MAGIC VIDEO
0472.128.692 · rovalta.com · 23/09/2026
ACTIVE
MAGIC VIDEO
Financial year 2025 · closed on 31/12/2025
Net result
79,8 k €
+17.3% YoY
Gross margin
266,8 k €
+1.4% YoY
Equity
1,6 M €
+5.4% YoY
Overview
What does MAGIC VIDEO do?
MAGIC VIDEO is a Public limited company incorporated in 2000. Its registered office is in Herstal.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0472.128.692
Incorporation
16/06/2000
Legal form
Public limited company
Registered office
Rue du Crucifix 61
4040 Herstal · WallonieSee on map
4040 Herstal · WallonieSee on map
Contributed capital
61 973,38 €
Latest accounts
31/12/2025
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 19 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Gross margin | 266,8 k € | +1.4% | 263,1 k € | +5.3% | 249,8 k € | +8.5% | 230,2 k € | +45.0% | 158,8 k € | +62.7% | 97,6 k € | -67.0% | 296 k € | +52.5% | 194,1 k € | -4.2% | 202,6 k € | +6.5% | 190,3 k € | -65.5% | 551,9 k € | -41.4% | 941,5 k € | -12.0% | 1,1 M € | -9.4% | 1,2 M € | +0.9% | 1,2 M € | +5.4% | 1,1 M € | -19.7% | 1,4 M € | +3.0% | 1,3 M € | +40.9% | 953 k € |
| EBITDA | 257,5 k € | -0.3% | 258,2 k € | +5.5% | 244,8 k € | +8.4% | 226 k € | +49.9% | 150,7 k € | +69.8% | 88,7 k € | -69.5% | 290,9 k € | +50.7% | 193 k € | -4.2% | 201,5 k € | +7.4% | 187,6 k € | -65.9% | 550,2 k € | -41.3% | 937,9 k € | -11.8% | 1,1 M € | -8.8% | 1,2 M € | +1.2% | 1,2 M € | +4.7% | 1,1 M € | -20.3% | 1,4 M € | +3.1% | 1,3 M € | +41.1% | 949,9 k € |
| Operating result | 85 k € | +71.2% | 49,7 k € | +101% | 24,7 k € | +429% | -7,5 k € | +88.2% | -63,6 k € | +14.4% | -74,4 k € | -489% | 19,1 k € | -33.1% | 28,5 k € | -31.6% | 41,7 k € | +112% | 19,6 k € | -93.9% | 323,9 k € | -39.5% | 535,7 k € | -15.7% | 635,6 k € | +2.1% | 622,6 k € | +8.1% | 575,9 k € | +12.4% | 512,4 k € | -44.2% | 917,8 k € | +7.0% | 857,5 k € | +121% | 388,8 k € |
| Net result | 79,8 k € | +17.3% | 68,1 k € | +118% | 31,2 k € | +447% | -9 k € | +86.2% | -65,1 k € | +10.8% | -73 k € | -370% | 27 k € | -43.2% | 47,6 k € | +1.7% | 46,8 k € | -41.5% | 80 k € | -72.4% | 290,4 k € | -33.7% | 438,2 k € | -12.7% | 501,7 k € | +9.8% | 456,9 k € | +6.4% | 429,2 k € | +5.4% | 407,1 k € | -35.4% | 630,1 k € | +12.5% | 560,2 k € | +98.4% | 282,4 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 1,6 M € | +5.4% | 1,5 M € | +4.8% | 1,4 M € | +2.2% | 1,4 M € | -0.6% | 1,4 M € | -4.4% | 1,5 M € | -4.7% | 1,5 M € | -69.6% | 5,1 M € | +0.9% | 5 M € | +0.9% | 5 M € | +1.6% | 4,9 M € | +6.3% | 4,6 M € | +0.9% | 4,6 M € | +12.4% | 4,1 M € | +12.7% | 3,6 M € | +13.5% | 3,2 M € | +14.7% | 2,8 M € | +29.5% | 2,1 M € | +35.6% | 1,6 M € |
| Total assets | 1,6 M € | +6.5% | 1,5 M € | +4.5% | 1,5 M € | +2.5% | 1,4 M € | -0.7% | 1,4 M € | -4.0% | 1,5 M € | -6.4% | 1,6 M € | -70.0% | 5,3 M € | -0.8% | 5,3 M € | -1.2% | 5,4 M € | +7.5% | 5 M € | -0.4% | 5 M € | +4.4% | 4,8 M € | +4.2% | 4,6 M € | +21.5% | 3,8 M € | -17.5% | 4,6 M € | +4.9% | 4,4 M € | +6.3% | 4,1 M € | -2.8% | 4,3 M € |
| Cash | 112,2 k € | -86.3% | 816,5 k € | +48.5% | 549,8 k € | +102% | 272,5 k € | +238% | 80,5 k € | +18.2% | 68,1 k € | -82.3% | 385,7 k € | -89.7% | 3,7 M € | +4.4% | 3,6 M € | +6.5% | 3,4 M € | +177% | 1,2 M € | +312% | 294,6 k € | +9.5% | 269,2 k € | +585% | 39,3 k € | -74.6% | 155 k € | +145% | 63,3 k € | -52.6% | 133,6 k € | +775% | 15,3 k € | -88.8% | 136,7 k € |
| Debts | 40,2 k € | +52.0% | 26,4 k € | -11.3% | 29,8 k € | +26.5% | 23,6 k € | -11.5% | 26,6 k € | +26.0% | 21,1 k € | -57.6% | 49,9 k € | -77.8% | 224,9 k € | -29.0% | 316,9 k € | -26.0% | 428,2 k € | +228% | 130,6 k € | -70.5% | 442 k € | +61.2% | 274,1 k € | -52.8% | 580,5 k € | +166% | 218,2 k € | -85.0% | 1,5 M € | -11.5% | 1,6 M € | -18.2% | 2 M € | -25.2% | 2,7 M € |
Estimate
Indicative valuation
As an indication, this company is worth
between 1 M€ and 2,5 M€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 2 active · 16 ended
Active mandates
Active
André VERCHEVAL
ActiveEnded mandates
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
CENTRE MAGIC● Active | 0774.832.436 |
MAGIC SOLARIUM● Active | 0875.740.843 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro 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 | 20/08/2026 | 30/09/2025 | 12/11/2024 | 08/12/2023 | 30/12/2022 | 23/11/2021 |
| General meeting | 30/06/2026 | 27/06/2025 | 28/06/2024 | 31/10/2023 | 24/06/2022 | 25/06/2021 |
| 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 daysFilings
Annual accounts filings
19 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 30/06/2026 | 20/08/2026 | French | |
| Micro model | 31/12/2024 | 27/06/2025 | 30/09/2025 | French | |
| Micro model | 31/12/2023 | 28/06/2024 | 12/11/2024 | French | |
| Micro model | 31/12/2022 | 31/10/2023 | 08/12/2023 | French | |
| Micro model | 31/12/2021 | 24/06/2022 | 30/12/2022 | French | |
| Micro model | 31/12/2020 | 25/06/2021 | 23/11/2021 | French | |
| Micro model | 31/12/2019 | 30/09/2020 | 23/10/2020 | French | |
| Micro model | 31/03/2018 | 30/09/2018 | 26/10/2018 | French | |
| Micro model | 31/03/2017 | 30/09/2017 | 30/10/2017 | French | |
| Abridged model | 31/03/2016 | 30/09/2016 | 18/10/2016 | French | |
| Abridged model | 31/03/2015 | 30/09/2015 | 31/10/2015 | French | |
| Abridged model | 31/03/2014 | 30/09/2014 | 02/10/2014 | French | |
| Abridged model | 31/03/2013 | 30/09/2013 | 31/10/2013 | French | |
| Abridged model | 31/03/2012 | 29/09/2012 | 22/10/2012 | French | |
| Abridged model | 31/03/2011 | 30/09/2011 | 27/10/2011 | French | |
| Abridged model | 31/03/2010 | 27/08/2010 | 24/09/2010 | French | |
| Abridged model | 31/03/2009 | 10/10/2009 | 26/10/2009 | French | |
| Abridged model | 31/03/2008 | 31/10/2008 | 17/11/2008 | French | |
| Abridged model | 31/03/2007 | 19/09/2007 | 27/09/2007 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 1 M€ and 2,5 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 2 active · 16 ended
Active mandates
Active
André VERCHEVAL
ActiveEnded mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates23/01/2024MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
- Other01/04/2019ASSEMBLEE GENERALE - ANNEE COMPTABLE
- Capital / shares24/04/2018CAPITAL, ACTIONS
- Mandates09/07/2015OBJET - DEMISSIONS, NOMINATIONS
- Capital / shares25/04/2014CAPITAL, ACTIONS
- Other07/01/2014STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE
- Mandates14/11/2013DEMISSIONS, NOMINATIONS
- Capital / shares13/01/2012CAPITAL, ACTIONS
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 202579,8 k €↑
- 2024Annual accounts 202468,1 k €↑
- 2023Annual accounts 202331,2 k €↑
- 2022Annual accounts 2022-9 k €↑
- 2021Annual accounts 2021-65,1 k €↑
- 2020Annual accounts 2020-73 k €↓
- 2019Annual accounts 201927 k €↓
- 2018Annual accounts 201847,6 k €↑
- 2017Annual accounts 201746,8 k €↓
- 2016Annual accounts 201680 k €↓
- 2015Annual accounts 2015290,4 k €↓
- 2014Annual accounts 2014438,2 k €↓
- 2013Annual accounts 2013501,7 k €↑
- 2012Annual accounts 2012456,9 k €↑
- 2011Annual accounts 2011429,2 k €↑
- 2010Annual accounts 2010407,1 k €↓
- 2009Annual accounts 2009630,1 k €↑
- 2008Annual accounts 2008560,2 k €↑
- 2007Annual accounts 2007282,4 k €
- 16/06/2000IncorporationPublic limited company