ACTIVE

BIMAG

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

612,8 €

-98.3% YoY

Gross margin

1,2 M €

+9.5% YoY

Equity

442,5 k €

+0.1% YoY

Workforce

22,6 ETP

-2.6% YoY

What does BIMAG do?

BIMAG is a Public limited company incorporated in 2004. Its registered office is in Binche. It employs on average 22,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0863.713.140

Incorporation

27/02/2004

Legal form

Public limited company

Registered office

Rue de Robiano(BIN) 40
7130 Binche · WallonieSee on map

Contributed capital

61 500,00 €

Latest accounts

31/12/2024

Average workforce

22,6 ETP

Joint committees (2)

119
20201

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 19 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	1,2 M €	+9.5%	1,1 M €	+6.7%	985,7 k €	-10.5%	1,1 M €	-1.0%	1,1 M €	+4.7%	1,1 M €	-3.0%	1,1 M €	-3.6%	1,1 M €	-10.4%	1,3 M €	+6.9%	1,2 M €	-3.1%	1,2 M €	+8.3%	1,1 M €	+18.8%	951,9 k €	-5.4%	1 M €	+9.0%	923,2 k €	-10.0%	1 M €	+7.3%	956,1 k €	-5.4%	1 M €	+2.0%	991,2 k €
EBITDA	85,8 k €	-42.2%	148,3 k €	+67.3%	88,6 k €	-52.3%	185,8 k €	+22.0%	152,3 k €	+29.2%	117,8 k €	-19.0%	145,6 k €	-23.7%	190,8 k €	-48.3%	368,8 k €	+17.8%	313,1 k €	-12.4%	357,6 k €	+36.2%	262,6 k €	+346%	58,9 k €	-64.5%	165,9 k €	+13.8%	145,9 k €	-33.9%	220,8 k €	+34.0%	164,8 k €	-38.4%	267,6 k €	+9.3%	244,9 k €
Operating result	44,1 k €	-50.5%	89,2 k €	+275%	23,8 k €	-74.5%	93,3 k €	+82.7%	51,1 k €	+605%	7,2 k €	-77.3%	31,9 k €	-55.4%	71,5 k €	-73.1%	265,9 k €	+38.6%	191,8 k €	-16.0%	228,4 k €	+262%	63,2 k €	+194%	-66,9 k €	-225%	53,6 k €	+7.9%	49,6 k €	-62.3%	131,7 k €	+147%	53,2 k €	-66.6%	159,3 k €	+124%	71 k €
Net result	612,8 €	-98.3%	36,1 k €	+1436%	2,3 k €	-95.3%	50,2 k €	+200%	16,7 k €	+191%	-18,4 k €	-377%	6,6 k €	-74.5%	26,1 k €	-83.9%	162,2 k €	+40.1%	115,7 k €	-20.9%	146,4 k €	+222%	45,5 k €	+159%	-77,4 k €	-319%	35,3 k €	+36.9%	25,8 k €	-76.8%	110,9 k €	+271%	29,9 k €	-74.7%	118,1 k €	+154%	46,4 k €
Balance sheet
Equity	442,5 k €	+0.1%	441,9 k €	-0.5%	444 k €	-7.1%	478 k €	+11.7%	427,9 k €	-2.7%	439,6 k €	-4.0%	458,1 k €	-9.0%	503,6 k €	-14.4%	588 k €	+38.1%	425,8 k €	+20.4%	353,6 k €	+27.6%	277,2 k €	+7.7%	257,3 k €	-23.1%	334,6 k €	+1.6%	329,4 k €	+1.2%	325,6 k €	+3.5%	314,8 k €	+2.6%	306,9 k €	+17.9%	260,3 k €
Total assets	1,5 M €	-7.1%	1,6 M €	+8.0%	1,5 M €	-9.0%	1,6 M €	+0.3%	1,6 M €	-5.1%	1,7 M €	-11.0%	1,9 M €	+0.0%	1,9 M €	+7.2%	1,8 M €	+1.0%	1,7 M €	+0.8%	1,7 M €	+12.7%	1,5 M €	+38.0%	1,1 M €	-12.7%	1,3 M €	+10.5%	1,2 M €	-6.9%	1,2 M €	+2.8%	1,2 M €	-4.3%	1,3 M €	-10.5%	1,4 M €
Cash	206,6 k €	-32.6%	306,4 k €	+50.6%	203,4 k €	-40.1%	339,8 k €	+27.0%	267,5 k €	+47.8%	181 k €	+12.0%	161,7 k €	-26.5%	220,1 k €	-24.8%	292,5 k €	-19.6%	363,6 k €	-20.1%	454,8 k €	+30.4%	348,8 k €	+48.1%	235,5 k €	-47.4%	447,9 k €	+32.9%	337,1 k €	-3.1%	347,9 k €	-5.4%	367,8 k €	+8.8%	338,1 k €	-24.7%	449,1 k €
Debts	979,4 k €	-10.3%	1,1 M €	+12.9%	966,7 k €	+6.3%	909,7 k €	-11.3%	1 M €	-9.3%	1,1 M €	-15.7%	1,3 M €	+1.6%	1,3 M €	+18.7%	1,1 M €	-14.4%	1,3 M €	-4.2%	1,4 M €	+10.1%	1,2 M €	+48.2%	831 k €	-9.5%	918,6 k €	+14.1%	804,9 k €	-10.2%	896,5 k €	+2.5%	874,4 k €	-6.5%	934,9 k €	-17.3%	1,1 M €
Other
Workforce	22,6 ETP	-2.6%	23,2 ETP	0.0%	23,2 ETP	-9.7%	25,7 ETP	0.0%	25,7 ETP	-2.7%	26,4 ETP	-5.7%	28,0 ETP	-1.8%	28,5 ETP	+3.6%	27,5 ETP	+3.8%	26,5 ETP	-8.0%	28,8 ETP	+3.2%	27,9 ETP	+0.4%	27,8 ETP	-5.1%	29,3 ETP	0.0%	29,3 ETP	+4.6%	28,0 ETP	-3.1%	28,9 ETP	+1.8%	28,4 ETP	+5.6%	26,9 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 3 active · 6 ended

Active mandates

Etienne Magoche

Mandate

Active

Laurent Magoche

Mandate

Active

Monique Mathy

Mandate

Active

Ended mandates

Etienne Magoche

Managing director · since 23 février 2004 · until 01 juin 2010

Ended

Laurent Magoche

Director · since 23 février 2004 · until 01 juin 2010

Ended

Monique Mathy

Director · since 23 février 2004 · until 01 juin 2010

Ended

Etienne Magoche

Managing director

Ended

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	14/11/2025	03/06/2025	22/03/2024	21/11/2022	29/10/2021	30/11/2020
General meeting	02/06/2025	03/06/2024	05/06/2023	06/06/2022	07/06/2021	01/06/2020
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 days

Filings

Annual accounts filings

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	02/06/2025	14/11/2025	French	PDF
Abridged model	31/12/2023	03/06/2024	03/06/2025	French	PDF
Abridged model	31/12/2022	05/06/2023	22/03/2024	Dutch	PDF
Abridged model	31/12/2021	06/06/2022	21/11/2022	Dutch	PDF
Abridged model	31/12/2020	07/06/2021	29/10/2021	French	PDF
Abridged model	31/12/2019	01/06/2020	30/11/2020	French	PDF
Abridged model	31/12/2018	03/06/2019	30/09/2019	French	PDF
Abridged model	31/12/2017	04/06/2018	02/10/2018	French	PDF
Abridged model	31/12/2016	05/06/2017	29/09/2017	French	PDF
Abridged model	31/12/2015	06/06/2016	29/09/2016	French	PDF
Abridged model	31/12/2014	01/06/2015	28/09/2015	French	PDF
Abridged model	31/12/2013	02/06/2014	31/08/2014	French	PDF
Abridged model	31/12/2012	03/06/2013	13/09/2013	French	PDF
Abridged model	31/12/2011	04/06/2012	28/08/2012	French	PDF
Abridged model	31/12/2010	06/06/2011	22/08/2011	French	PDF
Abridged model	31/12/2009	07/06/2010	22/07/2010	French	PDF
Abridged model	31/12/2008	01/06/2009	28/08/2009	French	PDF
Abridged model	31/12/2007	28/07/2008	28/08/2008	French	PDF
Abridged model	31/12/2006	29/06/2007	24/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/12/2024 · 3 active · 6 ended

Active mandates

Etienne Magoche

Mandate

Active

Laurent Magoche

Mandate

Active

Monique Mathy

Mandate

Active

Ended mandates

Etienne Magoche

Managing director · since 23 février 2004 · until 01 juin 2010

Ended

Laurent Magoche

Director · since 23 février 2004 · until 01 juin 2010

Ended

Monique Mathy

Director · since 23 février 2004 · until 01 juin 2010

Ended

Etienne Magoche

Managing director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates05/01/2024
DEMISSIONS, NOMINATIONS
PDF
Capital / shares16/06/2017
CAPITAL, ACTIONS
PDF
Mandates17/05/2017
DEMISSIONS, NOMINATIONS
PDF
Other17/01/2012
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates22/10/2009
DEMISSIONS, NOMINATIONS
PDF
Other05/03/2004
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

2024
Annual accounts 2024612,8 €↓
2023
Annual accounts 202336,1 k €↑
2022
Annual accounts 20222,3 k €↓
2021
Annual accounts 202150,2 k €↑
2020
Annual accounts 202016,7 k €↑
2019
Annual accounts 2019-18,4 k €↓
2018
Annual accounts 20186,6 k €↓
2017
Annual accounts 201726,1 k €↓
2016
Annual accounts 2016162,2 k €↑
2015
Annual accounts 2015115,7 k €↓
2014
Annual accounts 2014146,4 k €↑
2013
Annual accounts 201345,5 k €↑
2012
Annual accounts 2012-77,4 k €↓
2011
Annual accounts 201135,3 k €↑
2010
Annual accounts 201025,8 k €↓
2009
Annual accounts 2009110,9 k €↑
2008
Annual accounts 200829,9 k €↓
2007
Annual accounts 2007118,1 k €↑
2006
Annual accounts 200646,4 k €
27/02/2004
IncorporationPublic limited company

10/15	1 240 000	1 180 000	1 050 000
70	8 630 000	8 120 000	7 940 000
9904	412 000	388 000	301 000
17/49	2 970 000	3 140 000	3 380 000
9087	24,3	23,1	21,8

BIMAG

Overview

What does BIMAG do?

Trend over 19 financial years

Indicative valuation

Board of directors

Financials

Full financial information

Financial ratios

Annual accounts filings

Valuation

Indicative valuation

Directors & structure

Board of directors

Ownership and network

Publications

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline