ACTIVE

ETIMEDIA

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

123,5 k €

+97.4% YoY

Gross margin

265,9 k €

+57.8% YoY

Equity

447,5 k €

+38.1% YoY

Workforce

1,0 ETP

0.0% YoY

What does ETIMEDIA do?

ETIMEDIA is a Private limited company incorporated in 1999. Its main activity is: Other printing. Its registered office is in Aarschot. It employs on average 1,0 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0465.933.560

Incorporation

21/04/1999

Legal form

Private limited company

Registered office

Nieuwlandlaan 35A
3200 Aarschot · FlandreSee on map

Contributed capital

20 451,21 €

Latest accounts

31/12/2024

Average workforce

1,0 ETP

Activities (NACE)

18120Other printing· main 18120Other printing 46649Wholesale of machinery for the textile industry and of sewing and knitting machines 46699Wholesale of other machinery and equipment 17120Manufacture of paper and paperboard 17120Manufacture of paper and paperboard+4

Joint committees (3)

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	265,9 k €	+57.8%	168,5 k €	-29.4%	238,6 k €	+4.9%	227,4 k €	+86.3%	122,1 k €	+15.5%	105,7 k €	+13.5%	93,1 k €	-22.8%	120,6 k €	+354%	26,6 k €	-67.8%	82,6 k €	-7.4%	89,2 k €	-0.6%	89,7 k €	+1.6%	88,3 k €	+24.0%	71,3 k €	-6.5%	76,2 k €	+21.9%	62,5 k €	-3.6%	64,8 k €	-4.2%	67,7 k €	-12.7%	77,5 k €
EBITDA	175,5 k €	+92.9%	91 k €	-46.4%	169,8 k €	+7.2%	158,3 k €	+135%	67,5 k €	+39.8%	48,3 k €	+40.0%	34,5 k €	-48.4%	66,8 k €	+894%	6,7 k €	-85.5%	46,3 k €	+59.8%	29 k €	-4.0%	30,2 k €	-6.1%	32,1 k €	+813%	-4,5 k €	-143%	10,5 k €	+138%	4,4 k €	-91.2%	49,9 k €	-19.8%	62,3 k €	+62.4%	38,4 k €
Operating result	170,8 k €	+115%	79,5 k €	-52.8%	168,4 k €	+6.7%	157,9 k €	+135%	67,1 k €	+49.9%	44,8 k €	+83.7%	24,4 k €	-51.0%	49,8 k €	+1004%	-5,5 k €	-116%	34 k €	+65.6%	20,5 k €	-35.3%	31,7 k €	+28.0%	24,8 k €	+636%	-4,6 k €	-145%	10,4 k €	+1123%	848 €	-96.6%	24,7 k €	-30.9%	35,8 k €	+194%	12,1 k €
Net result	123,5 k €	+97.4%	62,5 k €	-47.0%	118 k €	+9.6%	107,6 k €	+151%	42,9 k €	+69.7%	25,3 k €	+55.1%	16,3 k €	-53.0%	34,7 k €	+2154%	1,5 k €	-94.5%	27,7 k €	+34.8%	20,6 k €	-19.7%	25,6 k €	+28.5%	19,9 k €	+626%	-3,8 k €	-138%	9,9 k €	+2110%	449 €	-97.7%	19,4 k €	-7.4%	21 k €	+250%	6 k €
Balance sheet
Equity	447,5 k €	+38.1%	324,1 k €	-47.9%	622,3 k €	+23.2%	505 k €	+27.1%	397,4 k €	+12.1%	354,5 k €	+7.7%	329,2 k €	+5.2%	312,9 k €	+12.5%	278,2 k €	+0.6%	276,7 k €	+11.1%	248,9 k €	+9.0%	228,3 k €	+12.6%	202,7 k €	+10.9%	182,8 k €	-2.0%	186,6 k €	+5.6%	176,7 k €	+0.3%	176,2 k €	+12.4%	156,8 k €	+15.4%	135,8 k €
Total assets	595,5 k €	-33.5%	895,6 k €	+2.6%	872,6 k €	+24.3%	702,3 k €	+25.4%	560 k €	+6.1%	527,8 k €	-12.3%	602,1 k €	-2.5%	617,8 k €	+12.1%	551,3 k €	+16.7%	472,6 k €	+21.0%	390,5 k €	+5.6%	369,6 k €	+24.4%	297,1 k €	+7.9%	275,3 k €	-4.3%	287,7 k €	+14.5%	251,3 k €	-6.9%	270 k €	+1.1%	267,1 k €	-11.5%	301,8 k €
Cash	76,7 k €	-68.1%	240,3 k €	+6.0%	226,7 k €	+35.6%	167,2 k €	+24.6%	134,2 k €	-10.3%	149,6 k €	+21.4%	123,2 k €	-33.9%	186,4 k €	+52.5%	122,2 k €	+48.0%	82,6 k €	-19.7%	102,9 k €	-30.5%	148,1 k €	+32.1%	112,2 k €	-35.4%	173,6 k €	+10.3%	157,4 k €	-2.2%	161 k €	+2.6%	157 k €	+17.2%	134 k €	+3.2%	129,9 k €
Debts	147,9 k €	-74.1%	571,6 k €	+128%	250,4 k €	+26.9%	197,3 k €	+21.4%	162,6 k €	-6.2%	173,3 k €	-36.5%	272,9 k €	-10.5%	304,9 k €	+11.8%	272,7 k €	+49.9%	181,9 k €	+28.5%	141,6 k €	+0.2%	141,3 k €	+49.8%	94,4 k €	+4.7%	90,1 k €	-8.7%	98,7 k €	+32.2%	74,6 k €	-20.4%	93,8 k €	-15.0%	110,3 k €	-32.6%	163,6 k €
Other
Workforce	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	+11.1%	0,9 ETP	+350%	0,2 ETP	-71.4%	0,7 ETP	-30.0%	1,0 ETP	0.0%	1,0 ETP	0.0%	1,0 ETP	-37.5%	1,6 ETP	+33.3%	1,2 ETP	+20.0%	1,0 ETP	+233%	0,3 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 · 4 active · 7 ended

Active mandates

EMCI

Director · since 05 août 2024 · 0820.187.161

Represented by Hein D'Haene

Active

David Kluger

Director · until 05 août 2024

Active

Joëlle Patteet

Director · until 05 août 2024

Active

Paul Kluger

Director · until 05 août 2024

Active

Ended mandates

David Kluger

Manager · since 01 avril 2014

Ended

David Kluger

Director

Ended

David Kluger

Manager

Ended

Joëlle Patteet

Director

Ended

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	06/08/2025	25/06/2024	11/06/2023	06/04/2022	18/07/2021	13/07/2020
General meeting	30/06/2025	13/06/2024	21/03/2023	21/03/2022	07/05/2021	02/05/2020
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	30/06/2025	06/08/2025	Dutch	PDF
Abridged model	31/12/2023	13/06/2024	25/06/2024	Dutch	PDF
Abridged model	31/12/2022	21/03/2023	11/06/2023	Dutch	PDF
Abridged model	31/12/2021	21/03/2022	06/04/2022	Dutch	PDF
Abridged model	31/12/2020	07/05/2021	18/07/2021	Dutch	PDF
Abridged model	31/12/2019	02/05/2020	13/07/2020	Dutch	PDF
Abridged model	31/12/2018	03/05/2019	11/06/2019	Dutch	PDF
Abridged model	31/12/2017	04/05/2018	06/06/2018	Dutch	PDF
Abridged model	31/12/2016	05/05/2017	10/06/2017	Dutch	PDF
Abridged model	31/12/2015	06/05/2016	22/06/2016	Dutch	PDF
Abridged model	31/12/2014	04/05/2015	08/06/2015	Dutch	PDF
Abridged model	31/12/2013	02/05/2014	09/06/2014	Dutch	PDF
Abridged model	31/12/2012	03/05/2013	08/06/2013	Dutch	PDF
Abridged model	31/12/2011	04/05/2012	28/06/2012	Dutch	PDF
Abridged model	31/12/2010	06/05/2011	13/07/2011	Dutch	PDF
Abridged model	31/12/2009	07/05/2010	06/08/2010	Dutch	PDF
Abridged model	31/12/2008	04/05/2009	10/05/2009	Dutch	PDF
Abridged model	31/12/2007	02/05/2008	07/06/2008	Dutch	PDF
Abridged model	31/12/2006	20/05/2007	08/06/2007	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 · 4 active · 7 ended

Active mandates

EMCI

Director · since 05 août 2024 · 0820.187.161

Represented by Hein D'Haene

Active

David Kluger

Director · until 05 août 2024

Active

Joëlle Patteet

Director · until 05 août 2024

Active

Paul Kluger

Director · until 05 août 2024

Active

Ended mandates

David Kluger

Manager · since 01 avril 2014

Ended

David Kluger

Director

Ended

David Kluger

Manager

Ended

Joëlle Patteet

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates03/10/2024
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates27/12/2023
WIJZIGING RECHTSVORM - BENAMING - ONTSLAGEN - BENOEMINGEN
PDF
Registered office17/08/2015
MAATSCHAPPELIJKE ZETEL
PDF
Mandates20/05/2014
ONTSLAGEN - BENOEMINGEN
PDF
Registered office25/11/2010
MAATSCHAPPELIJKE ZETEL
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 2024123,5 k €↑
2023
Annual accounts 202362,5 k €↓
2022
Annual accounts 2022118 k €↑
2021
Annual accounts 2021107,6 k €↑
2020
Annual accounts 202042,9 k €↑
2019
Annual accounts 201925,3 k €↑
2018
Annual accounts 201816,3 k €↓
2017
Annual accounts 201734,7 k €↑
2016
Annual accounts 20161,5 k €↓
2015
Annual accounts 201527,7 k €↑
2014
Annual accounts 201420,6 k €↓
2013
Annual accounts 201325,6 k €↑
2012
Annual accounts 201219,9 k €↑
2011
Annual accounts 2011-3,8 k €↓
2010
Annual accounts 20109,9 k €↑
2009
Annual accounts 2009449 €↓
2008
Annual accounts 200819,4 k €↓
2007
Annual accounts 200721 k €↑
2006
Annual accounts 20066 k €
21/04/1999
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

ETIMEDIA

Overview

What does ETIMEDIA do?

Trend over 19 financial years

Indicative valuation

Board of directors

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