ACTIVE

Brainmade Agency

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
-628,5 €
-101.2% YoY
Gross margin
186,9 k €
-34.2% YoY
Equity
81 k €
-54.6% YoY
Workforce
2,8 ETP
-26.3% YoY

What does Brainmade Agency do?

Brainmade Agency is a Private limited company incorporated in 2009. Its main activity is: Public relations and communication activities. Its registered office is in Theux. It employs on average 2,8 ETP workers (FTE).

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0810.854.474
Incorporation
01/04/2009
Legal form
Private limited company
Registered office
Place Pierre Lemarchand 32
4910 Theux · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Average workforce
2,8 ETP
Activities (NACE)
70210Public relations and communication activities· main73110Advertising agencies73110Advertising agencies73300Advertising and market research
Joint committees (4)
  • 100
  • 200
  • 20000
  • 218
Contacts
1 public detail availableLog in to view
Signals
Low riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
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 15 financial years

202520242023202220212018201720162015201420132012201120102009
Income statement
Gross margin186,9 k €284 k €344,3 k €318,3 k €280,4 k €343,5 k €382,8 k €348,2 k €270,7 k €242,9 k €204,3 k €131,9 k €102,6 k €62,7 k €18,5 k €
EBITDA31,1 k €91,6 k €42,1 k €83 k €113,4 k €75,6 k €66,8 k €76 k €37 k €44,8 k €35,3 k €35,3 k €29,4 k €25,9 k €8,9 k €
Operating result12 k €66,3 k €-2,1 k €40,4 k €79,5 k €26,3 k €28,2 k €32 k €-9,2 €6,3 k €14,2 k €7,6 k €12,8 k €16,8 k €3,3 k €
Net result-628,5 €51,1 k €13,3 k €23,4 k €42,3 k €3,8 k €6,1 k €7 k €-11,2 k €-4,2 k €4 k €1,9 k €5,8 k €-12,5 k €991 €
Balance sheet
Equity81 k €178,2 k €167,1 k €153,9 k €130,5 k €20,3 k €16,6 k €10,5 k €3,4 k €14,6 k €18,8 k €14,8 k €12,9 k €7,1 k €19,6 k €
Total assets489,4 k €537,7 k €611 k €639 k €581,9 k €619,2 k €762,4 k €433,1 k €387,4 k €358,2 k €301,9 k €210,4 k €178,8 k €88,2 k €87,6 k €
Cash145,4 k €109,9 k €134,8 k €83,1 k €67,8 k €34 k €34,5 k €33,1 k €16,4 k €20,1 k €13,6 k €36,1 k €30,4 k €13,7 k €4 k €
Debts408,4 k €359,4 k €433,3 k €469,4 k €449,8 k €597,3 k €744 k €422,6 k €383,9 k €343,6 k €283,1 k €173,6 k €165,9 k €81,1 k €68 k €
Other
Workforce2,8 ETP3,8 ETP3,9 ETP3,3 ETP3,1 ETP5,4 ETP6,4 ETP5,5 ETP4,8 ETP4,0 ETP3,5 ETP2,1 ETP1,7 ETP2,1 ETP0,3 ETP
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 31/12/2025 · 2 active · 16 ended

Active mandates

HOCEL

Director · since 08 février 2024 · 0805.555.603

Represented by HOUSSA Céline

Active
QALEO

Director · since 08 février 2024 · 0804.705.169

Represented by BREUER BERNARD

Active

Ended mandates

HOCEL

Director · since 08 février 2024 · 0805.555.603

Represented by HOUSSA CÉLINE

Ended
QALEO

Director · since 08 février 2024 · 0804.705.169

Represented by BREUER BERNARD

Ended
Céline HOUSSA

Director · since 16 juillet 2018

Ended
Céline HOUSSA

Manager · since 16 juillet 2018

Ended
At this address

Other companies at this address

CompanyCBE no.
QALEO● Active
0804.705.169
Annual accounts

Full financial information

202520242023202220212020
Type of accountAbridged modelAbridged modelAbridged modelAbridged modelAbridged modelAbridged model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/01/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date25/08/202625/06/202524/06/202430/08/202312/08/202223/08/2021
General meeting19/06/202620/06/202521/06/202429/08/202317/06/202218/06/2021
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

17 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Abridged model31/12/202519/06/202625/08/2026FrenchPDF
Abridged model31/12/202420/06/202525/06/2025FrenchPDF
Abridged model31/12/202321/06/202424/06/2024FrenchPDF
Abridged model31/12/202229/08/202330/08/2023FrenchPDF
Abridged model31/12/202117/06/202212/08/2022FrenchPDF
Abridged model31/12/202018/06/202123/08/2021FrenchPDF
Abridged model31/12/201919/06/202023/10/2020FrenchPDF
Abridged model31/12/201821/06/201922/08/2019FrenchPDF
Abridged model31/12/201715/06/201816/07/2018FrenchPDF
Abridged model31/12/201616/06/201704/07/2017FrenchPDF
Abridged model31/12/201517/06/201625/08/2016FrenchPDF
Abridged model31/12/201419/06/201512/08/2015FrenchPDF
Abridged model31/12/201320/06/201413/08/2014FrenchPDF
Abridged model31/12/201221/06/201322/08/2013FrenchPDF
Abridged model31/12/201115/06/201231/07/2012FrenchPDF
Abridged model31/12/201017/06/201130/08/2011FrenchPDF
Abridged model31/12/200918/06/201015/07/2010FrenchPDF
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 31/12/2025 · 2 active · 16 ended

Active mandates

HOCEL

Director · since 08 février 2024 · 0805.555.603

Represented by HOUSSA Céline

Active
QALEO

Director · since 08 février 2024 · 0804.705.169

Represented by BREUER BERNARD

Active

Ended mandates

HOCEL

Director · since 08 février 2024 · 0805.555.603

Represented by HOUSSA CÉLINE

Ended
QALEO

Director · since 08 février 2024 · 0804.705.169

Represented by BREUER BERNARD

Ended
Céline HOUSSA

Director · since 16 juillet 2018

Ended
Céline HOUSSA

Manager · since 16 juillet 2018

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Registered office11/07/2024
    SIEGE SOCIAL - MODIFICATION FORME JURIDIQUE
    PDF
  • Mandates22/02/2024
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates31/05/2019
    DENOMINATION - OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …)
    PDF
  • Mandates28/08/2018
    DEMISSIONS, NOMINATIONS
    PDF
  • Other03/04/2009
    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

Timeline

  1. 2025
    Annual accounts 2025-628,5 €↓
  2. 2024
    Annual accounts 202451,1 k €↑
  3. 2023
    Annual accounts 202313,3 k €↓
  4. 2022
    Annual accounts 202223,4 k €↓
  5. 2021
    Annual accounts 202142,3 k €↑
  6. 2018
    Annual accounts 20183,8 k €↓
  7. 2018
    Name changeBRAINMADE AGENCY
  8. 2017
    Annual accounts 20176,1 k €↓
  9. 2016
    Annual accounts 20167 k €↑
  10. 2015
    Annual accounts 2015-11,2 k €↓
  11. 2014
    Annual accounts 2014-4,2 k €↓
  12. 2013
    Annual accounts 20134 k €↑
  13. 2012
    Annual accounts 20121,9 k €↓
  14. 2011
    Annual accounts 20115,8 k €↑
  15. 2010
    Annual accounts 2010-12,5 k €↓
  16. 2009
    Annual accounts 2009991 €
  17. 01/04/2009
    IncorporationPrivate limited company
  18. 2009
    Name changeCOM ON