+321%	661,1 k €	-68.8%	2,1 M €	+69.6%	1,3 M €	+14.5%	1,1 M €	+9.7%	995,9 k €	+4.3%	955,2 k €	+60.9%	593,5 k €	-77.4%	2,6 M €
Operating result	1,7 M €	-15.5%	2 M €	+35.1%	1,5 M €	-23.1%	1,9 M €	-34.2%	2,9 M €	+22.6%	2,3 M €	+816%	256,3 k €	-85.6%	1,8 M €	+98.1%	896,8 k €	+5.9%	846,9 k €	+51.1%	560,5 k €	-1.4%	568,3 k €	+24527%	2,3 k €	-99.9%	2 M €
Net result	928,3 k €	-39.5%	1,5 M €	+26.8%	1,2 M €	-14.8%	1,4 M €	-43.5%	2,5 M €	+37.4%	1,8 M €	+1392%	122,6 k €	-92.8%	1,7 M €	+283%	443,1 k €	-46.0%	820,1 k €	+50.4%	545,1 k €	+238%	-393,8 k €	-274%	226 k €	-91.3%	2,6 M €
Balance sheet
Equity	16,9 M €	+5.8%	15,9 M €	+10.6%	14,4 M €	+8.5%	13,3 M €	+11.2%	11,9 M €	+37.4%	8,7 M €	+25.9%	6,9 M €	+1.2%	6,8 M €	+43.0%	4,8 M €	+10.2%	4,3 M €	+23.4%	3,5 M €	+18.4%	3 M €	-31.0%	4,3 M €	-2.8%	4,4 M €
Total assets	58,5 M €	+2.1%	57,3 M €	-4.5%	60 M €	-10.4%	67 M €	+19.5%	56 M €	+13.7%	49,3 M €	-2.5%	50,6 M €	+8.7%	46,5 M €	+10.0%	42,3 M €	-0.2%	42,3 M €	-1.7%	43,1 M €	+8.8%	39,6 M €	+5.3%	37,6 M €	-6.7%	40,3 M €
Cash	9,8 M €	-32.3%	14,5 M €	+10.3%	13,2 M €	-28.2%	18,3 M €	+16.5%	15,7 M €	+35.4%	11,6 M €	+130%	5,1 M €	+3.8%	4,9 M €	+948%	465,1 k €	-95.4%	10,2 M €	-27.0%	14 M €	+73.3%	8,1 M €	+2.7%	7,9 M €	-17.1%	9,5 M €
Debts	40,3 M €	+1.6%	39,7 M €	-9.7%	43,9 M €	-15.3%	51,8 M €	+22.6%	42,3 M €	+9.4%	38,7 M €	-7.8%	42 M €	+8.4%	38,7 M €	+7.5%	36 M €	-1.8%	36,7 M €	-2.4%	37,6 M €	+6.9%	35,1 M €	+8.0%	32,5 M €	-7.0%	35 M €
Other
Workforce	89,4 ETP	+3.5%	86,4 ETP	-6.3%	92,2 ETP	+1.9%	90,5 ETP	+6.6%	84,9 ETP	-0.9%	85,7 ETP	-7.6%	92,7 ETP	-3.6%	96,2 ETP	-0.4%	96,6 ETP	+2.1%	94,6 ETP	+2.2%	92,6 ETP	-11.2%	104,3 ETP	-4.1%	108,8 ETP	+2.0%	106,7 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 25 M€ and 50 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 11 active · 46 ended

Active mandates

DREAMWALL

Director · since 14 mars 2025 · until 20 mai 2030 · 0887.332.541

Represented by Julien Papelier

Active

Jean-Paul Philippot

Chairman of the board of directors · since 14 mars 2025 · until 20 mai 2030

Active

Jean-Philippe Rousseau

Director · since 14 mars 2025 · until 20 mai 2030

Active

Joëlle Milquet

Director · since 14 mars 2025 · until 20 mai 2030

Active

Juliette Mariscal

Director · since 14 mars 2025 · until 20 mai 2030

Active

Rim Ben Achour

Director · since 14 mars 2025 · until 20 mai 2030

Active

Alain Sussfeld

Director · since 15 mai 2023 · until 15 mai 2029

Active

Bart Becks

Director · since 15 mai 2023 · until 15 mai 2029

Active

André Leruth

Director · since 04 février 2020 · until 14 mars 2025

Active

Baptiste Erkes

Director · since 04 février 2020 · until 14 mars 2025

Active

Gaëtan Servais

Director · since 04 février 2020 · until 14 mars 2025

Active

Ended mandates

André Leruth

Director · since 04 février 2020 · until 19 mai 2025

Ended

Baptiste Erkes

Director · since 04 février 2020 · until 19 mai 2025

Ended

DREAMWALL

Director · since 04 février 2020 · until 19 mai 2025 · 0887.332.541

Represented by Julien Papelier

Ended

Gaëtan Servais

Director · since 04 février 2020 · until 19 mai 2025

Ended

At this address

Other companies at this address

Company	CBE no.
Association belge des Medias Audiovisuels - Belgische Audiovisuele Media Vereniging● Active	0409.202.220
BALNZ● Active	1022.382.572
Belgian Media Ventures● Active	0543.844.653
Circle K Belgium● Active	0803.261.750
CONTIGO.IMMO● Active	0845.602.844
PHASIANUS● Active	0450.059.709
ProxiFleet● Active	0518.962.173
Servauto Belgium● Active	0423.097.766

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	15/06/2026	20/06/2025	05/06/2024	07/06/2023	17/06/2022	03/06/2021
General meeting	18/05/2026	19/05/2025	21/05/2024	15/05/2023	16/05/2022	17/05/2021
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

50 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	18/05/2026	15/06/2026	French	PDF
Full model	31/12/2024	19/05/2025	20/06/2025	French	PDF
Full model	31/12/2023	21/05/2024	05/06/2024	French	PDF
Full model	31/12/2022	15/05/2023	07/06/2023	French	PDF
Full model	31/12/2021	16/05/2022	17/06/2022	French	PDF
Full model	31/12/2020	17/05/2021	03/06/2021	French	PDF
Full model	31/12/2019	18/05/2020	10/06/2020	French	PDF
Full model	31/12/2018	20/05/2019	03/06/2019	French	PDF
Full model	31/12/2017	22/05/2018	29/05/2018	French	PDF
Full model	31/12/2016	15/05/2017	02/06/2017	French	PDF
Full model	31/12/2015	17/05/2016	31/05/2016	French	PDF
Full model	31/12/2014	18/05/2015	12/06/2015	French	PDF
Full model	31/12/2013	19/05/2014	18/06/2014	French	PDF
Full model	31/12/2012	21/05/2013	05/06/2013	French	PDF
Full model	31/12/2011	21/05/2012	05/06/2012	French	PDF
Full model	31/12/2010	16/05/2011	09/06/2011	French	PDF
Full model	31/12/2009	17/05/2010	14/06/2010	French	PDF
Full model	31/12/2008	18/05/2009	15/06/2009	French	PDF
Full model	31/12/2007	19/05/2008	18/06/2008	French	PDF
Full modelCorrection	31/12/2006	21/05/2007	31/01/2008	French	PDF
Full model	31/12/2006	21/05/2007	05/07/2007	French	PDF
Full model	31/12/2005	15/05/2006	10/07/2006	French	PDF
Full model	31/12/2004	17/05/2005	14/06/2005	French	PDF
Full model	31/12/2003	07/06/2004	28/06/2004	French	PDF

View all 50 filings

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 25 M€ and 50 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 31/12/2025 · 11 active · 46 ended

Active mandates

DREAMWALL

Director · since 14 mars 2025 · until 20 mai 2030 · 0887.332.541

Represented by Julien Papelier

Active

Jean-Paul Philippot

Chairman of the board of directors · since 14 mars 2025 · until 20 mai 2030

Active

Jean-Philippe Rousseau

Director · since 14 mars 2025 · until 20 mai 2030

Active

Joëlle Milquet

Director · since 14 mars 2025 · until 20 mai 2030

Active

Juliette Mariscal

Director · since 14 mars 2025 · until 20 mai 2030

Active

Rim Ben Achour

Director · since 14 mars 2025 · until 20 mai 2030

Active

Alain Sussfeld

Director · since 15 mai 2023 · until 15 mai 2029

Active

Bart Becks

Director · since 15 mai 2023 · until 15 mai 2029

Active

André Leruth

Director · since 04 février 2020 · until 14 mars 2025

Active

Baptiste Erkes

Director · since 04 février 2020 · until 14 mars 2025

Active

Gaëtan Servais

Director · since 04 février 2020 · until 14 mars 2025

Active

Ended mandates

André Leruth

Director · since 04 février 2020 · until 19 mai 2025

Ended

Baptiste Erkes

Director · since 04 février 2020 · until 19 mai 2025

Ended

DREAMWALL

Director · since 04 février 2020 · until 19 mai 2025 · 0887.332.541

Represented by Julien Papelier

Ended

Gaëtan Servais

Director · since 04 février 2020 · until 19 mai 2025

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates31/08/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates22/08/2025
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Mandates18/04/2025
DEMISSIONS, NOMINATIONS - DIVERS
PDF
Mandates21/12/2023
DEMISSIONS, NOMINATIONS
PDF
Other22/06/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates03/10/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates29/04/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates19/05/2020
DEMISSIONS, NOMINATIONS
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 2025928,3 k €↓
14/03/2025
nominationJean-Paul Philippot — Président du Conseil d'Administration
14/03/2025
nominationJean-Philippe Rousseau — administrateur
14/03/2025
nominationJuliette Mariscal — administrateur
14/03/2025
nominationJoëlle Milquet — administrateur
14/03/2025
nominationRim Ben Achour — administrateur
2024
Annual accounts 20241,5 M €↑
2023
Annual accounts 20231,2 M €↓
15/05/2023
reconductionBart Becks — administrateur indépendant
15/05/2023
reconductionAlain Sussfeld — administrateur indépendant
2022
Annual accounts 20221,4 M €↓
11/07/2022
reconductionNUMIBEL CABINET DE REVISEURS D'ENTREPRISES — BEDRIJFSREVISORENKANTOOR ScPRL — Commissaire
2021
Annual accounts 20212,5 M €↑
2018
Annual accounts 20181,8 M €↑
2017
Annual accounts 2017122,6 k €↓
2016
Annual accounts 20161,7 M €↑
2014
Annual accounts 2014443,1 k €↓
2013
Annual accounts 2013820,1 k €↑
2012
Annual accounts 2012545,1 k €↑
2011
Annual accounts 2011-393,8 k €↓
2008
Annual accounts 2008226 k €↓
2006
Annual accounts 20062,6 M €
11/10/1985
IncorporationPublic 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

REGIE MEDIA BELGE

Overview

What does REGIE MEDIA BELGE do?

Trend over 14 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