ACTIVE

MAGIC ISMA

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-19,1 k €

+26.4% YoY

Gross margin

377,6 k €

+50.2% YoY

Equity

121,6 k €

-13.6% YoY

Workforce

5,8 ETP

+61.1% YoY

What does MAGIC ISMA do?

MAGIC ISMA is a Private limited company incorporated in 2004. Its main activity is: Camping grounds, recreational vehicle parks and trailer parks. Its registered office is in Sambreville. It employs on average 5,8 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0866.170.408

Incorporation

06/07/2004

Legal form

Private limited company

Registered office

Rue de la Station(TAM) 57
5060 Sambreville · WallonieSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Average workforce

5,8 ETP

Activities (NACE)

55302Camping grounds, recreational vehicle parks and trailer parks· main 56102Restaurants and mobile food service activities 56112Restaurants and mobile food service activities

Contacts

1 public detail availableLog in to view

Signals

Positive 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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	377,6 k €	+50.2%	251,3 k €	-10.8%	281,7 k €	+1.5%	277,6 k €	+35.2%	205,2 k €	+96.5%	104,5 k €	+16.7%	89,5 k €	+3.4%	86,6 k €	+9.2%	79,3 k €	-16.6%	95 k €	+256%	26,7 k €	-38.3%	43,2 k €	-12.2%	49,2 k €	-30.2%	70,6 k €	-6.9%	75,8 k €	+28.5%	59 k €	+67.7%	35,2 k €	-48.3%	68 k €	+103%	33,6 k €	-18.5%	41,2 k €
EBITDA	87,4 k €	-0.5%	87,8 k €	-22.5%	113,3 k €	+18.1%	95,9 k €	-26.3%	130,2 k €	+71.3%	76 k €	+53.2%	49,6 k €	-2.1%	50,7 k €	+17.4%	43,2 k €	-7.1%	46,5 k €	+170%	17,2 k €	-57.0%	40 k €	+61.6%	24,7 k €	-28.1%	34,4 k €	-23.3%	44,9 k €	-7.7%	48,6 k €	+51.7%	32 k €	-28.5%	44,8 k €	+86.6%	24 k €	-41.1%	40,8 k €
Operating result	-9,3 k €	+29.9%	-13,3 k €	-185%	15,7 k €	+9.4%	14,3 k €	-79.8%	70,8 k €	+152%	28,1 k €	+156%	11 k €	-24.3%	14,5 k €	+116%	6,7 k €	-33.5%	10,1 k €	+222%	-8,3 k €	-155%	15 k €	+323%	-6,7 k €	-3054%	-213,1 €	-102%	8,8 k €	-13.9%	10,2 k €	+13.7%	9 k €	-60.6%	22,8 k €	+673%	2,9 k €	-87.2%	23 k €
Net result	-19,1 k €	+26.4%	-26 k €	-455%	7,3 k €	+3.6%	7,1 k €	-88.6%	62,2 k €	+148%	25,1 k €	+176%	9,1 k €	+3.9%	8,8 k €	+5950%	144,7 €	-97.4%	5,5 k €	+168%	2,1 k €	-72.8%	7,6 k €	+554%	1,2 k €	+121%	-5,6 k €	-379%	2 k €	+169%	-2,9 k €	-189%	3,3 k €	-14.5%	3,9 k €	+160%	-6,4 k €	-158%	11,1 k €
Balance sheet
Equity	121,6 k €	-13.6%	140,7 k €	-15.6%	166,7 k €	+4.6%	159,4 k €	+4.6%	152,3 k €	+69.0%	90,1 k €	+53.2%	58,8 k €	+18.3%	49,7 k €	+21.4%	41 k €	+0.4%	40,8 k €	+15.6%	35,3 k €	+6.2%	33,2 k €	+29.5%	25,7 k €	+4.7%	24,5 k €	-18.7%	30,1 k €	+7.2%	28,1 k €	-9.4%	31 k €	+11.9%	27,7 k €	+16.1%	23,9 k €	-21.2%	30,3 k €
Total assets	491,6 k €	-0.6%	494,5 k €	-9.0%	543,3 k €	-1.6%	551,9 k €	+29.6%	425,8 k €	+27.8%	333,3 k €	+87.0%	178,2 k €	+55.3%	114,8 k €	-8.4%	125,2 k €	-18.1%	152,8 k €	+7.7%	141,9 k €	+149%	56,9 k €	-21.1%	72,1 k €	-27.1%	99 k €	-15.1%	116,5 k €	-17.9%	141,9 k €	+39.4%	101,8 k €	-16.2%	121,4 k €	-17.5%	147,2 k €	+45.9%	100,9 k €
Cash	60,6 k €	+237%	18 k €	-38.5%	29,2 k €	-65.5%	84,5 k €	+126%	37,4 k €	+690%	4,7 k €	-70.8%	16,2 k €	-41.9%	27,8 k €	+1809%	1,5 k €	+178%	524,7 €	-97.8%	23,9 k €	+139%	10 k €	+253%	2,8 k €	-41.8%	4,9 k €	+597%	697,1 €	-42.6%	1,2 k €	-91.0%	13,5 k €	-47.6%	25,8 k €	+1101%	2,1 k €	-86.8%	16,2 k €
Debts	370 k €	+4.6%	353,8 k €	-6.1%	376,6 k €	-4.1%	392,6 k €	+43.5%	273,5 k €	+12.5%	243,2 k €	+104%	119,4 k €	+83.5%	65,1 k €	-22.8%	84,3 k €	-24.8%	112 k €	+5.1%	106,6 k €	+351%	23,7 k €	-49.1%	46,5 k €	-37.6%	74,4 k €	-13.8%	86,4 k €	-24.1%	113,8 k €	+60.9%	70,7 k €	-24.5%	93,7 k €	-24.1%	123,3 k €	+78.5%	69,1 k €
Other
Workforce	5,8 ETP	+61.1%	3,6 ETP	+9.1%	3,3 ETP	-15.4%	3,9 ETP	+8.3%	3,6 ETP		–		–		–		–		–		0,3 ETP		–		0,8 ETP	-20.0%	1,0 ETP	0.0%	1,0 ETP	+400%	0,2 ETP		–		0,8 ETP	+167%	0,3 ETP		–

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 3 ended

Active mandates

Erdal MURAT

Director

Active

Ended mandates

Erdal MURAT

Manager · since 23 juin 2004

Ended

Cihan BULUT

Associate

Ended

Erdal MURAT

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Micro 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	29/07/2026	30/07/2025	20/06/2024	28/06/2023	15/07/2022	12/07/2021
General meeting	30/06/2026	30/06/2025	31/05/2024	26/05/2023	27/05/2022	28/05/2021
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 days

Filings

Annual accounts filings

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	30/06/2026	29/07/2026	French	PDF
Abridged model	31/12/2024	30/06/2025	30/07/2025	French	PDF
Abridged model	31/12/2023	31/05/2024	20/06/2024	French	PDF
Abridged model	31/12/2022	26/05/2023	28/06/2023	French	PDF
Abridged model	31/12/2021	27/05/2022	15/07/2022	French	PDF
Micro model	31/12/2020	28/05/2021	12/07/2021	French	PDF
Micro model	31/12/2019	29/05/2020	27/08/2020	French	PDF
Micro model	31/12/2018	31/05/2019	22/08/2019	French	PDF
Micro model	31/12/2017	25/05/2018	27/08/2018	French	PDF
Micro model	31/12/2016	26/05/2017	04/08/2017	French	PDF
Abridged model	31/12/2015	27/05/2016	25/08/2016	French	PDF
Abridged model	31/12/2014	29/05/2015	27/08/2015	French	PDF
Abridged model	31/12/2013	30/05/2014	25/08/2014	French	PDF
Abridged model	31/12/2012	31/05/2013	26/07/2013	French	PDF
Abridged model	31/12/2011	25/05/2012	31/07/2012	French	PDF
Abridged model	31/12/2010	27/05/2011	24/08/2011	French	PDF
Abridged model	31/12/2009	28/05/2010	25/08/2010	French	PDF
Abridged model	31/12/2008	29/05/2009	25/08/2009	French	PDF
Abridged model	31/12/2007	30/05/2008	27/08/2008	French	PDF
Abridged model	31/12/2006	25/05/2007	21/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 · 3 ended

Active mandates

Erdal MURAT

Director

Active

Ended mandates

Erdal MURAT

Manager · since 23 juin 2004

Ended

Cihan BULUT

Associate

Ended

Erdal MURAT

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates02/02/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Registered office27/05/2005
SIEGE SOCIAL
PDF
Other09/05/2005
DIVERS
PDF
Other14/07/2004
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

2025
Annual accounts 2025-19,1 k €↑
2024
Annual accounts 2024-26 k €↓
2023
Annual accounts 20237,3 k €↑
2022
Annual accounts 20227,1 k €↓
2021
Annual accounts 202162,2 k €↑
2020
Annual accounts 202025,1 k €↑
2019
Annual accounts 20199,1 k €↑
2018
Annual accounts 20188,8 k €↑
2017
Annual accounts 2017144,7 €↓
2016
Annual accounts 20165,5 k €↑
2015
Annual accounts 20152,1 k €↓
2014
Annual accounts 20147,6 k €↑
2013
Annual accounts 20131,2 k €↑
2012
Annual accounts 2012-5,6 k €↓
2011
Annual accounts 20112 k €↑
2010
Annual accounts 2010-2,9 k €↓
2009
Annual accounts 20093,3 k €↓
2008
Annual accounts 20083,9 k €↑
2007
Annual accounts 2007-6,4 k €↓
2006
Annual accounts 200611,1 k €
06/07/2004
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

MAGIC ISMA

Overview

What does MAGIC ISMA do?

Trend over 20 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