MAEDIA
0472.250.834 · rovalta.com · 22/09/2026
ACTIVE
MAEDIA
Financial year 2025 · closed on 31/12/2025
Net result
-49,8 k €
-1506.5% YoY
Gross margin
-44,7 k €
-2651.3% YoY
Equity
69 k €
-41.9% YoY
Overview
What does MAEDIA do?
MAEDIA is a Private limited company incorporated in 2000. Its main activity is: Other professional, scientific and technical activities. Its registered office is in Lasne.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0472.250.834
Incorporation
03/07/2000
Legal form
Private limited company
Registered office
Chemin Stordeur 6A
1380 Lasne · WallonieSee on map
1380 Lasne · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Activities (NACE)
Signals
Solid equityLow riskGood liquidity
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 20 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||||
| Gross margin | -44,7 k € | -2651% | -1,6 k € | +95.7% | -37,5 k € | -146% | 81,6 k € | +66.3% | 49 k € | +1133% | -4,7 k € | -129% | 16,6 k € | -40.2% | 27,8 k € | -21.9% | 35,5 k € | -6.5% | 38 k € | -4.8% | 39,9 k € | -0.9% | 40,2 k € | +1743% | 2,2 k € | -42.9% | 3,8 k € | -14.8% | 4,5 k € | +37.2% | 3,3 k € | +62.3% | 2 k € | -84.0% | 12,6 k € | -75.3% | 51 k € | +104% | 25,1 k € |
| EBITDA | -45,1 k € | -1821% | -2,3 k € | +94.0% | -38,9 k € | -150% | 78,3 k € | +61.8% | 48,4 k € | +528% | -11,3 k € | -172% | 15,7 k € | -37.4% | 25 k € | -28.1% | 34,8 k € | -6.6% | 37,2 k € | -4.5% | 39 k € | +0.4% | 38,8 k € | +2017% | 1,8 k € | -47.2% | 3,5 k € | -16.0% | 4,1 k € | +63.3% | 2,5 k € | +25.9% | 2 k € | -83.6% | 12,3 k € | -75.8% | 50,6 k € | +105% | 24,6 k € |
| Operating result | -50 k € | -1202% | -3,8 k € | +90.4% | -40 k € | -152% | 76,7 k € | +66.3% | 46,1 k € | +388% | -16 k € | -233% | 12,1 k € | -24.5% | 16 k € | -40.1% | 26,6 k € | +127% | 11,8 k € | -17.9% | 14,3 k € | +1.7% | 14,1 k € | +262% | -8,7 k € | -17.2% | -7,4 k € | -26.9% | -5,9 k € | +21.5% | -7,5 k € | +6.5% | -8 k € | -167% | 12 k € | -76.2% | 50,2 k € | +109% | 24,1 k € |
| Net result | -49,8 k € | -1506% | -3,1 k € | +92.1% | -39,4 k € | -170% | 56,2 k € | +71.7% | 32,7 k € | +294% | -16,9 k € | -400% | 5,6 k € | -43.1% | 9,9 k € | -38.4% | 16 k € | +125% | 7,1 k € | -34.8% | 10,9 k € | -22.7% | 14,1 k € | +252% | -9,3 k € | -105% | -4,5 k € | +22.5% | -5,8 k € | +23.9% | -7,7 k € | +6.2% | -8,2 k € | -183% | 9,9 k € | -75.4% | 40,3 k € | +81.9% | 22,2 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 69 k € | -41.9% | 118,9 k € | -2.5% | 122 k € | -24.4% | 161,4 k € | +53.4% | 105,2 k € | +45.1% | 72,5 k € | -18.9% | 89,4 k € | +6.7% | 83,8 k € | +13.4% | 73,9 k € | +27.7% | 57,8 k € | +14.0% | 50,7 k € | +20.2% | 42,2 k € | +50.3% | 28,1 k € | -24.9% | 37,4 k € | -10.8% | 41,9 k € | -12.2% | 47,8 k € | -13.9% | 55,4 k € | -12.9% | 63,6 k € | +23.6% | 51,5 k € | +361% | 11,2 k € |
| Total assets | 92,9 k € | -30.0% | 132,7 k € | +6.9% | 124,2 k € | -33.4% | 186,4 k € | +70.6% | 109,2 k € | +27.1% | 86 k € | -15.2% | 101,3 k € | +18.3% | 85,6 k € | -12.9% | 98,3 k € | +1.5% | 96,8 k € | -3.5% | 100,3 k € | +0.1% | 100,2 k € | +89.4% | 52,9 k € | -11.5% | 59,8 k € | +2.3% | 58,5 k € | -19.1% | 72,2 k € | -16.8% | 86,8 k € | -24.2% | 114,5 k € | +12.6% | 101,7 k € | +85.2% | 54,9 k € |
| Cash | 39,3 k € | -56.8% | 91 k € | +46.7% | 62 k € | -33.1% | 92,8 k € | +37.7% | 67,4 k € | +52.7% | 44,1 k € | +23.2% | 35,8 k € | +8.7% | 33 k € | -46.8% | 61,9 k € | +59.3% | 38,9 k € | +29.0% | 30,2 k € | +134% | 12,9 k € | +44.7% | 8,9 k € | +2.4% | 8,7 k € | +46.9% | 5,9 k € | +1643% | 340 € | -80.4% | 1,7 k € | +1657% | 99 € | -98.7% | 7,8 k € | +2368% | 314 € |
| Debts | 23,8 k € | +126% | 10,6 k € | +383% | 2,2 k € | -91.3% | 25 k € | +520% | 4 k € | -70.0% | 13,5 k € | +12.5% | 12 k € | +536% | 1,9 k € | -92.3% | 24,4 k € | -37.4% | 39 k € | -21.4% | 49,6 k € | -14.5% | 58 k € | +134% | 24,8 k € | +10.7% | 22,4 k € | +35.3% | 16,6 k € | -32.3% | 24,5 k € | -21.9% | 31,3 k € | -38.4% | 50,9 k € | +1.3% | 50,3 k € | +14.9% | 43,8 k € |
Estimate
Indicative valuation
As an indication, this company is worth
between 0 € and 100 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 7 ended
Active mandates
Serge PAMPFER
ActiveEnded mandates
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged 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 | 31/08/2026 | 12/08/2025 | 30/08/2024 | 15/05/2023 | 28/07/2022 | 28/06/2021 |
| General meeting | 30/06/2026 | 30/06/2025 | 28/06/2024 | 09/05/2023 | 30/06/2022 | 25/05/2021 |
| 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
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 30/06/2026 | 31/08/2026 | French | |
| Abridged model | 31/12/2024 | 30/06/2025 | 12/08/2025 | French | |
| Abridged model | 31/12/2023 | 28/06/2024 | 30/08/2024 | French | |
| Abridged model | 31/12/2022 | 09/05/2023 | 15/05/2023 | French | |
| Abridged model | 31/12/2021 | 30/06/2022 | 28/07/2022 | French | |
| Abridged model | 31/12/2020 | 25/05/2021 | 28/06/2021 | French | |
| Micro model | 31/12/2019 | 16/06/2020 | 31/08/2020 | French | |
| Micro model | 31/12/2018 | 17/06/2019 | 30/08/2019 | French | |
| Micro model | 31/12/2017 | 19/06/2018 | 29/08/2018 | French | |
| Micro model | 31/12/2016 | 20/06/2017 | 31/08/2017 | French | |
| Abridged model | 31/12/2015 | 21/06/2016 | 30/08/2016 | French | |
| Abridged model | 31/12/2014 | 30/06/2015 | 29/08/2015 | French | |
| Abridged model | 31/12/2013 | 12/06/2014 | 29/08/2014 | French | |
| Abridged model | 31/12/2012 | 30/06/2013 | 29/08/2013 | French | |
| Abridged model | 31/12/2011 | 30/06/2012 | 31/08/2012 | French | |
| Abridged model | 31/12/2010 | 25/06/2011 | 31/08/2011 | French | |
| Abridged model | 31/12/2009 | 26/06/2010 | 19/10/2010 | French | |
| Abridged model | 31/12/2008 | 27/06/2009 | 14/07/2009 | French | |
| Abridged model | 31/12/2007 | 30/09/2008 | 30/09/2008 | French | |
| Abridged model | 31/12/2006 | 23/06/2007 | 14/09/2007 | French |
Valuation
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.
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 · 1 active · 7 ended
Active mandates
Serge PAMPFER
ActiveEnded mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Registered office19/02/2024SIEGE SOCIAL
- Registered office27/05/2021SIEGE SOCIAL
- Mandates28/08/2020STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - SIEGE SOCIAL - OBJET - DEMISSIONS, NOMINATIONS
- Mandates15/07/2011DEMISSIONS, NOMINATIONS
- Registered office21/06/2004SIEGE SOCIAL - CAPITAL, ACTIONS - ASSEMBLEE GENERALE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 2025-49,8 k €↓
- 2024Annual accounts 2024-3,1 k €↑
- 2023Annual accounts 2023-39,4 k €↓
- 2022Annual accounts 202256,2 k €↑
- 2021Annual accounts 202132,7 k €↑
- 2020Annual accounts 2020-16,9 k €↓
- 2019Annual accounts 20195,6 k €↓
- 2018Annual accounts 20189,9 k €↓
- 2017Annual accounts 201716 k €↑
- 2016Annual accounts 20167,1 k €↓
- 2015Annual accounts 201510,9 k €↓
- 2014Annual accounts 201414,1 k €↑
- 2013Annual accounts 2013-9,3 k €↓
- 2012Annual accounts 2012-4,5 k €↑
- 2011Annual accounts 2011-5,8 k €↑
- 2010Annual accounts 2010-7,7 k €↑
- 2009Annual accounts 2009-8,2 k €↓
- 2008Annual accounts 20089,9 k €↓
- 2007Annual accounts 200740,3 k €↑
- 2006Annual accounts 200622,2 k €
- 03/07/2000IncorporationPrivate limited company