NORMAL SITUATION

I-MEDA

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

52,4 k €

+2807.5% YoY

Gross margin

83,8 k €

+653.8% YoY

Equity

70,4 k €

+290.3% YoY

Company — Normal situation.

What does I-MEDA do?

I-MEDA is a company registered in Belgium.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0471.661.609

Legal form

Private company with limited liability

Contributed capital

19 000,00 €

Latest accounts

31/12/2024

Joint committees (1)

Signals

ProfitableSolid equityGood liquidityPositive cashflowPositive EBITDA

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

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	83,8 k €	+654%	11,1 k €	-19.3%	13,8 k €	-0.0%	13,8 k €	+0.1%	13,8 k €	+8.9%	12,6 k €	-5.6%	13,4 k €	+102%	6,6 k €	-35.9%	10,3 k €	-66.8%	31,2 k €	-25.0%	41,6 k €	-38.0%	67 k €	+31.3%	51,1 k €	+133%	21,9 k €	-59.8%	54,4 k €	-20.2%	68,3 k €	+18.8%	57,5 k €	-4.1%	59,9 k €
EBITDA	71,8 k €	+678%	9,2 k €	+10.4%	8,4 k €	-31.2%	12,2 k €	+0.0%	12,2 k €	+10.6%	11 k €	-7.4%	11,9 k €	+191%	4,1 k €	-43.5%	7,2 k €	-7.2%	7,8 k €	-36.9%	12,3 k €	-69.4%	40,4 k €	+31.4%	30,7 k €	+409%	-9,9 k €	-149%	20,3 k €	-28.2%	28,2 k €	+28.4%	22 k €	-40.1%	36,7 k €
Operating result	71,8 k €	+1477%	4,6 k €	+29.5%	3,5 k €	-50.7%	7,1 k €	+3.4%	6,9 k €	+20.2%	5,7 k €	-12.2%	6,5 k €	+322%	-2,9 k €	-3079%	99 €	-87.5%	792 €	-79.2%	3,8 k €	-86.9%	29 k €	+43.2%	20,2 k €	+199%	-20,5 k €	-338%	8,6 k €	-47.1%	16,3 k €	+37.6%	11,8 k €	+88.7%	6,3 k €
Net result	52,4 k €	+2807%	1,8 k €	+726%	218 €	-93.4%	3,3 k €	+33.5%	2,5 k €	+790%	278,7 €	-70.3%	937 €	+111%	-8,8 k €	-24.7%	-7,1 k €	-53.9%	-4,6 k €	-14.4%	-4 k €	-124%	16,9 k €	+42.8%	11,8 k €	+141%	-29,1 k €	-1592%	-1,7 k €	-125%	7 k €	+331%	1,6 k €	-6.2%	1,7 k €
Balance sheet
Equity	70,4 k €	+290%	18 k €	+11.1%	16,2 k €	+4.3%	15,6 k €	+27.0%	12,3 k €	+25.4%	9,8 k €	+2.9%	9,5 k €	+10.9%	8,6 k €	-50.8%	17,4 k €	-28.9%	24,5 k €	-15.8%	29,1 k €	-12.2%	33,1 k €	+104%	16,2 k €	+269%	4,4 k €	-86.9%	33,5 k €	-4.9%	35,2 k €	+24.8%	28,2 k €	+6.1%	26,6 k €
Total assets	88,6 k €	-12.8%	101,6 k €	+1.5%	100 k €	+7.2%	93,3 k €	-1.9%	95,1 k €	-5.2%	100,3 k €	-3.2%	103,7 k €	-11.6%	117,4 k €	-25.0%	156,6 k €	-7.0%	168,4 k €	-15.7%	199,8 k €	-4.7%	209,6 k €	-3.7%	217,6 k €	+3.0%	211,3 k €	-18.1%	258,1 k €	-26.6%	351,4 k €	+15.4%	304,6 k €	+9.5%	278,3 k €
Cash	66,7 k €	+701%	8,3 k €	+295%	2,1 k €	-47.8%	4 k €	+413%	787,4 €	-1.0%	795,6 €	-30.6%	1,1 k €	-29.3%	1,6 k €	-95.4%	35,2 k €		–		–		6,9 k €	+327%	1,6 k €	-86.9%	12,4 k €	-66.7%	37,2 k €	+47.0%	25,3 k €	-50.0%	50,6 k €	+1979%	2,4 k €
Debts	18,2 k €	-77.9%	82,4 k €	+2.9%	80 k €	+3.0%	77,7 k €	-6.1%	82,8 k €	-8.6%	90,6 k €	-3.9%	94,2 k €	-13.4%	108,8 k €	-21.8%	139,2 k €	-3.3%	143,9 k €	-15.7%	170,7 k €	-3.3%	176,5 k €	-12.3%	201,4 k €	-2.7%	206,9 k €	-7.9%	224,6 k €	-29.0%	316,3 k €	+14.4%	276,5 k €	+9.8%	251,7 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		0,7 ETP	-30.0%	1,0 ETP	0.0%	1,0 ETP	-33.3%	1,5 ETP	-25.0%	2,0 ETP	-20.0%	2,5 ETP	-7.4%	2,7 ETP	+22.7%	2,2 ETP	+120%	1,0 ETP

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 5 ended

Active mandates

Goedele Verbrugghe

Director

Active

Ended mandates

Goedele Verbrugghe

Manager · since 01 avril 2017

Ended

Emanuele MELINOTTI

Manager · until 31 mars 2017

Ended

Emanuele MELINOTTI

Manager

Ended

Louis DAEMS

Manager

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	15/05/2025	17/06/2024	27/07/2023	28/07/2022	01/06/2021	18/08/2020
General meeting	01/02/2025	17/06/2024	27/06/2023	29/06/2022	06/05/2021	01/04/2020
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

24 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	01/02/2025	15/05/2025	Dutch	PDF
Abridged model	31/12/2023	17/06/2024	17/06/2024	Dutch	PDF
Abridged model	31/12/2022	27/06/2023	27/07/2023	Dutch	PDF
Abridged model	31/12/2021	29/06/2022	28/07/2022	Dutch	PDF
Abridged model	31/12/2020	06/05/2021	01/06/2021	Dutch	PDF
Abridged model	31/12/2019	01/04/2020	18/08/2020	Dutch	PDF
Abridged model	31/12/2018	28/06/2019	26/07/2019	Dutch	PDF
Abridged model	31/12/2017	01/04/2018	28/08/2018	Dutch	PDF
Abridged model	31/12/2016	01/04/2017	29/06/2017	Dutch	PDF
Abridged model	31/12/2015	01/04/2016	27/06/2016	Dutch	PDF
Abridged model	31/12/2014	01/04/2015	26/06/2015	Dutch	PDF
Abridged model	31/12/2013	01/04/2014	27/06/2014	Dutch	PDF
Abridged model	31/12/2012	02/04/2013	19/08/2013	Dutch	PDF
Abridged model	31/12/2011	01/04/2012	05/07/2012	Dutch	PDF
Abridged model	31/12/2010	01/04/2011	18/08/2011	Dutch	PDF
Abridged model	31/12/2009	01/04/2010	23/08/2010	Dutch	PDF
Abridged model	31/12/2008	01/04/2009	22/07/2009	Dutch	PDF
Abridged model	31/12/2007	01/04/2008	25/07/2008	Dutch	PDF
Abridged model	31/03/2006	11/09/2006	20/09/2006	Dutch	PDF
Abridged model	31/03/2005	12/09/2005	27/09/2005	Dutch	PDF
Abridged model	31/03/2004	13/09/2004	28/09/2004	Dutch	PDF
Abridged model	31/03/2003	08/09/2003	20/10/2003	Dutch	PDF
Abridged model	31/03/2002	09/09/2002	06/11/2002	Dutch	PDF
Abridged model	31/03/2001	10/09/2001	12/10/2001	Dutch	PDF

Estimate

Indicative valuation

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 · 5 ended

Active mandates

Goedele Verbrugghe

Director

Active

Ended mandates

Goedele Verbrugghe

Manager · since 01 avril 2017

Ended

Emanuele MELINOTTI

Manager · until 31 mars 2017

Ended

Emanuele MELINOTTI

Manager

Ended

Louis DAEMS

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Dissolution16/04/2025
RUBRIEK EINDE (STOPZETTING, INTREKKING STOPZETTING, NIETIGHEID, GER. AK., GERECHTELIJKE REORGANISATIE, ENZ...
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 202452,4 k €↑
2023
Annual accounts 20231,8 k €↑
2022
Annual accounts 2022218 €↓
2021
Annual accounts 20213,3 k €↑
2020
Annual accounts 20202,5 k €↑
2019
Annual accounts 2019278,7 €↓
2018
Annual accounts 2018937 €↑
2017
Annual accounts 2017-8,8 k €↓
2016
Annual accounts 2016-7,1 k €↓
2015
Annual accounts 2015-4,6 k €↓
2014
Annual accounts 2014-4 k €↓
2013
Annual accounts 201316,9 k €↑
2012
Annual accounts 201211,8 k €↑
2011
Annual accounts 2011-29,1 k €↓
2010
Annual accounts 2010-1,7 k €↓
2009
Annual accounts 20097 k €↑
2008
Annual accounts 20081,6 k €↓
2007
Annual accounts 20071,7 k €

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

I-MEDA

Overview

What does I-MEDA do?

Trend over 18 financial years

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