ACTIVE

DISRUPTIVE IMAGINATION

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
18,6 k €
-5.0% YoY
Gross margin
27,3 k €
-7.6% YoY
Equity
128,9 k €
+16.9% YoY

What does DISRUPTIVE IMAGINATION do?

DISRUPTIVE IMAGINATION is a Private limited company incorporated in 2010. Its main activity is: Web portals. Its registered office is in Etterbeek.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0827.621.618
Incorporation
25/06/2010
Legal form
Private limited company
Registered office
Rue des Pères Blancs 4
1040 Etterbeek · BruxellesSee on map
Contributed capital
18 550,00 €
Latest accounts
31/12/2025
Activities (NACE)
63120Web portals· main63910News agency activities47120Retail sale in non-specialised stores47910Retail sale via mail order houses or via Internet61200Wireless telecommunications activities61900Other telecommunications activities+2
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 13 financial years

2025202420232022202120182017201620152014201320122011
Income statement
Gross margin27,3 k €29,6 k €29,8 k €29,8 k €14,2 k €50,8 k €24,5 k €46,1 k €65,9 k €30,7 k €-3,3 k €-10,7 k €-14,4 k €
EBITDA26,4 k €23,2 k €29,4 k €29,4 k €13,8 k €50,5 k €24,2 k €45,7 k €65,5 k €30,3 k €-3,4 k €-10,8 k €-14,5 k €
Operating result26,3 k €22,9 k €29 k €29 k €13,7 k €50,5 k €23,9 k €44,9 k €61,9 k €24,9 k €-11,9 k €-20,1 k €-24,9 k €
Net result18,6 k €19,6 k €26,7 k €-27,3 k €-44,5 k €21,7 k €2 k €31,2 k €52,9 k €24,8 k €-12 k €-20,6 k €-25,8 k €
Balance sheet
Equity128,9 k €110,3 k €90,8 k €64,1 k €91,4 k €92,7 k €70,9 k €68,9 k €37,8 k €-15,1 k €-39,9 k €-27,9 k €-7,2 k €
Total assets153,9 k €127 k €103,6 k €122,1 k €138,8 k €120,3 k €91,5 k €95,3 k €55,4 k €33,5 k €11,7 k €17,9 k €27,8 k €
Cash8,7 k €10,9 k €24,1 k €39,3 k €49,9 k €29,3 k €9 k €18,6 k €32,8 k €26,8 k €815,1 €7,4 €147,3 €
Debts24,6 k €16,3 k €12,8 k €58 k €47,4 k €27,7 k €20,6 k €26,4 k €17,7 k €48,6 k €51,6 k €45,8 k €35 k €
Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 3 ended

Active mandates

Paul-Henri Buffet

Director

Active

Ended mandates

Paul-Henri BUFFET

Director · since 30 décembre 2019

Ended
Paul-Henri Buffet

Mandate

Ended
Paul-Henri BUFFET

Manager

Ended
At this address

Other companies at this address

CompanyCBE no.
AboutCode Foundation● Active
1030.023.303
APORA.BE● Active
0751.849.869
ARTIXA● Active
0567.784.748
AXELION GROUP SRL● Active
0527.984.757
Betacowork collaborative working● Active
0533.784.664
Caberu Consulting● Active
0558.857.184
CHIRPY SOFTWARE● Active
1004.392.537
Cirkle Planet● Active
0563.713.619
Cloudpepper● Active
0804.323.604
CommuniThings● Active
0555.656.283
Data.be● Active
0844.044.609
ELECTRONIC SYSTEMS DESIGN● Bankrupt
0874.242.984
Embedded Computing Specialists● Active
0527.997.031
energypages● Active
0567.711.603
eSPHERES● Active
0841.887.843
EUROCONNECT● Active
0648.997.702
Europa Consulting● Active
1010.779.887
EXCESS RETURN● Active
0472.545.297
EXIA BELGIUM● Active
0540.602.774
Fédération belge francophone de Patinage● Active
0418.389.011
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro 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 date21/08/202628/08/202530/08/202401/08/202323/06/202223/08/2021
General meeting15/06/202615/06/202515/06/202415/06/202315/06/202215/06/2021
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

15 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202515/06/202621/08/2026FrenchPDF
Micro model31/12/202415/06/202528/08/2025FrenchPDF
Micro model31/12/202315/06/202430/08/2024FrenchPDF
Micro model31/12/202215/06/202301/08/2023FrenchPDF
Micro model31/12/202115/06/202223/06/2022FrenchPDF
Micro model31/12/202015/06/202123/08/2021FrenchPDF
Micro model31/12/201915/06/202003/11/2020FrenchPDF
Micro model31/12/201819/07/201925/07/2019FrenchPDF
Micro model31/12/201719/06/201804/07/2018FrenchPDF
Micro model31/12/201628/07/201704/08/2017FrenchPDF
Abridged model31/12/201510/07/201618/07/2016FrenchPDF
Abridged model31/12/201415/06/201522/06/2015FrenchPDF
Abridged model31/12/201315/06/201417/06/2014FrenchPDF
Abridged model31/12/201215/06/201318/06/2013FrenchPDF
Abridged model31/12/201115/06/201215/06/2012FrenchPDF
Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 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 · 1 active · 3 ended

Active mandates

Paul-Henri Buffet

Director

Active

Ended mandates

Paul-Henri BUFFET

Director · since 30 décembre 2019

Ended
Paul-Henri Buffet

Mandate

Ended
Paul-Henri BUFFET

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates16/03/2020
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
    PDF
  • Other16/07/2010
    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 202518,6 k €↓
  2. 2024
    Annual accounts 202419,6 k €↓
  3. 2023
    Annual accounts 202326,7 k €↑
  4. 2022
    Annual accounts 2022-27,3 k €↑
  5. 2021
    Annual accounts 2021-44,5 k €↓
  6. 2018
    Annual accounts 201821,7 k €↑
  7. 2017
    Annual accounts 20172 k €↓
  8. 2016
    Annual accounts 201631,2 k €↓
  9. 2015
    Annual accounts 201552,9 k €↑
  10. 2014
    Annual accounts 201424,8 k €↑
  11. 2013
    Annual accounts 2013-12 k €↑
  12. 2012
    Annual accounts 2012-20,6 k €↑
  13. 2011
    Annual accounts 2011-25,8 k €
  14. 25/06/2010
    IncorporationPrivate limited company