ACTIVE

PhiMae

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

61,3 k €

-1.6% YoY

Revenue

24,9 k €

Equity

1,3 M €

-18.7% YoY

What does PhiMae do?

PhiMae is a Private limited company incorporated in 2003. Its main activity is: Management consultancy activities. Its registered office is in Tessenderlo-Ham.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0480.222.650

Incorporation

02/05/2003

Legal form

Private limited company

Registered office

Broekstraat 20
3945 Tessenderlo-Ham · FlandreSee on map

Contributed capital

230 000,00 €

Latest accounts

31/12/2025

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities 68201Rental and operating of own or leased real estate 68201Rental and operating of own or leased real estate

Contacts

1 public detail availableLog in to view

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Revenue	24,9 k €		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–
EBITDA	50,7 k €	+14.3%	44,4 k €	+635%	-8,3 k €	-113%	66,1 k €	-92.1%	839,3 k €	+12.2%	747,9 k €	+57.5%	474,8 k €	-33.2%	710,7 k €	-65.9%	2,1 M €	+293%	530,1 k €	+6.4%	498,1 k €	+0.3%	496,6 k €	-22.9%	643,9 k €	-1.3%	652,3 k €	+10.9%	588 k €	+39.6%	421,2 k €	+23.6%	340,8 k €	+9.0%	312,8 k €	+27.3%	245,7 k €	-6.8%	263,7 k €
Operating result	13,3 k €	+90.7%	7 k €	+116%	-44,6 k €	-244%	31,1 k €	-96.1%	793,1 k €	+15.2%	688,6 k €	+74.8%	394,1 k €	-34.8%	604,2 k €	-70.5%	2 M €	+316%	491,6 k €	+20.0%	409,7 k €	-11.9%	464,8 k €	-24.0%	611,7 k €	+5.6%	579,1 k €	+1.4%	571,2 k €	+42.1%	402,1 k €	+24.3%	323,6 k €	+12.6%	287,3 k €	+30.7%	219,9 k €	-12.6%	251,7 k €
Net result	61,3 k €	-1.6%	62,3 k €	-8.9%	68,5 k €	-13.7%	79,4 k €	-86.0%	568,6 k €	+35.0%	421,2 k €	+57.6%	267,2 k €	-32.0%	393,1 k €	-68.3%	1,2 M €	+332%	286,7 k €	+20.8%	237,4 k €	-18.8%	292,2 k €	-28.3%	407,5 k €	+10.0%	370,5 k €	+5.2%	352,1 k €	+34.6%	261,5 k €	+25.2%	208,9 k €	+6.7%	195,7 k €	+31.8%	148,5 k €	-13.8%	172,3 k €
Balance sheet
Equity	1,3 M €	-18.7%	1,6 M €	-19.6%	2 M €	-41.1%	3,5 M €	-4.4%	3,6 M €	+8.9%	3,3 M €	+12.4%	2,9 M €	+10.0%	2,7 M €	+17.2%	2,3 M €	+118%	1 M €	+37.6%	762,8 k €	+45.2%	525,4 k €	+1482%	33,2 k €	-40.4%	55,7 k €	-34.6%	85,2 k €	+157%	33,2 k €	-0.0%	33,2 k €	-0.4%	33,3 k €	+0.7%	33,1 k €	+0.1%	33 k €
Total assets	2,1 M €	-7.3%	2,3 M €	-34.6%	3,5 M €	-6.9%	3,7 M €	-7.1%	4 M €	-10.7%	4,5 M €	-7.3%	4,8 M €	-5.7%	5,1 M €	-8.3%	5,6 M €	+135%	2,4 M €	+13.2%	2,1 M €	+29.5%	1,6 M €	+7.7%	1,5 M €	-19.5%	1,9 M €	+28.2%	1,5 M €	+9.0%	1,3 M €	+12.4%	1,2 M €	+4.6%	1,1 M €	+11.0%	1 M €	+37.7%	743,6 k €
Cash	131,5 k €	+39.8%	94,1 k €	-92.0%	1,2 M €	-10.5%	1,3 M €	+50.1%	875,2 k €	+6.6%	821 k €	+1.7%	807,3 k €	-48.4%	1,6 M €	-38.3%	2,5 M €	+612%	356,1 k €	-29.6%	505,5 k €	+53.4%	329,6 k €	+437%	61,4 k €	-32.3%	90,6 k €	+77.9%	51 k €	+0.4%	50,7 k €	-71.6%	178,6 k €	-24.5%	236,7 k €	+75.1%	135,1 k €	+6113%	2,2 k €
Debts	761 k €	+22.4%	621,6 k €	-56.2%	1,4 M €	+450%	257,8 k €	-30.8%	372,5 k €	-12.0%	423,1 k €	+20.8%	350,2 k €	-7.6%	378,8 k €	-8.4%	413,6 k €	-58.9%	1 M €	-1.1%	1 M €	+31.8%	771,9 k €	-32.9%	1,1 M €	-3.2%	1,2 M €	+57.9%	752 k €	+9.7%	685,7 k €	+17.5%	583,5 k €	-10.6%	652,8 k €	+9.6%	595,5 k €	+34.1%	444 k €
Other
Workforce	–		–		0,0 ETP		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 2 ended

Active mandates

Philip Maeyaert

Mandate

Active

Ended mandates

Philip Maeyaert

Director

Ended

Philip MAEYAERT

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
MAYO● Active	0424.854.654
The Color Blue● Active	1018.215.730
Vikti● Active	0773.690.311

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro 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	01/06/2026	16/06/2025	24/05/2024	23/06/2023	10/06/2022	04/06/2021
General meeting	15/05/2026	16/05/2025	17/05/2024	19/05/2023	20/05/2022	21/05/2021
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 days

Filings

Annual accounts filings

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	15/05/2026	01/06/2026	Dutch	PDF
Micro model	31/12/2024	16/05/2025	16/06/2025	Dutch	PDF
Abridged model	31/12/2023	17/05/2024	24/05/2024	Dutch	PDF
Abridged model	31/12/2022	19/05/2023	23/06/2023	Dutch	PDF
Abridged model	31/12/2021	20/05/2022	10/06/2022	Dutch	PDF
Abridged model	31/12/2020	21/05/2021	04/06/2021	Dutch	PDF
Abridged model	31/12/2019	15/05/2020	27/05/2020	Dutch	PDF
Abridged model	30/04/2019	20/09/2019	24/09/2019	Dutch	PDF
Abridged model	30/04/2018	21/09/2018	25/10/2018	Dutch	PDF
Abridged model	30/04/2017	15/09/2017	11/10/2017	Dutch	PDF
Abridged model	30/04/2016	16/09/2016	12/10/2016	Dutch	PDF
Abridged model	30/04/2015	18/09/2015	28/09/2015	Dutch	PDF
Abridged model	30/04/2014	25/08/2014	02/09/2014	Dutch	PDF
Abridged model	30/04/2013	20/09/2013	03/10/2013	Dutch	PDF
Abridged model	30/04/2012	20/09/2012	17/12/2012	Dutch	PDF
Abridged model	30/04/2011	10/08/2011	14/09/2011	Dutch	PDF
Abridged model	30/04/2010	17/09/2010	17/10/2010	Dutch	PDF
Abridged model	30/04/2009	18/09/2009	09/10/2009	Dutch	PDF
Abridged model	30/04/2008	31/10/2008	31/10/2008	Dutch	PDF
Abridged model	30/04/2007	21/09/2007	17/10/2007	Dutch	PDF

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.

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 · 1 active · 2 ended

Active mandates

Philip Maeyaert

Mandate

Active

Ended mandates

Philip Maeyaert

Director

Ended

Philip MAEYAERT

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office16/08/2022
MAATSCHAPPELIJKE ZETEL
PDF
Registered office02/03/2020
MAATSCHAPPELIJKE ZETEL
PDF
Mandates29/11/2019
WIJZIGING RECHTSVORM - BENAMING - KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
PDF
Other10/01/2018
DOEL
PDF
Capital / shares29/09/2014
KAPITAAL - AANDELEN
PDF
Other15/05/2003
RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
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 202561,3 k €↓
2024
Annual accounts 202462,3 k €↓
2023
Annual accounts 202368,5 k €↓
2022
Annual accounts 202279,4 k €↓
2021
Annual accounts 2021568,6 k €↑
2020
Annual accounts 2020421,2 k €↑
2019
Annual accounts 2019267,2 k €↓
2019
Annual accounts 2019393,1 k €↓
2018
Annual accounts 20181,2 M €↑
2017
Annual accounts 2017286,7 k €↑
2016
Annual accounts 2016237,4 k €↓
2015
Annual accounts 2015292,2 k €↓
2014
Annual accounts 2014407,5 k €↑
2013
Annual accounts 2013370,5 k €↑
2012
Annual accounts 2012352,1 k €↑
2011
Annual accounts 2011261,5 k €↑
2010
Annual accounts 2010208,9 k €↑
2009
Annual accounts 2009195,7 k €↑
2008
Annual accounts 2008148,5 k €↓
2007
Annual accounts 2007172,3 k €
02/05/2003
IncorporationPrivate 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

PhiMae

Overview

What does PhiMae do?

Trend over 20 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