EMAGINATION
0473.496.095 · rovalta.com · 23/09/2026
ACTIVE
EMAGINATION
Financial year 2024 · closed on 31/12/2024
Net result
3,9 k €
+144.0% YoY
Gross margin
17,3 k €
+5360.1% YoY
Equity
69,8 k €
+6.0% YoY
Overview
What does EMAGINATION do?
EMAGINATION is a Private company with limited liability incorporated in 2000. Its main activity is: Management consultancy activities. Its registered office is in Waterloo.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0473.496.095
Incorporation
13/12/2000
Legal form
Private company with limited liability
Registered office
Avenue Floréal 2
1410 Waterloo · WallonieSee on map
1410 Waterloo · WallonieSee on map
Contributed capital
6 999,99 €
Latest accounts
31/12/2024
Activities (NACE)
70200Management consultancy activities· main70220Business and other management consultancy activities74142Specialised design activities62020Computer consultancy activities62200Computer programming, consultancy and related activities72100Research and experimental development on natural sciences and engineering
Signals
ProfitablePositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
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 | 17,3 k € | +5360% | 317 € | -97.1% | 11,1 k € | -79.9% | 55,1 k € | -37.4% | 88,1 k € | -33.9% | 133,3 k € | +41.2% | 94,4 k € | +173% | 34,6 k € | +122% | 15,6 k € | -7.6% | 16,9 k € | +5.4% | 16 k € | -10.1% | 17,8 k € | +16.3% | 15,3 k € | -16.2% | 18,3 k € | +31.6% | 13,9 k € | -54.7% | 30,6 k € | +42.5% | 21,5 k € | +87.8% | 11,4 k € | -45.9% | 21,2 k € |
| EBITDA | 12,6 k € | +377% | -4,6 k € | -161% | 7,4 k € | -64.7% | 21,1 k € | -26.0% | 28,5 k € | +157% | 11,1 k € | +98.4% | 5,6 k € | -6.6% | 6 k € | -53.3% | 12,8 k € | -9.2% | 14,1 k € | +6.9% | 13,2 k € | -13.8% | 15,3 k € | +19.0% | 12,9 k € | -20.1% | 16,1 k € | +34.5% | 12 k € | -45.8% | 22,1 k € | +17.6% | 18,8 k € | +89.4% | 9,9 k € | -49.1% | 19,5 k € |
| Operating result | 10,7 k € | +297% | -5,4 k € | -186% | 6,4 k € | -67.7% | 19,7 k € | -26.5% | 26,8 k € | +188% | 9,3 k € | +117% | 4,3 k € | -6.2% | 4,6 k € | -32.7% | 6,8 k € | +11.0% | 6,1 k € | +28.6% | 4,8 k € | -28.0% | 6,6 k € | +19.7% | 5,5 k € | -36.9% | 8,8 k € | +83.8% | 4,8 k € | -70.2% | 16 k € | +142% | 6,6 k € | +315% | -3,1 k € | -155% | 5,6 k € |
| Net result | 3,9 k € | +144% | -8,9 k € | -2654% | 349 € | -96.4% | 9,7 k € | -39.6% | 16 k € | +283% | 4,2 k € | +16.6% | 3,6 k € | +7.3% | 3,3 k € | -23.8% | 4,4 k € | +59.3% | 2,8 k € | +294% | 699,8 € | -71.3% | 2,4 k € | +209% | 788,8 € | -83.4% | 4,7 k € | +165% | 1,8 k € | -85.2% | 12,1 k € | +305% | 3 k € | +140% | -7,4 k € | -684% | 1,3 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 69,8 k € | +6.0% | 65,9 k € | -11.9% | 74,8 k € | +0.5% | 74,4 k € | +14.9% | 64,8 k € | +32.8% | 48,8 k € | +9.4% | 44,6 k € | +8.8% | 41 k € | +8.9% | 37,6 k € | +13.2% | 33,3 k € | +9.0% | 30,5 k € | +2.3% | 29,8 k € | +8.9% | 27,4 k € | +3.0% | 26,6 k € | +21.7% | 21,8 k € | +8.9% | 20 k € | +151% | 8 k € | +59.8% | 5 k € | -59.7% | 12,4 k € |
| Total assets | 789,9 k € | -2.8% | 813,1 k € | -1.6% | 826,6 k € | +23.7% | 668,4 k € | +32.0% | 506,5 k € | +13.0% | 448,1 k € | +41.5% | 316,6 k € | +69.7% | 186,6 k € | +39.2% | 134 k € | +9.4% | 122,4 k € | -10.6% | 137 k € | -15.3% | 161,6 k € | +79.8% | 89,9 k € | -6.2% | 95,8 k € | -30.9% | 138,7 k € | +66.9% | 83,1 k € | +15.7% | 71,8 k € | -12.9% | 82,5 k € | -15.7% | 97,8 k € |
| Cash | 4,8 k € | -18.2% | 5,9 k € | -90.4% | 61,2 k € | -35.4% | 94,8 k € | +2158% | 4,2 k € | -66.3% | 12,5 k € | +1214% | 948,2 € | -5.1% | 998,9 € | -74.2% | 3,9 k € | +92041% | 4,2 € | -99.4% | 745,7 € | -43.2% | 1,3 k € | -63.8% | 3,6 k € | +66.2% | 2,2 k € | +1211% | 166,6 € | -97.1% | 5,8 k € | +952% | 548,6 € | +7.1% | 512,1 € | -62.3% | 1,4 k € |
| Debts | 719,8 k € | -3.6% | 746,9 k € | -0.7% | 751,8 k € | +26.6% | 593,9 k € | +37.2% | 432,9 k € | +8.5% | 399,1 k € | +46.9% | 271,7 k € | +86.8% | 145,4 k € | +72.8% | 84,1 k € | -5.7% | 89,2 k € | -16.2% | 106,5 k € | -19.2% | 131,8 k € | +111% | 62,5 k € | -9.7% | 69,3 k € | -40.8% | 116,9 k € | +85.3% | 63,1 k € | -1.2% | 63,9 k € | -17.6% | 77,5 k € | -9.3% | 85,5 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | 1,0 ETP | 0.0% | 1,0 ETP | -37.5% | 1,6 ETP | +23.1% | 1,3 ETP | +333% | 0,3 ETP | – | – | – | – | – | – | – | – | – | – | – | ||||||||||||||
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 31/12/2024 · 1 active · 2 ended
Active mandates
Denis MUYLDERMANS
ActiveEnded mandates
Denis MUYLDERMANS
EndedDenis MUYLDERMANS
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
CREMAGEST● Active | 1029.612.240 |
Les Amis de L'Unité Sainte-Anne● Active | 1032.499.177 |
Financials
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 | 25/08/2025 | 27/08/2024 | 10/07/2023 | 31/08/2022 | 30/07/2021 | 25/08/2020 |
| General meeting | 05/04/2025 | 06/04/2024 | 04/04/2023 | 02/04/2022 | 03/04/2021 | 30/06/2020 |
| 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 daysFilings
Annual accounts filings
19 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2024 | 05/04/2025 | 25/08/2025 | French | |
| Abridged model | 31/12/2023 | 06/04/2024 | 27/08/2024 | French | |
| Abridged model | 31/12/2022 | 04/04/2023 | 10/07/2023 | French | |
| Abridged model | 31/12/2021 | 02/04/2022 | 31/08/2022 | French | |
| Abridged model | 31/12/2020 | 03/04/2021 | 30/07/2021 | French | |
| Abridged model | 31/12/2019 | 30/06/2020 | 25/08/2020 | French | |
| Abridged model | 31/12/2018 | 03/06/2019 | 28/08/2019 | French | |
| Abridged model | 31/12/2017 | 04/06/2018 | 07/08/2018 | French | |
| Abridged model | 31/12/2016 | 30/06/2017 | 11/10/2017 | French | |
| Abridged model | 31/12/2015 | 30/06/2016 | 29/07/2016 | French | |
| Abridged model | 31/12/2014 | 30/06/2015 | 31/08/2015 | French | |
| Abridged model | 31/12/2013 | 03/06/2014 | 20/06/2014 | French | |
| Abridged model | 31/12/2012 | 28/06/2013 | 30/08/2013 | French | |
| Abridged model | 31/12/2011 | 29/06/2012 | 30/07/2012 | French | |
| Abridged model | 31/12/2010 | 02/05/2011 | 01/06/2011 | French | |
| Abridged model | 31/12/2009 | 30/06/2010 | 18/08/2010 | French | |
| Abridged model | 31/12/2008 | 18/05/2009 | 18/06/2009 | French | |
| Abridged model | 31/12/2007 | 03/06/2008 | 02/07/2008 | French | |
| Abridged model | 31/12/2006 | 07/04/2007 | 04/05/2007 | 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 31/12/2024 · 1 active · 2 ended
Active mandates
Denis MUYLDERMANS
ActiveEnded mandates
Denis MUYLDERMANS
EndedDenis MUYLDERMANS
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Registered office15/07/2009SIEGE SOCIAL
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
- 2024Annual accounts 20243,9 k €↑
- 2023Annual accounts 2023-8,9 k €↓
- 2022Annual accounts 2022349 €↓
- 2021Annual accounts 20219,7 k €↓
- 2020Annual accounts 202016 k €↑
- 2019Annual accounts 20194,2 k €↑
- 2018Annual accounts 20183,6 k €↑
- 2017Annual accounts 20173,3 k €↓
- 2016Annual accounts 20164,4 k €↑
- 2015Annual accounts 20152,8 k €↑
- 2014Annual accounts 2014699,8 €↓
- 2013Annual accounts 20132,4 k €↑
- 2012Annual accounts 2012788,8 €↓
- 2011Annual accounts 20114,7 k €↑
- 2010Annual accounts 20101,8 k €↓
- 2009Annual accounts 200912,1 k €↑
- 2008Annual accounts 20083 k €↑
- 2007Annual accounts 2007-7,4 k €↓
- 2006Annual accounts 20061,3 k €
- 13/12/2000IncorporationPrivate company with limited liability