ACTIVE

MEDIAGENIX

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

4,7 M €

-50.0% YoY

Revenue

44,1 M €

-2.1% YoY

Equity

41,7 M €

+10.2% YoY

Workforce

138,8 ETP

-0.1% YoY

What does MEDIAGENIX do?

MEDIAGENIX is a Public limited company incorporated in 2003. Its registered office is in Dilbeek. It employs on average 138,8 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0479.295.311

Incorporation

13/01/2003

Legal form

Public limited company

Registered office

Nieuwe Gentsesteenweg 21
1702 Dilbeek · FlandreSee on map

Contributed capital

437 936,74 €

Latest accounts

31/12/2025

Average workforce

138,8 ETP

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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 17 financial years

	2025		2024		2023		2022		2021		2019		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Revenue	44,1 M €	-2.1%	45 M €	+10.6%	40,7 M €	+18.7%	34,3 M €	+2.9%	33,3 M €	+16.6%	28,6 M €	+19.8%	23,9 M €	+8.8%	21,9 M €	+28.2%	17,1 M €	+19.3%	14,3 M €	+8.1%	13,3 M €	+28.4%	10,3 M €	+7.4%	9,6 M €	+22.8%	7,8 M €		–		–		5,1 M €
EBITDA	14,4 M €	-20.6%	18,1 M €	+19.9%	15,1 M €	+45.8%	10,3 M €	-4.7%	10,8 M €	-16.8%	13 M €	+440%	2,4 M €	-24.5%	3,2 M €	+41.0%	2,3 M €	+733%	272,5 k €	-56.7%	629,8 k €	-0.1%	630,4 k €	-45.2%	1,2 M €	-1.5%	1,2 M €	-6.5%	1,2 M €	+44.9%	862 k €	-24.8%	1,1 M €
Operating result	5,8 M €	-44.2%	10,3 M €	+24.0%	8,3 M €	+90.3%	4,4 M €	-24.8%	5,8 M €	-43.2%	10,2 M €	+350%	2,3 M €	-24.2%	3 M €	+41.5%	2,1 M €	+2401%	84,9 k €	-81.8%	467,8 k €	-6.2%	498,9 k €	-52.9%	1,1 M €	-1.7%	1,1 M €	-7.0%	1,2 M €	+47.2%	787,1 k €	-28.1%	1,1 M €
Net result	4,7 M €	-50.0%	9,3 M €	+21.8%	7,7 M €	+82.8%	4,2 M €	-30.5%	6 M €	-41.7%	10,4 M €	+357%	2,3 M €	-6.3%	2,4 M €	+24.6%	1,9 M €	+16230%	11,9 k €	-96.1%	306,1 k €	-15.0%	360,1 k €	-66.1%	1,1 M €	+48.8%	714,6 k €	-13.8%	829 k €	+47.4%	562,3 k €	-22.2%	722,4 k €
Balance sheet
Equity	41,7 M €	+10.2%	37,9 M €	+19.5%	31,7 M €	+14.8%	27,6 M €	+2.1%	27 M €	+13.8%	23,8 M €	+281%	6,2 M €	+49.4%	4,2 M €	+12.5%	3,7 M €	+10.3%	3,4 M €	+0.4%	3,4 M €	+10.1%	3 M €	+13.4%	2,7 M €	+16.3%	2,3 M €	+28.6%	1,8 M €	+28.1%	1,4 M €	-14.5%	1,6 M €
Total assets	72,4 M €	-0.4%	72,7 M €	+15.4%	63 M €	+10.0%	57,3 M €	+47.6%	38,8 M €	+20.9%	32,1 M €	+124%	14,3 M €	+25.2%	11,4 M €	+13.3%	10,1 M €	+34.6%	7,5 M €	+1.3%	7,4 M €	+3.5%	7,1 M €	+0.9%	7,1 M €	+51.2%	4,7 M €	-38.3%	7,6 M €	+90.0%	4 M €	-1.7%	4,1 M €
Cash	2,4 M €	+15.1%	2,1 M €	-42.2%	3,6 M €	-24.3%	4,7 M €	+41.2%	3,3 M €	+55.1%	2,2 M €	-62.2%	5,7 M €	+394%	1,2 M €	+180%	413,1 k €	+122%	186,1 k €	-28.8%	261,2 k €	-54.9%	579 k €	+479%	100 k €	-88.6%	876,7 k €	+40.3%	625 k €	+67.4%	373,4 k €	-68.2%	1,2 M €
Debts	24,9 M €	-15.7%	29,6 M €	+15.7%	25,5 M €	+0.8%	25,3 M €	+410%	5 M €	+22.6%	4,1 M €	-2.8%	4,2 M €	-8.8%	4,6 M €	-2.8%	4,7 M €	+55.2%	3 M €	+14.1%	2,7 M €	+17.0%	2,3 M €	-23.1%	3 M €	+124%	1,3 M €	-69.6%	4,3 M €	+150%	1,7 M €	+0.9%	1,7 M €
Other
Workforce	138,8 ETP	-0.1%	139,0 ETP	-0.7%	140,0 ETP	-2.1%	143,0 ETP	-16.4%	171,1 ETP	+29.0%	132,6 ETP	+54.9%	85,6 ETP	+13.2%	75,6 ETP	-6.9%	81,2 ETP	+13.2%	71,7 ETP	+17.7%	60,9 ETP	+12.4%	54,2 ETP	+33.5%	40,6 ETP	+22.7%	33,1 ETP	+26.3%	26,2 ETP	+21.3%	21,6 ETP	+51.0%	14,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 100 M€ and 250 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 4 active · 85 ended

Active mandates

Bercopar

Director · since 24 mars 2026 · until 12 juin 2026 · 0472.754.838

Represented by Bruno Denys

Active

AE Group

Director · since 16 novembre 2020 · until 24 mars 2026 · 0440.713.362

Represented by Bruno Denys

Active

Carlo Daelemans

Director · since 16 novembre 2020 · until 12 juin 2026

Active

MEDIAGENIX GROUP

Director · since 16 novembre 2020 · until 12 juin 2026 · 0695.487.030

Represented by Dirk Debraekeleer

Active

Ended mandates

AE Group

Director · since 16 novembre 2020 · until 12 juin 2026 · 0440.713.362

Represented by Bruno Denys

Ended

AE Group

Director · since 16 novembre 2020 · until 12 juin 2026 · 0440.713.362

Represented by Bruno Denys

Ended

MEDIAGENIX GROUP

Director · since 16 novembre 2020 · until 12 juin 2026 · 0695.487.030

Represented by Dirk DEBRAEKELEER

Ended

MEDIAGENIX GROUP

Director · since 16 novembre 2020 · until 12 juin 2026 · 0695.487.030

Represented by Dirk Debraekeleer

Ended

At this address

Other companies at this address

Company	CBE no.
4 EUROPE● Active	0465.208.535
Advanced Power Solutions● Active	0414.688.361
BRITISH AMERICAN TOBACCO BELGIUM● Active	0402.018.577
JEMA GROUP● Active	0454.709.472
JEMA LOCKS● Active	0823.593.148
MEDIAGENIX GROUP● Active	0695.487.030
METASAFE INTERNATIONAL● Active	0553.756.271
ROYAL TRANS● Active	0718.930.643

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	10/08/2026	08/07/2025	08/07/2024	04/07/2023	15/07/2022	27/08/2021
General meeting	26/06/2026	13/06/2025	14/06/2024	30/06/2023	10/06/2022	18/06/2021
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 days

Filings

Annual accounts filings

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full modelCorrection	31/12/2025	26/06/2026	10/08/2026	Dutch	PDF
Full model	31/12/2025	26/06/2026	15/07/2026	Dutch	PDF
Full model	31/12/2024	13/06/2025	08/07/2025	Dutch	PDF
Full model	31/12/2023	14/06/2024	08/07/2024	Dutch	PDF
Full model	31/12/2022	30/06/2023	04/07/2023	Dutch	PDF
Full model	31/12/2021	10/06/2022	15/07/2022	Dutch	PDF
Full model	31/12/2020	18/06/2021	27/08/2021	Dutch	PDF
Full model	31/12/2019	12/06/2020	15/07/2020	Dutch	PDF
Full model	31/12/2018	12/06/2019	22/08/2019	Dutch	PDF
Full model	31/12/2017	12/06/2018	05/07/2018	Dutch	PDF
Full model	31/12/2016	31/08/2017	31/08/2017	Dutch	PDF
Full model	31/12/2015	13/06/2016	22/06/2016	Dutch	PDF
Full model	31/12/2014	12/06/2015	06/07/2015	Dutch	PDF
Full model	31/12/2013	12/06/2014	10/07/2014	Dutch	PDF
Full model	31/12/2012	13/06/2013	16/07/2013	Dutch	PDF
Full model	31/12/2011	12/06/2012	10/07/2012	Dutch	PDF
Full model	31/12/2010	14/06/2011	14/07/2011	Dutch	PDF
Full model	31/12/2009	12/06/2010	06/07/2010	Dutch	PDF
Abridged model	31/12/2008	12/06/2009	02/07/2009	Dutch	PDF
Abridged model	31/12/2007	12/06/2008	10/07/2008	Dutch	PDF
Abridged model	31/12/2006	12/06/2007	04/07/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 M€ and 250 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 31/12/2025 · 4 active · 85 ended

Active mandates

Bercopar

Director · since 24 mars 2026 · until 12 juin 2026 · 0472.754.838

Represented by Bruno Denys

Active

AE Group

Director · since 16 novembre 2020 · until 24 mars 2026 · 0440.713.362

Represented by Bruno Denys

Active

Carlo Daelemans

Director · since 16 novembre 2020 · until 12 juin 2026

Active

MEDIAGENIX GROUP

Director · since 16 novembre 2020 · until 12 juin 2026 · 0695.487.030

Represented by Dirk Debraekeleer

Active

Ended mandates

AE Group

Director · since 16 novembre 2020 · until 12 juin 2026 · 0440.713.362

Represented by Bruno Denys

Ended

AE Group

Director · since 16 novembre 2020 · until 12 juin 2026 · 0440.713.362

Represented by Bruno Denys

Ended

MEDIAGENIX GROUP

Director · since 16 novembre 2020 · until 12 juin 2026 · 0695.487.030

Represented by Dirk DEBRAEKELEER

Ended

MEDIAGENIX GROUP

Director · since 16 novembre 2020 · until 12 juin 2026 · 0695.487.030

Represented by Dirk Debraekeleer

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates24/08/2026
Herbenoeming bestuurders
PDF
Restructuring17/08/2026
Met fusie door overneming van de besloten vennootschap “MGXH”
PDF
Restructuring23/06/2026
RUBRIEK HERSTRUCTURERING (FUSIE, SPLITSING, OVERDRACHT VERMOGEN, ENZ...)
PDF
Mandates19/05/2026
ONTSLAGEN - BENOEMINGEN
PDF
Mandates25/11/2024
ONTSLAGEN - BENOEMINGEN
PDF
Mandates27/09/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates04/11/2021
ONTSLAGEN - BENOEMINGEN
PDF
Mandates11/10/2021
ONTSLAGEN - BENOEMINGEN
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

2025
Annual accounts 20254,7 M €↓
2024
Annual accounts 20249,3 M €↑
01/01/2024
reconductionMoore Audit BV — commissaris
2023
Annual accounts 20237,7 M €↑
2022
Annual accounts 20224,2 M €↓
2021
Annual accounts 20216 M €↓
2020
Name changeMEDIAGENIX
2019
Annual accounts 201910,4 M €↑
2016
Annual accounts 20162,3 M €↓
2015
Annual accounts 20152,4 M €↑
2014
Annual accounts 20141,9 M €↑
2013
Annual accounts 201311,9 k €↓
2012
Annual accounts 2012306,1 k €↓
2011
Annual accounts 2011360,1 k €↓
2010
Annual accounts 20101,1 M €↑
2009
Annual accounts 2009714,6 k €↓
2008
Annual accounts 2008829 k €↑
2007
Annual accounts 2007562,3 k €↓
2006
Annual accounts 2006722,4 k €
2006
Name changeMediaGeniX Next Generation
13/01/2003
IncorporationPublic 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

MEDIAGENIX

Overview

What does MEDIAGENIX do?

Trend over 17 financial years

Indicative valuation

Board of directors

Other companies at this address

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