ACTIVE

MAGIC THULIN-FRAMERIES

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
5,6 k €
+464.7% YoY
Revenue
19,1 k €
+4.4% YoY
Equity
21,7 k €
+34.9% YoY

What does MAGIC THULIN-FRAMERIES do?

MAGIC THULIN-FRAMERIES is a Non-profit organization incorporated in 2012. Its main activity is: Operation of sports facilities. Its registered office is in Hensies.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0846.378.448
Incorporation
30/05/2012
Legal form
Non-profit organization
Registered office
Rue Elie Bélenger(TH) 74 box A
7350 Hensies · WallonieSee on map
Latest accounts
31/12/2025
Activities (NACE)
93110Operation of sports facilities· main93110Operation of sports facilities
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 13 financial years

2025202420232022202120202019201820172016201520142013
Income statement
Revenue19,1 k €18,3 k €20,2 k €12,2 k €12,4 k €12,6 k €12,5 k €12,8 k €7 k €8,7 k €9,8 k €–6,8 k €
EBITDA3,8 k €2,4 k €222 €-989,9 €1,4 k €6,6 k €-9,9 k €1,5 k €-559,8 €-123,5 €361,2 €-478,5 €508,7 €
Operating result3,8 k €2,4 k €222 €-989,9 €1,4 k €6,6 k €-9,9 k €1,5 k €-559,8 €-123,5 €361,2 €-478,5 €508,7 €
Net result5,6 k €995,7 €907,7 €309,1 €4,5 k €6,5 k €-4,8 k €2,3 k €326,4 €776,6 €264,9 €424,1 €508,7 €
Balance sheet
Equity21,7 k €16,1 k €15,1 k €14,2 k €13,9 k €9,4 k €2,9 k €7,7 k €5,4 k €5 k €4,3 k €4 k €3,6 k €
Total assets24,7 k €20,7 k €17,5 k €14,2 k €14,2 k €11,6 k €4,7 k €8,2 k €6,2 k €6 k €4,7 k €4,3 k €4 k €
Cash18,7 k €13,6 k €11,7 k €7,7 k €10,9 k €8,3 k €1,4 k €5,4 k €4,1 k €3,8 k €2,5 k €4,3 k €4 k €
Debts2,9 k €4,6 k €2,4 k €25,5 €322 €1,5 k €770 €501,3 €540 €928,3 €470,8 €276 €474,5 €
Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 2 ended

Active mandates

Frédéric Saussez

Mandate

Active

Ended mandates

Frederic SAUSSEZ

Chairman of the board of directors · since 06 juin 2012

Ended
Frédéric SAUSSEZ

Chairman of the board of directors

Ended
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro 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 date25/06/202622/07/202530/08/202429/08/202321/10/202204/11/2021
General meeting24/06/202617/07/202527/08/202428/08/202315/10/202230/09/2021
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

13 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202524/06/202625/06/2026FrenchPDF
Micro model31/12/202417/07/202522/07/2025FrenchPDF
Micro model31/12/202327/08/202430/08/2024FrenchPDF
Micro model31/12/202228/08/202329/08/2023FrenchPDF
Micro model31/12/202115/10/202221/10/2022FrenchPDF
Abridged model31/12/202030/09/202104/11/2021FrenchPDF
Abridged model31/12/201905/09/202011/09/2020FrenchPDF
Abridged model31/12/201815/09/201919/09/2019FrenchPDF
Abridged model31/12/201731/08/201807/09/2018FrenchPDF
Abridged model31/12/201631/07/201728/08/2017FrenchPDF
Abridged model31/12/201530/06/201628/08/2017FrenchPDF
Abridged model31/12/201431/07/201510/09/2015FrenchPDF
Abridged model31/12/201331/07/201530/10/2015FrenchPDF
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.

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 · 2 ended

Active mandates

Frédéric Saussez

Mandate

Active

Ended mandates

Frederic SAUSSEZ

Chairman of the board of directors · since 06 juin 2012

Ended
Frédéric SAUSSEZ

Chairman of the board of directors

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates16/06/2022
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates18/01/2016
    SIEGE SOCIAL - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …)
    PDF
  • Other25/06/2012
    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 20255,6 k €↑
  2. 2024
    Annual accounts 2024995,7 €↑
  3. 2023
    Annual accounts 2023907,7 €↑
  4. 2022
    Annual accounts 2022309,1 €↓
  5. 2021
    Annual accounts 20214,5 k €↓
  6. 2020
    Annual accounts 20206,5 k €↑
  7. 2019
    Annual accounts 2019-4,8 k €↓
  8. 2018
    Annual accounts 20182,3 k €↑
  9. 2017
    Annual accounts 2017326,4 €↓
  10. 2016
    Annual accounts 2016776,6 €↑
  11. 2015
    Annual accounts 2015264,9 €↓
  12. 2014
    Annual accounts 2014424,1 €↓
  13. 2013
    Annual accounts 2013508,7 €
  14. 30/05/2012
    IncorporationNon-profit organization