ACTIVE

REGIE MEDIA BELGE

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result928,3 k €-39,5 %over 1 year

Revenue106 M €-5,2 %over 1 year

Equity16,9 M €+5,8 %over 1 year

Workforce89,4 ETP+3,5 %over 1 year

Identity

Source · BCE/KBO

REGIE MEDIA BELGE is a Public limited company incorporated in 1985. Its main activity is: Advertising agencies. 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

Activities (NACE)

73110Advertising agencies· main 73110Advertising agencies 73120Media representation 73120Media representation 74401Other professional, scientific and technical activities 74402Other professional, scientific and technical activities

Joint committees (2)

Signals

ProfitableGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

Financials

Source · NBB, 50 filings

Trend over 14 financial years

	2025		2024		2023		2022		2021
Income statement
Revenue	106 M €	-5.2%	111,9 M €	+5.3%	106,3 M €	-3.3%	110 M €	+2.1%	107,7 M €
EBITDA	2,5 M €	-1.3%	2,5 M €	+63.6%	1,5 M €	-21.5%	2 M €	-31.3%	2,9 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 €
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 €
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 €
Total assets	58,5 M €	+2.1%	57,3 M €	-4.5%	60 M €	-10.4%	67 M €	+19.5%	56 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 €
Debts	40,3 M €	+1.6%	39,7 M €	-9.7%	43,9 M €	-15.3%	51,8 M €	+22.6%	42,3 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

Valuation

Indicative valuation

As an indication, this company is worth

between 25 M€ and 50 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

8 active · 20 ended

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
DREAMWALL0887.332.541Represented by Julien Papelier	Director04/02/2020 → 20/05/2030
Jean-Paul Philippot	Chairman of the board of directors22/12/2004 → 20/05/2030
Jean-Philippe Rousseau	Director04/10/2017 → 20/05/2030
Joëlle Milquet	Director14/03/2025 → 20/05/2030
Juliette Mariscal	Director14/03/2025 → 20/05/2030
Rim Ben Achour	Director14/03/2025 → 20/05/2030
Alain Sussfeld	Director19/05/2008 → 15/05/2029
Bart Becks	Director19/05/2008 → 15/05/2029

Ended mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
André Leruth	Director04/02/2020 → 19/05/2025
Baptiste Erkes	Director04/02/2020 → 19/05/2025

Other companies at this address

Rue Jules Cockx 10 1160 Auderghem

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

Full financial information

Source · NBB

	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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 50 filings

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
Full model	31/12/2002	10/06/2003	24/06/2003	French	PDF
Full model	31/12/2001	11/06/2002	04/07/2002	French	PDF
Consolidated accounts	31/12/2001	07/06/2004	28/06/2004	French	PDF
Full model	31/12/2000	21/05/2001	21/06/2001	French	PDF
Consolidated accountsCorrection	31/12/2000	21/05/2001	27/05/2002	French	PDF
Consolidated accounts	31/12/2000	21/05/2001	10/07/2001	French	PDF
Full model	31/12/1999	15/05/2000	03/07/2000	French	PDF
Consolidated accounts	31/12/1999	15/05/2000	10/07/2001	French	PDF
Full model	31/12/1998	17/05/1999	05/07/1999	French	PDF
Consolidated accounts	31/12/1998	18/05/1999	01/12/1999	French	PDF
Full model	31/12/1997	08/06/1998	06/07/1998	French	—
Full model	31/12/1996	20/05/1997	30/06/1997	French	—
Full model	31/12/1995	20/05/1996	20/06/1996	French	—
Consolidated accounts	31/12/1995	01/01/9999	12/11/1996	French	—
Full model	31/12/1994	15/05/1995	10/07/1995	French	—
Consolidated accounts	31/12/1994	01/01/9999	15/09/1995	French	—
Consolidated accounts	31/12/1993	16/05/1994	29/07/1994	French	—
m930-p	31/12/1993	16/05/1994	30/06/1994	French	—
Consolidated accounts	31/12/1992	01/01/9999	30/06/1993	French	—
m930-p	31/12/1992	17/05/1993	29/06/1993	French	—
m930-p	31/12/1991	18/05/1992	17/06/1992	French	—
m930-p	31/12/1990	29/05/1991	27/06/1991	French	—
m930-p	31/12/1989	21/05/1990	28/06/1990	French	—
m930-p	31/12/1988	19/04/1989	30/06/1989	French	—
m930-p	31/12/1987	23/06/1988	04/07/1988	French	—
m930-p	31/12/1986	27/05/1987	03/07/1987	French	—

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.

Board of directors

Source · NBB, accounts to 31/12/2025

8 active · 20 ended

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
DREAMWALL0887.332.541Represented by Julien Papelier	Director04/02/2020 → 20/05/2030
Jean-Paul Philippot	Chairman of the board of directors22/12/2004 → 20/05/2030
Jean-Philippe Rousseau	Director04/10/2017 → 20/05/2030
Joëlle Milquet	Director14/03/2025 → 20/05/2030
Juliette Mariscal	Director14/03/2025 → 20/05/2030
Rim Ben Achour	Director14/03/2025 → 20/05/2030
Alain Sussfeld	Director19/05/2008 → 15/05/2029
Bart Becks	Director19/05/2008 → 15/05/2029

Ended mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
André Leruth	Director04/02/2020 → 19/05/2025
Baptiste Erkes	Director04/02/2020 → 19/05/2025

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

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

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

Source · CBE, NBB annual accounts

Year

Identity

Incorporation

Name

Registered office

Annual accounts

Filings14 filings

Mandates

DREAMWALL

Rim Ben Achour

Joëlle Milquet

Juliette Mariscal

Jean-Philippe Rousseau

Jean-Paul Philippot

Alain Sussfeld

Bart Becks

Baptiste Erkes

André Leruth

Gaëtan Servais

Laurence Glautier

and 16 more mandates

1985198619871988198919901991199219931994199519961997199819992000200120022003200420052006200720082009201020112012201320142015201620172018201920202021202220232024202520262027202820292030

REGIE MEDIA BELGE

Boulevard Louis Schmidt 2, 1040 Etterbeek

Director

Chairman of the board of directors

Director

CurrentPlanned, not yet servedEndedAccounts filedToday

Registered offices

Source · NBB annual accounts, CBE

Registered address	Period	Source
Rue Jules Cockx 10 bte 12, 1160 AuderghemCurrent		CBE
Rue Jules Cockx 10/12, 1160 Auderghem	accounts 2025	Accounts 2025 · 2026-00163566
Boulevard Louis Schmidt 2, 1040 Etterbeek	accounts 2021 → 2024	Accounts 2024 · 2025-00156713

Company names

Source · NBB annual accounts, CBE

Name	Period	Source
REGIE MEDIA BELGECurrent	accounts 2021 → 2025	Accounts 2025 · 2026-00163566

Events

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

REGIE MEDIA BELGE

Overview

Identity

Financials

Valuation

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

Timeline

Registered offices

Company names

Events