ACTIVE

REMAGINE

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

20,5 k €

-57.7% YoY

Gross margin

94,9 k €

-18.7% YoY

Equity

279,3 k €

+7.9% YoY

What does REMAGINE do?

REMAGINE is a Private limited company incorporated in 2004. Its main activity is: Public relations and communication activities. Its registered office is in Antwerpen.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0864.592.474

Incorporation

07/04/2004

Legal form

Private limited company

Registered office

Tabakvest 12
2000 Antwerpen · FlandreSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2024

Activities (NACE)

70210Public relations and communication activities· main 73300Advertising and market research 74141Specialised design activities 56210Event catering activities 56210Event catering activities 79909Other reservation service and related activities+3

Joint committees (1)

Signals

ProfitableSolid equityLow riskPositive 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 11 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014
Income statement
Gross margin	94,9 k €	-18.7%	116,7 k €	+29.6%	90 k €	+17.0%	77 k €	+246%	-52,8 k €	-156%	95,1 k €	-38.9%	155,7 k €	+69.8%	91,7 k €	-20.9%	115,8 k €	-14.5%	135,4 k €	+193%	46,3 k €
EBITDA	91,2 k €	-19.2%	112,9 k €	+30.3%	86,6 k €	+25.7%	68,9 k €	+228%	-53,9 k €	-159%	92,2 k €	-39.3%	151,7 k €	+72.2%	88,1 k €	-22.6%	113,9 k €	-15.0%	134 k €	+371%	28,4 k €
Operating result	44 k €	-39.5%	72,6 k €	+98.4%	36,6 k €	+73.2%	21,1 k €	+122%	-98,1 k €	-293%	50,8 k €	-55.2%	113,4 k €	+115%	52,7 k €	-28.1%	73,3 k €	+3.5%	70,7 k €	+180%	25,2 k €
Net result	20,5 k €	-57.7%	48,6 k €	+38.7%	35 k €	+154%	13,8 k €	+113%	-106,9 k €	-467%	29,1 k €	-57.1%	67,8 k €	+164%	25,7 k €	-34.8%	39,4 k €	+28.1%	30,8 k €	+656%	4,1 k €
Balance sheet
Equity	279,3 k €	+7.9%	258,7 k €	+23.1%	210,1 k €	+20.0%	175,1 k €	+8.6%	161,3 k €	-39.9%	268,2 k €	+12.2%	239,1 k €	+21.6%	196,6 k €	+15.0%	170,9 k €	+30.0%	131,5 k €	+30.5%	100,7 k €
Total assets	567,9 k €	+34.0%	423,8 k €	+14.8%	369,3 k €	-0.3%	370,4 k €	+6.6%	347,4 k €	-19.8%	433,1 k €	+7.8%	402 k €	+15.5%	348,1 k €	-2.1%	355,4 k €	+4.2%	341 k €	+92.3%	177,3 k €
Cash	124,4 k €	+52.2%	81,7 k €	+78.6%	45,8 k €	+239%	13,5 k €	-5.4%	14,3 k €	-14.1%	16,6 k €	+1767%	889,5 €	0.0%	889,5 €	-67.1%	2,7 k €	-85.9%	19,2 k €	-85.5%	132,8 k €
Debts	271,4 k €	+70.7%	159 k €	-0.1%	159,1 k €	-18.5%	195,3 k €	+5.0%	186 k €	+12.8%	164,9 k €	+1.3%	162,8 k €	+7.5%	151,5 k €	-17.9%	184,5 k €	-11.8%	209,2 k €	+173%	76,6 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		1,0 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 · 2 active · 8 ended

Active mandates

Luc Marcel Verhelst

Director · since 01 juillet 2015

Active

Veroniek Maggy Maes

Director · since 01 juillet 2014

Active

Ended mandates

Luc Marcel Verhelst

Manager · since 01 juillet 2015

Ended

Luc Verhelst

Manager · since 01 juillet 2015

Ended

Veroniek Maes

Manager · since 01 juillet 2014

Ended

Veroniek Maggy Maes

Manager · since 01 juillet 2014

Ended

At this address

Other companies at this address

Company	CBE no.
MANAGEMENT OF IT-CLUB● Active	0873.732.547

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Micro model	Micro model	Micro model	Micro 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	02/12/2025	17/10/2024	27/07/2023	28/07/2022	19/10/2021	14/07/2020
General meeting	26/11/2025	04/10/2024	30/06/2023	30/06/2022	31/07/2021	02/06/2020
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

11 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	26/11/2025	02/12/2025	Dutch	PDF
Micro model	31/12/2023	04/10/2024	17/10/2024	Dutch	PDF
Micro model	31/12/2022	30/06/2023	27/07/2023	Dutch	PDF
Micro model	31/12/2021	30/06/2022	28/07/2022	Dutch	PDF
Abridged model	31/12/2020	31/07/2021	19/10/2021	Dutch	PDF
Abridged model	31/12/2019	02/06/2020	14/07/2020	Dutch	PDF
Micro model	31/12/2018	27/06/2019	19/07/2019	Dutch	PDF
Abridged model	31/12/2017	04/06/2018	04/07/2018	Dutch	PDF
Abridged model	31/12/2016	24/05/2017	26/06/2017	Dutch	PDF
Abridged model	31/12/2015	30/06/2016	29/07/2016	Dutch	PDF
Abridged model	31/12/2014	30/06/2015	28/07/2015	Dutch	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 · 2 active · 8 ended

Active mandates

Luc Marcel Verhelst

Director · since 01 juillet 2015

Active

Veroniek Maggy Maes

Director · since 01 juillet 2014

Active

Ended mandates

Luc Marcel Verhelst

Manager · since 01 juillet 2015

Ended

Luc Verhelst

Manager · since 01 juillet 2015

Ended

Veroniek Maes

Manager · since 01 juillet 2014

Ended

Veroniek Maggy Maes

Manager · since 01 juillet 2014

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates06/03/2026
ONTSLAGEN - BENOEMINGEN
PDF
Mandates20/09/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Mandates29/07/2015
ONTSLAGEN - BENOEMINGEN
PDF
Mandates26/06/2014
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM
PDF
Mandates31/01/2014
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN
PDF
Other21/05/2008
BOEKJAAR
PDF
Registered office01/03/2007
MAATSCHAPPELIJKE ZETEL
PDF
Mandates28/10/2005
ONTSLAGEN - BENOEMINGEN
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 202420,5 k €↓
2023
Annual accounts 202348,6 k €↑
2022
Annual accounts 202235 k €↑
2021
Annual accounts 202113,8 k €↑
2020
Annual accounts 2020-106,9 k €↓
2019
Annual accounts 201929,1 k €↓
2018
Annual accounts 201867,8 k €↑
2017
Annual accounts 201725,7 k €↓
2016
Annual accounts 201639,4 k €↑
2015
Annual accounts 201530,8 k €↑
2014
Annual accounts 20144,1 k €
07/04/2004
IncorporationPrivate 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

REMAGINE

Overview

What does REMAGINE do?

Trend over 11 financial years

Indicative valuation

Board of directors

Other companies at this address

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