ACTIVE

OMNICOM MEDIA GROUP

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-513,6 k €

-140.5% YoY

Revenue

119,5 M €

-14.2% YoY

Equity

1,8 M €

-21.9% YoY

Workforce

34,6 ETP

-7.0% YoY

What does OMNICOM MEDIA GROUP do?

OMNICOM MEDIA GROUP is a Private limited company incorporated in 1990. Its main activity is: Advertising agencies. Its registered office is in Hoeilaart. It employs on average 34,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0439.833.038

Incorporation

01/03/1990

Legal form

Private limited company

Registered office

Ildefonse Vandammestraat 5-7 box D
1560 Hoeilaart · FlandreSee on map

Contributed capital

124 000,00 €

Latest accounts

31/12/2025

Average workforce

34,6 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

Positive 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 18 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Revenue	119,5 M €	-14.2%	139,2 M €	+1.7%	136,9 M €	-20.3%	171,8 M €	+39.5%	123,2 M €	+20.1%	102,5 M €	-5.9%	108,9 M €	+17.6%	92,6 M €	-16.5%	110,9 M €	+1.8%	108,9 M €	-15.1%	128,3 M €	+6.4%	120,6 M €	-0.4%	121,1 M €	-1.4%	122,8 M €	+0.5%	122,1 M €	-3.7%	126,8 M €	-6.0%	135 M €	-5.3%	142,5 M €
EBITDA	39,6 k €	-79.3%	191,3 k €	-54.4%	419,9 k €	+203%	-407,1 k €	-401%	135,3 k €	+258%	37,7 k €	-83.4%	227,1 k €	-46.8%	426,6 k €	-6.8%	457,7 k €	+372%	97 k €	-13.1%	111,7 k €	+141%	-270,8 k €	-465%	74,3 k €	+136%	-203,7 k €	-533%	47,1 k €	-81.3%	252,2 k €	-10.9%	283 k €	+112%	133,3 k €
Operating result	23,8 k €	-86.1%	171,6 k €	-43.8%	305,5 k €	+158%	-527,3 k €	-9971%	5,3 k €	+107%	-80,8 k €	-174%	109,1 k €	-65.8%	318,8 k €	-11.8%	361,4 k €	+14805%	2,4 k €	-94.9%	47,9 k €	+114%	-338,6 k €	-671%	-43,9 k €	+87.0%	-338,1 k €	-215%	-107,3 k €	-234%	80,2 k €	-25.0%	106,9 k €	+512%	-26 k €
Net result	-513,6 k €	-141%	1,3 M €	+114%	-8,9 M €	-1037%	945,6 k €	-20.8%	1,2 M €	-0.9%	1,2 M €	-17.2%	1,5 M €	-69.7%	4,8 M €	+3246%	143,5 k €	+577%	-30,1 k €	-141%	73,6 k €	+121%	-350,2 k €	-2197%	-15,2 k €	+93.8%	-244,6 k €	-262%	151,1 k €	-11.8%	171,4 k €	+22.3%	140,1 k €	+31.3%	106,7 k €
Balance sheet
Equity	1,8 M €	-21.9%	2,3 M €	+117%	1,1 M €	-89.1%	9,9 M €	+10.5%	9 M €	+15.3%	7,8 M €	+18.2%	6,6 M €	+28.3%	5,1 M €	+1391%	345,2 k €	+71.2%	201,7 k €	-13.0%	231,8 k €	+46.5%	158,2 k €	-68.9%	508,4 k €	-2.9%	523,6 k €	-31.8%	768,2 k €	+24.5%	617 k €	+38.5%	445,7 k €	+45.9%	305,5 k €
Total assets	68,1 M €	+13.0%	60,3 M €	-8.3%	65,8 M €	-14.8%	77,2 M €	+15.7%	66,7 M €	+9.8%	60,8 M €	+6.0%	57,4 M €	+8.3%	53 M €	+2.1%	51,9 M €	+6.2%	48,8 M €	+8.9%	44,9 M €	+16.3%	38,6 M €	+19.3%	32,3 M €	-18.5%	39,7 M €	-12.4%	45,3 M €	-12.7%	51,9 M €	+12.3%	46,2 M €	+2.0%	45,3 M €
Cash	–		23,5 €	-96.3%	631 €	-58.5%	1,5 k €	-95.9%	37,5 k €	-24.9%	49,9 k €	-7.8%	54,1 k €	+57.5%	34,3 k €	-19.4%	42,6 k €	-97.7%	1,9 M €	-84.9%	12,5 M €	-8.6%	13,6 M €	+229%	4,1 M €	-14.4%	4,8 M €	-70.4%	16,3 M €	+31.4%	12,4 M €	+1.5%	12,2 M €	-19.9%	15,3 M €
Debts	66,3 M €	+14.5%	57,9 M €	-10.4%	64,6 M €	-3.9%	67,2 M €	+16.5%	57,7 M €	+9.0%	52,9 M €	+4.3%	50,8 M €	+6.2%	47,8 M €	-7.2%	51,5 M €	+5.9%	48,6 M €	+9.5%	44,4 M €	+15.7%	38,4 M €	+20.7%	31,8 M €	-18.7%	39,2 M €	-12.1%	44,5 M €	-13.2%	51,3 M €	+12.5%	45,6 M €	+1.7%	44,8 M €
Other
Workforce	34,6 ETP	-7.0%	37,2 ETP	-5.8%	39,5 ETP	-1.3%	40,0 ETP	0.0%	40,0 ETP	+9.3%	36,6 ETP	0.0%	36,6 ETP	-7.1%	39,4 ETP	+10.4%	35,7 ETP	-22.9%	46,3 ETP	-13.0%	53,2 ETP	+2.7%	51,8 ETP	+0.8%	51,4 ETP	+4.0%	49,4 ETP	+4.7%	47,2 ETP	-5.2%	49,8 ETP	+3.5%	48,1 ETP	+8.3%	44,4 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 5 active · 51 ended

Active mandates

Karel Goethals

Director · since 12 février 2026

Active

TPFinance

Director · since 12 février 2026 · 0759.542.662

Represented by Thomas Peters

Active

SMART MINDS

Bestuurder en gedelegeerd bestuurder · since 01 août 2024 · until 15 février 2026 · 0745.359.975

Represented by Guy Gelaude

Active

Martine Winnepenninckx

Director · since 27 septembre 2022 · until 26 septembre 2028

Active

Remi Boel

Director · since 21 novembre 2019 · until 15 février 2026

Active

Ended mandates

SMART MINDS

Bestuurder en gedelegeerd bestuurder · since 01 août 2024 · until 01 août 2030 · 0745.359.975

Represented by Guy Gelaude

Ended

SMART MINDS

Persoon belast met dagelijks bestuur · since 13 mars 2023 · 0745.359.975

Represented by Guy Gelaude

Ended

Cédric Lahaye - Goffart

Director · since 04 mai 2021 · until 11 avril 2025

Ended

Cédric Lahaye - Goffart

Director · since 04 mai 2021 · until 04 mai 2027

Ended

At this address

Other companies at this address

Company	CBE no.
OMG Belgium● Active	0821.118.559
SB Holdings● Active	0420.268.435
SCHWEPPES SUNTORY BENELUX● Active	0434.395.791
SPACEBEL VLAANDEREN● Active	0644.696.345

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	02/07/2026	29/07/2025	29/11/2024	12/10/2023	03/10/2022	18/10/2021
General meeting	26/06/2026	08/07/2025	27/11/2024	29/09/2023	03/10/2022	14/10/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	26/06/2026	02/07/2026	Dutch	PDF
Full model	31/12/2024	08/07/2025	29/07/2025	Dutch	PDF
Full model	31/12/2023	27/11/2024	29/11/2024	Dutch	PDF
Full model	31/12/2022	29/09/2023	12/10/2023	Dutch	PDF
Full model	31/12/2021	03/10/2022	03/10/2022	Dutch	PDF
Full model	31/12/2020	14/10/2021	18/10/2021	Dutch	PDF
Full model	31/12/2019	20/11/2020	18/12/2020	Dutch	PDF
Full model	31/12/2018	21/11/2019	12/12/2019	Dutch	PDF
Full model	31/12/2017	26/10/2018	27/11/2018	Dutch	PDF
Full model	31/12/2016	20/11/2017	19/12/2017	Dutch	PDF
Full model	31/12/2015	27/09/2016	29/09/2016	Dutch	PDF
Full model	31/12/2014	30/06/2015	17/07/2015	Dutch	PDF
Full model	31/12/2013	07/08/2014	14/08/2014	Dutch	PDF
Full model	31/12/2012	29/05/2013	28/06/2013	Dutch	PDF
Full model	31/12/2011	28/06/2012	12/10/2012	Dutch	PDF
Full model	31/12/2010	10/10/2011	21/11/2011	Dutch	PDF
Full model	31/12/2009	04/10/2010	24/12/2010	Dutch	PDF
Full model	31/12/2008	13/05/2009	27/07/2009	Dutch	PDF
Full model	31/12/2007	14/05/2008	25/09/2008	Dutch	PDF
Full model	31/12/2006	09/05/2007	31/07/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 k€

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 · 5 active · 51 ended

Active mandates

Karel Goethals

Director · since 12 février 2026

Active

TPFinance

Director · since 12 février 2026 · 0759.542.662

Represented by Thomas Peters

Active

SMART MINDS

Bestuurder en gedelegeerd bestuurder · since 01 août 2024 · until 15 février 2026 · 0745.359.975

Represented by Guy Gelaude

Active

Martine Winnepenninckx

Director · since 27 septembre 2022 · until 26 septembre 2028

Active

Remi Boel

Director · since 21 novembre 2019 · until 15 février 2026

Active

Ended mandates

SMART MINDS

Bestuurder en gedelegeerd bestuurder · since 01 août 2024 · until 01 août 2030 · 0745.359.975

Represented by Guy Gelaude

Ended

SMART MINDS

Persoon belast met dagelijks bestuur · since 13 mars 2023 · 0745.359.975

Represented by Guy Gelaude

Ended

Cédric Lahaye - Goffart

Director · since 04 mai 2021 · until 11 avril 2025

Ended

Cédric Lahaye - Goffart

Director · since 04 mai 2021 · until 04 mai 2027

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office29/07/2026
MAATSCHAPPELIJKE ZETEL
PDF
Mandates23/03/2026
ONTSLAGEN - BENOEMINGEN
PDF
Mandates31/10/2025
ONTSLAGEN - BENOEMINGEN
PDF
Mandates20/12/2024
ONTSLAGEN - BENOEMINGEN
PDF
Mandates23/09/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING
PDF
Mandates09/04/2024
ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - WIJZIGING RECHTSVORM
PDF
Registered office09/08/2023
MAATSCHAPPELIJKE ZETEL - ADRESSEN ANDERS DAN MAATSCHAPPELIJKE ZETEL
PDF
Mandates02/02/2023
ONTSLAGEN - BENOEMINGEN
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

12/02/2026
nominationKarel Goethals — bestuurder
2025
Annual accounts 2025-513,6 k €↓
08/07/2025
nominationForvis Mazars Bedrijfsrevisoren BV — commissaris
08/07/2025
reconductionRemi Boel — bestuurder
2024
Annual accounts 20241,3 M €↑
01/08/2024
nominationSMART MINDS BV — bestuurder en gedelegeerd bestuurder
26/04/2024
nominationRaf Cox — vaste vertegenwoordiger van de commissaris
2023
Annual accounts 2023-8,9 M €↓
10/05/2023
nominationOlivier Declercq — vaste vertegenwoordiger (commissaris)
2022
Annual accounts 2022945,6 k €↓
28/12/2022
nominationGuy Gelaude — afgevaardigde voor het dagelijks bestuur
27/09/2022
nominationMartine Winnepenninckx — bestuurder
2021
Annual accounts 20211,2 M €↓
2020
Annual accounts 20201,2 M €↓
2019
Annual accounts 20191,5 M €↓
2018
Annual accounts 20184,8 M €↑
2017
Annual accounts 2017143,5 k €↑
2016
Annual accounts 2016-30,1 k €↓
2015
Annual accounts 201573,6 k €↑
2014
Annual accounts 2014-350,2 k €↓
2013
Annual accounts 2013-15,2 k €↑
2012
Annual accounts 2012-244,6 k €↓
2011
Annual accounts 2011151,1 k €↓
2010
Annual accounts 2010171,4 k €↑
2009
Annual accounts 2009140,1 k €↑
2008
Annual accounts 2008106,7 k €
01/03/1990
IncorporationPrivate 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

OMNICOM MEDIA GROUP

Overview

What does OMNICOM MEDIA GROUP do?

Trend over 18 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