EMBEGA
0830.623.371 · rovalta.com · 23/09/2026
ACTIVE
EMBEGA
Financial year 2025 · closed on 31/12/2025
Net result
7,9 k €
+151.4% YoY
Gross margin
55,1 k €
-13.6% YoY
Equity
135,9 k €
+6.2% YoY
Overview
What does EMBEGA do?
EMBEGA is a Private limited company incorporated in 2010. Its registered office is in Auderghem.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0830.623.371
Incorporation
26/10/2010
Legal form
Private limited company
Registered office
Rue Gustave Jean Leclercq 3 box 20
1160 Auderghem · BruxellesSee on map
1160 Auderghem · BruxellesSee on map
Contributed capital
22 000,00 €
Latest accounts
31/12/2025
Signals
ProfitableSolid equityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 15 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||
| Gross margin | 55,1 k € | -13.6% | 63,8 k € | -1.0% | 64,4 k € | -1.7% | 65,5 k € | -10.6% | 73,3 k € | -15.7% | 87 k € | +11.2% | 78,2 k € | -16.4% | 93,6 k € | +3.6% | 90,3 k € | -5.0% | 95,1 k € | +5.2% | 90,4 k € | +40.9% | 64,2 k € | -2.2% | 65,6 k € | -8.3% | 71,6 k € | +1250% | 5,3 k € |
| EBITDA | 44,7 k € | +58.9% | 28,1 k € | -36.3% | 44,2 k € | -32.1% | 65,1 k € | -10.7% | 72,9 k € | -15.8% | 86,5 k € | +11.2% | 77,8 k € | -6.7% | 83,4 k € | -1.5% | 84,7 k € | -9.0% | 93 k € | +62.8% | 57,2 k € | +613% | -11,1 k € | -132% | 35,3 k € | -27.4% | 48,6 k € | +1282% | 3,5 k € |
| Operating result | 17,3 k € | +443% | -5,1 k € | -154% | 9,4 k € | -51.7% | 19,4 k € | -40.9% | 32,8 k € | -30.3% | 47,1 k € | +28.4% | 36,7 k € | -13.3% | 42,3 k € | -3.3% | 43,8 k € | -23.5% | 57,2 k € | +171% | 21,1 k € | +148% | -43,9 k € | -393% | 15 k € | -63.0% | 40,5 k € | +645% | -7,4 k € |
| Net result | 7,9 k € | +151% | -15,4 k € | -544% | 3,5 k € | -68.4% | 11 k € | -45.0% | 20 k € | -30.3% | 28,7 k € | +54.4% | 18,6 k € | -18.4% | 22,8 k € | +10.3% | 20,7 k € | -48.0% | 39,7 k € | +1106% | 3,3 k € | +106% | -55,8 k € | -1276% | 4,7 k € | -77.9% | 21,5 k € | +328% | -9,4 k € |
| Balance sheet | |||||||||||||||||||||||||||||
| Equity | 135,9 k € | +6.2% | 128 k € | -10.8% | 143,4 k € | +2.5% | 139,9 k € | +8.5% | 128,9 k € | +12.2% | 114,9 k € | +33.3% | 86,2 k € | +27.5% | 67,6 k € | +50.8% | 44,8 k € | +85.3% | 24,2 k € | +256% | -15,5 k € | +17.5% | -18,8 k € | -151% | 37 k € | +14.7% | 32,3 k € | +205% | 10,6 k € |
| Total assets | 398,8 k € | -8.5% | 435,6 k € | -9.6% | 481,9 k € | +33.8% | 360,1 k € | -7.8% | 390,7 k € | -6.1% | 415,9 k € | +1.4% | 410 k € | -7.9% | 445 k € | -4.2% | 464,5 k € | -1.6% | 472 k € | -6.0% | 502,3 k € | -2.2% | 513,6 k € | +44.2% | 356,1 k € | +64.3% | 216,8 k € | +14.0% | 190,2 k € |
| Cash | – | 7,7 k € | -12.6% | 8,8 k € | -26.9% | 12 k € | +15.2% | 10,4 k € | -79.3% | 50,4 k € | +903% | 5 k € | -54.9% | 11,1 k € | +373% | 2,4 k € | -81.3% | 12,6 k € | +24803% | 50,6 € | -99.7% | 15,7 k € | -71.9% | 55,7 k € | +208% | 18,1 k € | +656% | 2,4 k € | |
| Debts | 262,9 k € | -14.5% | 307,6 k € | -8.5% | 336,2 k € | +53.7% | 218,8 k € | -16.4% | 261,7 k € | -13.0% | 301 k € | -7.0% | 323,8 k € | -13.6% | 374,9 k € | -10.6% | 419,5 k € | -6.2% | 447,2 k € | -13.5% | 517,2 k € | -2.8% | 532,3 k € | +66.9% | 318,9 k € | +72.9% | 184,5 k € | +2.7% | 179,6 k € |
| Other | |||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | 0,0 ETP | -100% | 0,4 ETP | -50.0% | 0,8 ETP | +700% | 0,1 ETP | -90.9% | 1,1 ETP | -15.4% | 1,3 ETP | +44.4% | 0,9 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 · 1 ended
Active mandates
Gaetan Mestag
ActiveEnded mandates
Paul Mestag
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
JS DENTAL CLINIC● Active | 0769.655.111 |
PAMECO CONSULT● Active | 0838.760.780 |
RENTOFFICE● Active | 0794.734.163 |
Stratesys● Active | 0836.135.050 |
ULTRA SERVICES EUROPE● Active | 0447.514.844 |
Une autre vision● Active | 0682.710.447 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro 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 | 01/07/2026 | 27/06/2025 | 07/08/2024 | 03/07/2023 | 06/07/2022 | 02/07/2021 |
| General meeting | 26/06/2026 | 27/06/2025 | 28/06/2024 | 30/06/2023 | 30/06/2022 | 25/06/2021 |
| 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 daysFilings
Annual accounts filings
15 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 26/06/2026 | 01/07/2026 | French | |
| Micro model | 31/12/2024 | 27/06/2025 | 27/06/2025 | French | |
| Micro model | 31/12/2023 | 28/06/2024 | 07/08/2024 | French | |
| Abridged model | 31/12/2022 | 30/06/2023 | 03/07/2023 | French | |
| Abridged model | 31/12/2021 | 30/06/2022 | 06/07/2022 | French | |
| Abridged model | 31/12/2020 | 25/06/2021 | 02/07/2021 | French | |
| Abridged model | 31/12/2019 | 26/06/2020 | 13/07/2020 | French | |
| Abridged model | 31/12/2018 | 28/06/2019 | 26/07/2019 | French | |
| Abridged model | 31/12/2017 | 29/06/2018 | 04/07/2018 | French | |
| Abridged model | 31/12/2016 | 30/06/2017 | 03/07/2017 | French | |
| Abridged model | 31/12/2015 | 24/06/2016 | 24/06/2016 | French | |
| Abridged model | 31/12/2014 | 26/06/2015 | 01/07/2015 | French | |
| Abridged model | 31/12/2013 | 26/06/2014 | 29/09/2014 | French | |
| Abridged model | 31/12/2012 | 28/06/2013 | 21/08/2013 | French | |
| Abridged model | 31/12/2011 | 29/06/2012 | 13/08/2012 | 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 · 1 ended
Active mandates
Gaetan Mestag
ActiveEnded mandates
Paul Mestag
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
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 20257,9 k €↑
- 2024Annual accounts 2024-15,4 k €↓
- 2023Annual accounts 20233,5 k €↓
- 2022Annual accounts 202211 k €↓
- 2021Annual accounts 202120 k €↓
- 2020Annual accounts 202028,7 k €↑
- 2019Annual accounts 201918,6 k €↓
- 2018Annual accounts 201822,8 k €↑
- 2017Annual accounts 201720,7 k €↓
- 2016Annual accounts 201639,7 k €↑
- 2015Annual accounts 20153,3 k €↑
- 2014Annual accounts 2014-55,8 k €↓
- 2013Annual accounts 20134,7 k €↓
- 2012Annual accounts 201221,5 k €↑
- 2011Annual accounts 2011-9,4 k €
- 26/10/2010IncorporationPrivate limited company