BRASSIMEDIA
0480.002.619 · rovalta.com · 24/09/2026
ACTIVE
BRASSIMEDIA
Financial year 2025 · closed on 31/12/2025
Net result
-5,6 k €
-308.3% YoY
Gross margin
-4,8 k €
-210.9% YoY
Equity
2,2 k €
-71.7% YoY
Overview
What does BRASSIMEDIA do?
BRASSIMEDIA is a Private company with limited liability incorporated in 2003. Its main activity is: Manufacture of rubber products. Its registered office is in Jodoigne.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0480.002.619
Incorporation
11/04/2003
Legal form
Private company with limited liability
Registered office
Chaussée de Tirlemont(Jod.) 218 box E
1370 Jodoigne · WallonieSee on map
1370 Jodoigne · WallonieSee on map
Contributed capital
6 200,00 €
Latest accounts
31/12/2025
Activities (NACE)
22120Manufacture of rubber products· main47761Retail sale of flowers, plants, seeds, fertilisers, pet animals and pet food in specialised stores47761Retail sale of flowers, plants, seeds, fertilisers, pet animals and pet food in specialised stores18200Reproduction of recorded media18200Reproduction of recorded media22330Manufacture of rubber and plastic products+2
Joint committees (3)
- 145
- 200
- 218
Signals
Solid equityGood 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 | -4,8 k € | -211% | 4,3 k € | -9.8% | 4,8 k € | +152% | -9,2 k € | -300% | 4,6 k € | -72.2% | 16,6 k € | +94.2% | 8,5 k € | +262% | 2,4 k € | -85.6% | 16,4 k € | +43.3% | 11,4 k € | -38.5% | 18,6 k € | +32.6% | 14 k € | +1674% | -890 € | -104% | 20,1 k € | +89.1% | 10,6 k € | -77.5% | 47,4 k € | -44.4% | 85,2 k € | +12.5% | 75,7 k € | -17.4% | 91,6 k € | +15.6% | 79,2 k € |
| EBITDA | -5,5 k € | -232% | 4,2 k € | -3.8% | 4,3 k € | +142% | -10,2 k € | -329% | 4,5 k € | -69.2% | 14,5 k € | +165% | 5,5 k € | +18917% | -29 € | -100% | 15,1 k € | +54.8% | 9,7 k € | -43.4% | 17,2 k € | +31.1% | 13,1 k € | +860% | -1,7 k € | -109% | 19,2 k € | +102% | 9,5 k € | +670% | 1,2 k € | -92.8% | 17 k € | +184% | 6 k € | -60.6% | 15,2 k € | +68.9% | 9 k € |
| Operating result | -5,5 k € | -275% | 3,1 k € | -27.6% | 4,3 k € | +142% | -10,2 k € | -514% | 2,5 k € | -81.5% | 13,4 k € | +227% | 4,1 k € | +622% | -782 € | -106% | 14,1 k € | +71.1% | 8,3 k € | -44.9% | 15 k € | +39.2% | 10,8 k € | +398% | -3,6 k € | -121% | 17,2 k € | +170% | 6,4 k € | +416% | -2 k € | -116% | 12,8 k € | +721% | 1,6 k € | -68.2% | 4,9 k € | +399% | -1,6 k € |
| Net result | -5,6 k € | -308% | 2,7 k € | +29.8% | 2,1 k € | +113% | -16,4 k € | -1165% | 1,5 k € | -84.9% | 10,2 k € | +42563% | 24 € | +100% | -4,8 k € | -174% | 6,5 k € | +208% | 2,1 k € | -72.3% | 7,6 k € | +44.4% | 5,3 k € | +189% | -5,9 k € | -169% | 8,7 k € | +77.8% | 4,9 k € | +214% | -4,3 k € | -160% | 7,1 k € | +3164% | -232 € | -111% | 2 k € | +163% | -3,3 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 2,2 k € | -71.7% | 7,8 k € | +52.5% | 5,1 k € | +68.0% | 3 k € | -84.3% | 19,5 k € | +8.9% | 17,9 k € | +134% | 7,6 k € | -72.4% | 27,6 k € | -14.8% | 32,4 k € | +25.0% | 25,9 k € | +5.8% | 24,5 k € | +44.9% | 16,9 k € | +45.2% | 11,6 k € | -33.8% | 17,6 k € | +97.3% | 8,9 k € | +121% | 4 k € | -51.5% | 8,3 k € | +590% | 1,2 k € | -16.2% | 1,4 k € | +336% | -608 € |
| Total assets | 3,8 k € | -87.1% | 29,7 k € | +91.9% | 15,5 k € | +9.7% | 14,1 k € | -57.9% | 33,5 k € | +5.6% | 31,7 k € | -3.2% | 32,8 k € | -13.1% | 37,7 k € | -3.1% | 39 k € | +9.0% | 35,7 k € | -3.0% | 36,8 k € | -10.5% | 41,2 k € | +6.1% | 38,8 k € | -18.5% | 47,6 k € | +12.3% | 42,3 k € | +31.3% | 32,2 k € | -0.0% | 32,3 k € | -22.2% | 41,5 k € | -4.9% | 43,6 k € | +23.2% | 35,4 k € |
| Cash | 3,3 k € | +71.9% | 1,9 k € | -35.7% | 3 k € | +303% | 745,4 € | -54.6% | 1,6 k € | – | 1,5 k € | -52.4% | 3,1 k € | -53.6% | 6,6 k € | +38.5% | 4,8 k € | +927% | 467 € | -64.1% | 1,3 k € | -77.5% | 5,8 k € | -61.9% | 15,1 k € | +645% | 2 k € | +68.4% | 1,2 k € | -86.5% | 8,9 k € | +11.9% | 8 k € | -49.0% | 15,6 k € | +132% | 6,7 k € | ||
| Debts | 1,6 k € | -92.6% | 21,9 k € | +111% | 10,4 k € | +5.6% | 9,8 k € | -30.3% | 14,1 k € | +1.3% | 13,9 k € | -44.8% | 25,2 k € | +148% | 10,1 k € | +54.9% | 6,5 k € | -33.4% | 9,8 k € | -20.3% | 12,3 k € | -49.0% | 24,2 k € | -7.0% | 26 k € | -13.2% | 30 k € | -10.3% | 33,4 k € | +18.5% | 28,2 k € | +17.8% | 23,9 k € | -40.5% | 40,3 k € | -4.5% | 42,2 k € | +17.1% | 36 k € |
| Other | |||||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 0,7 ETP | -41.7% | 1,2 ETP | +33.3% | 0,9 ETP | -10.0% | 1,0 ETP | 0.0% | 1,0 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 31/12/2025 · 1 active · 3 ended
Active mandates
Serge Heremans
ActiveEnded mandates
SERGE HEREMANS
EndedPHILIPPE BRASSINE
EndedPHILIPPE BRASSINE
EndedFinancials
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 | 07/07/2026 | 05/09/2025 | 16/09/2024 | 28/10/2023 | 26/09/2022 | 07/09/2022 |
| General meeting | 08/06/2026 | 09/06/2025 | 10/06/2024 | 12/06/2023 | 13/06/2022 | 14/07/2022 |
| 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 |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 08/06/2026 | 07/07/2026 | French | |
| Micro model | 31/12/2024 | 09/06/2025 | 05/09/2025 | French | |
| Micro model | 31/12/2023 | 10/06/2024 | 16/09/2024 | French | |
| Micro model | 31/12/2022 | 12/06/2023 | 28/10/2023 | French | |
| Micro model | 31/12/2021 | 13/06/2022 | 26/09/2022 | French | |
| Micro model | 31/12/2020 | 14/07/2022 | 07/09/2022 | French | |
| Micro model | 31/12/2019 | 13/07/2020 | 18/08/2020 | French | |
| Micro model | 31/12/2018 | 10/06/2019 | 17/06/2019 | French | |
| Abridged model | 31/12/2017 | 11/06/2018 | 13/08/2018 | French | |
| Abridged model | 31/12/2016 | 12/06/2017 | 09/08/2017 | French | |
| Abridged model | 31/12/2015 | 13/06/2016 | 31/08/2016 | French | |
| Abridged model | 31/12/2014 | 08/06/2015 | 16/09/2015 | French | |
| Abridged model | 31/12/2013 | 10/06/2014 | 10/10/2014 | French | |
| Abridged model | 31/12/2012 | 22/11/2013 | 25/11/2013 | French | |
| Abridged model | 31/12/2011 | 11/06/2012 | 08/08/2012 | French | |
| Abridged model | 31/12/2010 | 14/06/2011 | 12/07/2011 | French | |
| Abridged model | 31/12/2009 | 14/06/2010 | 16/09/2010 | French | |
| Abridged model | 31/12/2008 | 09/06/2009 | 13/08/2009 | French | |
| Abridged model | 31/12/2007 | 09/06/2008 | 05/11/2008 | French | |
| Abridged model | 31/12/2006 | 12/06/2007 | 06/11/2007 | 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 · 3 ended
Active mandates
Serge Heremans
ActiveEnded mandates
SERGE HEREMANS
EndedPHILIPPE BRASSINE
EndedPHILIPPE BRASSINE
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates27/04/2021SIEGE SOCIAL - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS
- Registered office27/12/2019SIEGE SOCIAL
- Capital / shares17/03/2006OBJET - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - ASSEMBLEE GENERALE - CAPITAL, ACTIONS
- Other22/04/2003RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
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 2025-5,6 k €↓
- 2024Annual accounts 20242,7 k €↑
- 2023Annual accounts 20232,1 k €↑
- 2022Annual accounts 2022-16,4 k €↓
- 2021Annual accounts 20211,5 k €↓
- 2020Annual accounts 202010,2 k €↑
- 2019Annual accounts 201924 €↑
- 2018Annual accounts 2018-4,8 k €↓
- 2017Annual accounts 20176,5 k €↑
- 2016Annual accounts 20162,1 k €↓
- 2015Annual accounts 20157,6 k €↑
- 2014Annual accounts 20145,3 k €↑
- 2013Annual accounts 2013-5,9 k €↓
- 2012Annual accounts 20128,7 k €↑
- 2011Annual accounts 20114,9 k €↑
- 2010Annual accounts 2010-4,3 k €↓
- 2009Annual accounts 20097,1 k €↑
- 2008Annual accounts 2008-232 €↓
- 2007Annual accounts 20072 k €↑
- 2006Annual accounts 2006-3,3 k €
- 11/04/2003IncorporationPrivate company with limited liability