ACTIVE

B-Mac

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

37,3 k €

-54.8% YoY

Gross margin

477,5 k €

-3.7% YoY

Equity

1,2 M €

-5.2% YoY

Workforce

4,6 ETP

-4.2% YoY

What does B-Mac do?

B-Mac is a Private company with limited liability incorporated in 1992. Its registered office is in Pelt. It employs on average 4,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0448.334.592

Incorporation

24/09/1992

Legal form

Private company with limited liability

Registered office

Emiel Vlieberghlaan 13
3900 Pelt · FlandreSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2024

Average workforce

4,6 ETP

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	477,5 k €	-3.7%	495,6 k €	-31.3%	721,6 k €	-16.5%	864,4 k €	+7.9%	801,3 k €	+91.3%	418,8 k €	-7.2%	451,1 k €	+22.3%	368,9 k €	+69.4%	217,8 k €	-2.1%	222,5 k €	-12.8%	255 k €	+11.2%	229,4 k €	-3.5%	237,6 k €	-34.3%	361,7 k €	-23.1%	470,5 k €	-4.7%	493,7 k €	-34.0%	748,4 k €	-3.4%	775,1 k €	+69.1%	458,4 k €
EBITDA	195,9 k €	-15.6%	232,2 k €	-50.0%	464,2 k €	-28.2%	646,8 k €	+22.8%	526,6 k €	+204%	173,1 k €	-20.9%	218,9 k €	+4.5%	209,5 k €	+268%	56,9 k €	-1.0%	57,4 k €	-47.7%	109,8 k €	+35.6%	81 k €	+6.0%	76,4 k €	-64.0%	212,2 k €	-40.9%	359 k €	-12.4%	409,9 k €	-41.1%	695,5 k €	-2.9%	716,5 k €	+80.3%	397,5 k €
Operating result	90 k €	-35.5%	139,5 k €	-63.1%	378,6 k €	-34.8%	581 k €	+13.7%	510,8 k €	+225%	157,4 k €	-24.1%	207,2 k €	+4.5%	198,3 k €	+356%	43,5 k €	+107%	21 k €	-58.0%	50 k €	+63.3%	30,6 k €	+26.2%	24,3 k €	-84.1%	152,4 k €	-47.5%	290,1 k €	-16.4%	347 k €	-44.6%	626,1 k €	-1.1%	633 k €	+93.4%	327,3 k €
Net result	37,3 k €	-54.8%	82,4 k €	-74.6%	324,3 k €	-71.8%	1,1 M €	+210%	371,2 k €	+274%	99,4 k €	-26.9%	135,9 k €	+14.8%	118,4 k €	+429%	22,4 k €	+192%	7,7 k €	-51.2%	15,7 k €	+108%	7,5 k €	-49.7%	15 k €	-84.2%	94,5 k €	-57.3%	221,5 k €	-21.7%	283,1 k €	-36.9%	448,7 k €	+9.6%	409,5 k €	+97.4%	207,4 k €
Balance sheet
Equity	1,2 M €	-5.2%	1,3 M €	+1.3%	1,3 M €	+1.9%	1,3 M €	-10.6%	1,4 M €	+107%	683,3 k €	-18.1%	834 k €	+19.5%	698 k €	+20.4%	579,6 k €	+4.0%	557,2 k €	+1.4%	549,6 k €	+6.0%	518,4 k €	+1.5%	510,9 k €	+3.0%	495,9 k €	+23.6%	401,3 k €	+38.5%	289,8 k €	-43.9%	516,8 k €	-46.6%	968,1 k €	+12.8%	858,5 k €
Total assets	2,5 M €	-0.7%	2,6 M €	-9.9%	2,8 M €	+1.9%	2,8 M €	-10.3%	3,1 M €	+58.9%	2 M €	-0.2%	2 M €	+7.9%	1,8 M €	+0.9%	1,8 M €	+137%	759,8 k €	+2.3%	742,7 k €	-2.1%	758,3 k €	+1.6%	746,3 k €	-15.8%	886,2 k €	-2.9%	912,6 k €	+3.1%	884,8 k €	-32.5%	1,3 M €	-34.1%	2 M €	+26.5%	1,6 M €
Cash	66,1 k €	-68.1%	207 k €	-53.4%	443,7 k €	-22.4%	571,9 k €	+43.2%	399,4 k €	+111%	189,4 k €	+30.2%	145,5 k €	+1001%	13,2 k €	-3.6%	13,7 k €	+52.3%	9 k €	-87.5%	71,8 k €	+3112%	2,2 k €	-92.5%	29,8 k €	-33.5%	44,8 k €	+3989%	1,1 k €	-93.5%	17 k €	-95.8%	408,9 k €	-59.7%	1 M €	+75.5%	577,4 k €
Debts	1,3 M €	+4.0%	1,3 M €	-19.3%	1,6 M €	+2.0%	1,5 M €	-10.1%	1,7 M €	+32.9%	1,3 M €	+12.9%	1,1 M €	+1.5%	1,1 M €	-9.1%	1,2 M €	+503%	202,6 k €	+4.9%	193,1 k €	-19.5%	239,9 k €	+1.9%	235,4 k €	-39.7%	390,3 k €	-23.7%	511,2 k €	-10.0%	567,8 k €	-8.9%	623 k €	-26.3%	845,7 k €	+56.9%	539 k €
Other
Workforce	4,6 ETP	-4.2%	4,8 ETP	-11.1%	5,4 ETP	+5.9%	5,1 ETP	-30.1%	7,3 ETP	+15.9%	6,3 ETP	0.0%	6,3 ETP	+46.5%	4,3 ETP	0.0%	4,3 ETP	+4.9%	4,1 ETP	+7.9%	3,8 ETP	-2.6%	3,9 ETP	-7.1%	4,2 ETP	-10.6%	4,7 ETP	+67.9%	2,8 ETP	+12.0%	2,5 ETP	+56.2%	1,6 ETP	+6.7%	1,5 ETP	-11.8%	1,7 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 6 ended

Active mandates

DECRIMAN

Director · 0767.843.981

Represented by Willem Decramer

Active

Ended mandates

DECRIMAN

Director · since 31 mai 2021 · 0767.843.981

Represented by Willem DECRAMER

Ended

PIMAGI

Director · since 15 janvier 2008 · until 31 mai 2021 · 0883.974.361

Represented by Antoon NIESTEN

Ended

PIMAGI

Manager · since 01 janvier 2008 · 0883.974.361

Ended

PIMAGI

Director · since 01 janvier 2008 · 0883.974.361

Ended

At this address

Other companies at this address

Company	CBE no.
BESTO● Active	0684.540.579

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	31/07/2025	19/07/2024	31/08/2023	28/07/2022	30/06/2021	08/07/2020
General meeting	24/07/2025	19/06/2024	30/06/2023	30/06/2022	28/05/2021	29/05/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	24/07/2025	31/07/2025	Dutch	PDF
Abridged model	31/12/2023	19/06/2024	19/07/2024	Dutch	PDF
Abridged model	31/12/2022	30/06/2023	31/08/2023	Dutch	PDF
Abridged model	31/12/2021	30/06/2022	28/07/2022	Dutch	PDF
Abridged model	31/12/2020	28/05/2021	30/06/2021	Dutch	PDF
Abridged model	31/12/2019	29/05/2020	08/07/2020	Dutch	PDF
Abridged model	31/12/2018	31/05/2019	01/07/2019	Dutch	PDF
Abridged model	31/12/2017	25/05/2018	18/06/2018	Dutch	PDF
Abridged model	31/12/2016	26/05/2017	19/06/2017	Dutch	PDF
Abridged model	31/12/2015	27/05/2016	02/06/2016	Dutch	PDF
Abridged model	31/12/2014	29/05/2015	09/06/2015	Dutch	PDF
Abridged model	31/12/2013	30/05/2014	13/06/2014	Dutch	PDF
Abridged model	31/12/2012	31/05/2013	25/06/2013	Dutch	PDF
Abridged model	31/12/2011	25/05/2012	29/06/2012	Dutch	PDF
Abridged model	31/12/2010	27/05/2011	24/06/2011	Dutch	PDF
Abridged model	31/12/2009	28/05/2010	08/06/2010	Dutch	PDF
Abridged model	31/12/2008	29/05/2009	06/07/2009	Dutch	PDF
Abridged model	31/12/2007	30/05/2008	01/07/2008	Dutch	PDF
Abridged model	31/12/2006	25/05/2007	19/06/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/12/2024 · 1 active · 6 ended

Active mandates

DECRIMAN

Director · 0767.843.981

Represented by Willem Decramer

Active

Ended mandates

DECRIMAN

Director · since 31 mai 2021 · 0767.843.981

Represented by Willem DECRAMER

Ended

PIMAGI

Director · since 15 janvier 2008 · until 31 mai 2021 · 0883.974.361

Represented by Antoon NIESTEN

Ended

PIMAGI

Manager · since 01 janvier 2008 · 0883.974.361

Ended

PIMAGI

Director · since 01 janvier 2008 · 0883.974.361

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates16/06/2021
ONTSLAGEN - BENOEMINGEN
PDF
Mandates24/01/2008
ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares17/03/2004
ALGEMENE VERGADERING - KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
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

2024
Annual accounts 202437,3 k €↓
2023
Annual accounts 202382,4 k €↓
2022
Annual accounts 2022324,3 k €↓
2021
Annual accounts 20211,1 M €↑
2020
Annual accounts 2020371,2 k €↑
2019
Annual accounts 201999,4 k €↓
2018
Annual accounts 2018135,9 k €↑
2017
Annual accounts 2017118,4 k €↑
2016
Annual accounts 201622,4 k €↑
2015
Annual accounts 20157,7 k €↓
2014
Annual accounts 201415,7 k €↑
2013
Annual accounts 20137,5 k €↓
2012
Annual accounts 201215 k €↓
2011
Annual accounts 201194,5 k €↓
2010
Annual accounts 2010221,5 k €↓
2009
Annual accounts 2009283,1 k €↓
2008
Annual accounts 2008448,7 k €↑
2007
Annual accounts 2007409,5 k €↑
2006
Annual accounts 2006207,4 k €
24/09/1992
IncorporationPrivate company with limited liability

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

B-Mac

Overview

What does B-Mac do?

Trend over 19 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