ACTIVE

MAGIC

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
29,4 k €
-87.4% YoY
Gross margin
875,5 k €
-31.2% YoY
Equity
2,5 M €
+1.2% YoY
Workforce
16,3 ETP
-1.2% YoY

What does MAGIC do?

MAGIC is a Private limited company incorporated in 2011. Its main activity is: Wholesale of tobacco products. Its registered office is in Comines-Warneton. It employs on average 16,3 ETP workers (FTE).

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0836.863.144
Incorporation
09/06/2011
Legal form
Private limited company
Registered office
Rue des Trois-Evêchés(Biz) 2 box a
7783 Comines-Warneton · WallonieSee on map
Contributed capital
6 200,00 €
Latest accounts
31/12/2025
Average workforce
16,3 ETP
Activities (NACE)
46350Wholesale of tobacco products· main46350Wholesale of tobacco products47260Retail sale of tobacco products in specialised stores47260Retail sale of tobacco products in specialised stores47260Retail sale of tobacco products in specialised stores47260Retail sale of tobacco products in specialised stores+2
Signals
ProfitableSolid equityLow 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 14 financial years

20252024202320222021202020192018201720162015201420132012
Income statement
Gross margin875,5 k €1,3 M €1,7 M €1,6 M €1,2 M €838,3 k €784,6 k €671,5 k €704,3 k €670 k €528,2 k €458,7 k €466,8 k €283,4 k €
EBITDA169,5 k €481,3 k €948,7 k €990,1 k €782,3 k €488,6 k €303,3 k €278 k €347,6 k €307,1 k €229,3 k €187,3 k €250,3 k €67,8 k €
Operating result75,9 k €389,3 k €873,2 k €905,8 k €702,9 k €367,5 k €181,3 k €157,1 k €250,8 k €225,2 k €189,4 k €149,4 k €226,6 k €29,8 k €
Net result29,4 k €232,4 k €563,3 k €573,9 k €452,4 k €229,5 k €104,8 k €82,7 k €129,2 k €111,8 k €96,1 k €71,1 k €121,9 k €-4,1 k €
Balance sheet
Equity2,5 M €2,5 M €2,2 M €1,7 M €1,1 M €639,2 k €409,7 k €304,9 k €222,2 k €93 k €121,2 k €195,1 k €124 k €2,1 k €
Total assets3,2 M €3,2 M €3,5 M €3,1 M €2,5 M €1,9 M €1,7 M €1,8 M €1,4 M €1,3 M €1,3 M €960,7 k €686,2 k €500,1 k €
Cash234,3 k €472,4 k €583 k €475,5 k €303,1 k €162,3 k €183,7 k €198,7 k €116,8 k €80,6 k €168 k €32 k €141,5 k €11,7 k €
Debts661,2 k €698,6 k €1,3 M €1,4 M €1,4 M €1,3 M €1,3 M €1,5 M €1,2 M €1,2 M €1,2 M €765,6 k €562,2 k €495,9 k €
Other
Workforce16,3 ETP16,5 ETP21,9 ETP20,6 ETP17,9 ETP18,6 ETP18,1 ETP15,8 ETP14,1 ETP13,7 ETP13,8 ETP11,4 ETP9,4 ETP8,4 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 · 2 active · 4 ended

Active mandates

Djibril Wachill

Mandate

Active
Nadia Raisani

Mandate

Active

Ended mandates

Djibril Wachill

Director · since 09 juin 2011

Ended
Djibril Wachill

Manager · since 09 juin 2011

Ended
Nadia Raisani

Director · since 09 juin 2011

Ended
Nadia Raisani

Manager · since 09 juin 2011

Ended
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 date28/08/202619/08/202528/08/202430/08/202330/08/202213/08/2021
General meeting29/05/202630/05/202531/05/202426/05/202327/05/202228/05/2021
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

14 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Abridged model31/12/202529/05/202628/08/2026FrenchPDF
Abridged model31/12/202430/05/202519/08/2025FrenchPDF
Abridged model31/12/202331/05/202428/08/2024FrenchPDF
Abridged model31/12/202226/05/202330/08/2023FrenchPDF
Abridged model31/12/202127/05/202230/08/2022FrenchPDF
Abridged model31/12/202028/05/202113/08/2021FrenchPDF
Abridged model31/12/201929/05/202029/09/2020FrenchPDF
Abridged model31/12/201831/05/201927/08/2019FrenchPDF
Abridged model31/12/201725/05/201828/08/2018FrenchPDF
Abridged model31/12/201626/05/201725/08/2017FrenchPDF
Abridged model31/12/201527/05/201631/08/2016FrenchPDF
Abridged model31/12/201429/05/201527/08/2015FrenchPDF
Abridged model31/12/201330/05/201427/08/2014FrenchPDF
Abridged model31/12/201231/05/201322/08/2013FrenchPDF
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 · 2 active · 4 ended

Active mandates

Djibril Wachill

Mandate

Active
Nadia Raisani

Mandate

Active

Ended mandates

Djibril Wachill

Director · since 09 juin 2011

Ended
Djibril Wachill

Manager · since 09 juin 2011

Ended
Nadia Raisani

Director · since 09 juin 2011

Ended
Nadia Raisani

Manager · since 09 juin 2011

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates12/12/2023
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - OBJET - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates16/01/2018
    DENOMINATION - OBJET
    PDF
  • Other22/06/2011
    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 202529,4 k €↓
  2. 2024
    Annual accounts 2024232,4 k €↓
  3. 2023
    Annual accounts 2023563,3 k €↓
  4. 2022
    Annual accounts 2022573,9 k €↑
  5. 2021
    Annual accounts 2021452,4 k €↑
  6. 2020
    Annual accounts 2020229,5 k €↑
  7. 2019
    Annual accounts 2019104,8 k €↑
  8. 2018
    Annual accounts 201882,7 k €↓
  9. 2017
    Annual accounts 2017129,2 k €↑
  10. 2016
    Annual accounts 2016111,8 k €↑
  11. 2015
    Annual accounts 201596,1 k €↑
  12. 2014
    Annual accounts 201471,1 k €↓
  13. 2013
    Annual accounts 2013121,9 k €↑
  14. 2012
    Annual accounts 2012-4,1 k €
  15. 09/06/2011
    IncorporationPrivate limited company