ACTIVE

PhiMedia

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

20,8 k €

+20.1% YoY

Gross margin

33,5 k €

+8.4% YoY

Equity

253,3 k €

-7.1% YoY

What does PhiMedia do?

PhiMedia is a Private limited company incorporated in 2008. Its main activity is: Management consultancy activities. Its registered office is in Braine-l'Alleud.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0806.201.642

Incorporation

02/09/2008

Legal form

Private limited company

Registered office

Rue de la Houlette 21
1421 Braine-l'Alleud · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2024

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities 73200Market research and public opinion polling 73200Market research and public opinion polling

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 16 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009
Income statement
Gross margin	33,5 k €	+8.4%	30,9 k €	-64.7%	87,6 k €	-16.3%	104,7 k €	+21.7%	86 k €	+204%	28,3 k €	-64.4%	79,5 k €	+55.8%	51,1 k €	+17.1%	43,6 k €	+7.4%	40,6 k €	-15.9%	48,3 k €	+60.0%	30,2 k €	-33.4%	45,4 k €	+16.4%	39 k €	+11.1%	35,1 k €	-66.9%	106,1 k €
EBITDA	32,5 k €	+7.5%	30,2 k €	-65.2%	86,8 k €	-15.1%	102,2 k €	+20.7%	84,7 k €	+216%	26,8 k €	-64.6%	75,7 k €	+54.0%	49,1 k €	+15.7%	42,5 k €	+7.9%	39,4 k €	-16.8%	47,3 k €	+64.0%	28,8 k €	-34.5%	44 k €	+16.4%	37,8 k €	+15.9%	32,6 k €	-69.1%	105,3 k €
Operating result	30 k €	+8.6%	27,7 k €	-67.7%	85,7 k €	-15.7%	101,7 k €	+22.4%	83,1 k €	+233%	24,9 k €	-66.2%	73,8 k €	+67.2%	44,1 k €	+15.9%	38,1 k €	+10.7%	34,4 k €	-19.3%	42,7 k €	+55.5%	27,4 k €	-34.6%	42 k €	+17.7%	35,7 k €	+14.4%	31,2 k €	-70.1%	104,3 k €
Net result	20,8 k €	+20.1%	17,3 k €	-70.9%	59,5 k €	-12.8%	68,2 k €	+19.1%	57,3 k €	+227%	17,5 k €	-66.1%	51,6 k €	+97.7%	26,1 k €	+4.1%	25,1 k €	+39.3%	18 k €	-39.0%	29,5 k €	+40.1%	21,1 k €	-27.0%	28,9 k €	+22.3%	23,6 k €	-2.7%	24,3 k €	-64.9%	69,1 k €
Balance sheet
Equity	253,3 k €	-7.1%	272,5 k €	-0.8%	274,8 k €	+17.5%	233,9 k €	+5.0%	222,7 k €	+19.2%	186,8 k €	+10.3%	169,3 k €	-2.4%	173,4 k €	+12.7%	153,8 k €	+13.7%	135,3 k €	+9.3%	123,8 k €	+22.8%	100,7 k €	+18.0%	85,4 k €	+48.9%	57,3 k €	-41.9%	98,7 k €	+31.2%	75,3 k €
Total assets	263,5 k €	-4.9%	277,2 k €	-4.1%	289,2 k €	+14.1%	253,4 k €	+2.9%	246,2 k €	+23.0%	200,2 k €	-16.2%	239 k €	+17.6%	203,3 k €	+19.1%	170,7 k €	+12.0%	152,4 k €	+9.4%	139,3 k €	+30.6%	106,7 k €	+11.2%	95,9 k €	-7.3%	103,5 k €	-8.7%	113,4 k €	+31.1%	86,5 k €
Cash	57,3 k €	+70.8%	33,6 k €	-59.1%	82 k €	+49.8%	54,7 k €	+48.3%	36,9 k €	+1103%	3,1 k €	-89.5%	29,2 k €	+34.1%	21,8 k €	+68.8%	12,9 k €	-4.5%	13,5 k €	-45.0%	24,6 k €	-6.3%	26,2 k €	-45.7%	48,3 k €	-20.7%	60,9 k €	-37.8%	97,9 k €	+30.5%	75 k €
Debts	10,2 k €	+116%	4,7 k €	-67.1%	14,4 k €	-26.2%	19,6 k €	-17.1%	23,6 k €	+75.8%	13,4 k €	-80.7%	69,7 k €	+134%	29,9 k €	+77.1%	16,9 k €	-1.5%	17,1 k €	+11.9%	15,3 k €	+158%	5,9 k €	-43.8%	10,6 k €	-77.1%	46,2 k €	+215%	14,7 k €	+31.1%	11,2 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 1 ended

Active mandates

Eeckhout Luc

Director · since 08 septembre 2008

Active

Ended mandates

Eeckhout Luc

Manager · since 08 septembre 2008

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro 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	28/08/2025	30/08/2024	31/08/2023	30/08/2022	30/07/2021	27/07/2020
General meeting	27/06/2025	21/06/2024	06/05/2023	20/05/2022	21/05/2021	15/05/2020
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 days

Filings

Annual accounts filings

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	27/06/2025	28/08/2025	French	PDF
Micro model	31/12/2023	21/06/2024	30/08/2024	French	PDF
Micro model	31/12/2022	06/05/2023	31/08/2023	French	PDF
Micro model	31/12/2021	20/05/2022	30/08/2022	French	PDF
Micro model	31/12/2020	21/05/2021	30/07/2021	French	PDF
Micro model	31/12/2019	15/05/2020	27/07/2020	French	PDF
Micro model	31/12/2018	28/06/2019	26/08/2019	French	PDF
Micro model	31/12/2017	25/05/2018	27/07/2018	French	PDF
Abridged model	31/12/2016	12/05/2017	25/08/2017	French	PDF
Abridged model	31/12/2015	20/06/2016	29/08/2016	French	PDF
Abridged model	31/12/2014	15/06/2015	26/08/2015	French	PDF
Abridged model	31/12/2013	17/03/2014	28/08/2014	French	PDF
Abridged model	31/12/2012	10/05/2013	21/08/2013	French	PDF
Abridged model	31/12/2011	11/05/2012	30/07/2012	French	PDF
Abridged model	31/12/2010	20/05/2011	22/07/2011	French	PDF
Abridged model	31/12/2009	21/05/2010	07/06/2010	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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.

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 31/12/2024 · 1 active · 1 ended

Active mandates

Eeckhout Luc

Director · since 08 septembre 2008

Active

Ended mandates

Eeckhout Luc

Manager · since 08 septembre 2008

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates20/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DIVERS - OBJET - DEMISSIONS, NOMINATIONS
PDF
Capital / shares09/01/2019
CAPITAL, ACTIONS
PDF
Capital / shares26/02/2014
CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Registered office14/09/2012
SIEGE SOCIAL
PDF
Other16/09/2008
RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
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

2024
Annual accounts 202420,8 k €↑
2023
Annual accounts 202317,3 k €↓
2022
Annual accounts 202259,5 k €↓
2021
Annual accounts 202168,2 k €↑
2020
Annual accounts 202057,3 k €↑
2019
Annual accounts 201917,5 k €↓
2018
Annual accounts 201851,6 k €↑
2017
Annual accounts 201726,1 k €↑
2016
Annual accounts 201625,1 k €↑
2015
Annual accounts 201518 k €↓
2014
Annual accounts 201429,5 k €↑
2013
Annual accounts 201321,1 k €↓
2012
Annual accounts 201228,9 k €↑
2011
Annual accounts 201123,6 k €↓
2010
Annual accounts 201024,3 k €↓
2009
Annual accounts 200969,1 k €
02/09/2008
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

PhiMedia

Overview

What does PhiMedia do?

Trend over 16 financial years

Indicative valuation

Board of directors

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