MAGIC MEMO
0866.475.363 · rovalta.com · 22/09/2026
ACTIVE
MAGIC MEMO
Financial year 2024 · closed on 31/12/2024
Net result
-11,2 k €
-3495.8% YoY
Gross margin
7,5 k €
-45.4% YoY
Equity
225,3 k €
-4.7% YoY
Overview
What does MAGIC MEMO do?
MAGIC MEMO is a Private company with limited liability incorporated in 2004. Its main activity is: Programming and broadcasting activities. Its registered office is in Haaltert.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0866.475.363
Incorporation
22/07/2004
Legal form
Private company with limited liability
Registered office
Advocaat de Backerstraat(DE) 65
9450 Haaltert · FlandreSee on map
9450 Haaltert · FlandreSee on map
Contributed capital
45 000,00 €
Latest accounts
31/12/2024
Activities (NACE)
Joint committees (1)
- 201
Signals
Solid equityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
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 | 7,5 k € | -45.4% | 13,7 k € | +2.1% | 13,4 k € | +24.2% | 10,8 k € | -34.1% | 16,3 k € | +10.4% | 14,8 k € | +129% | 6,5 k € | -78.1% | 29,5 k € | -40.0% | 49,1 k € | -50.0% | 98,2 k € | -8.7% | 107,5 k € | +0.4% | 107 k € | -1.2% | 108,3 k € | -8.3% | 118,1 k € | +41.1% | 83,7 k € | +126% | 37 k € | -42.4% | 64,2 k € | +23.7% | 51,9 k € | +111% | 24,6 k € |
| EBITDA | 3,6 k € | -67.8% | 11,1 k € | +4.2% | 10,6 k € | +28.0% | 8,3 k € | -40.7% | 14 k € | +8.9% | 12,9 k € | +253% | 3,6 k € | +53.6% | 2,4 k € | -93.7% | 37,5 k € | -50.7% | 76 k € | -19.9% | 94,8 k € | -9.3% | 104,5 k € | +10.9% | 94,3 k € | -3.7% | 97,9 k € | +33.4% | 73,4 k € | +118% | 33,7 k € | -46.1% | 62,4 k € | +28.6% | 48,6 k € | +117% | 22,4 k € |
| Operating result | -8,1 k € | -1092% | 816 € | -60.0% | 2 k € | +244% | -1,4 k € | -130% | 4,7 k € | +33.8% | 3,5 k € | +160% | -5,9 k € | +44.7% | -10,7 k € | -170% | 15,3 k € | -68.7% | 48,9 k € | -25.7% | 65,8 k € | -11.8% | 74,6 k € | +18.5% | 63 k € | -1.3% | 63,8 k € | +51.1% | 42,2 k € | +7427% | 561 € | -98.9% | 52,2 k € | +30.8% | 39,9 k € | +193% | 13,6 k € |
| Net result | -11,2 k € | -3496% | 330 € | -77.6% | 1,5 k € | +179% | -1,9 k € | -149% | 3,8 k € | +56.0% | 2,4 k € | +136% | -6,9 k € | +42.5% | -12 k € | -248% | 8,1 k € | -72.8% | 29,6 k € | -22.8% | 38,4 k € | -16.2% | 45,9 k € | +46.7% | 31,3 k € | -4.0% | 32,6 k € | +31.1% | 24,8 k € | +409% | -8 k € | -124% | 33,3 k € | +56.9% | 21,2 k € | +1027% | 1,9 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 225,3 k € | -4.7% | 236,5 k € | +0.1% | 236,2 k € | +0.6% | 234,7 k € | -0.8% | 236,6 k € | +1.6% | 232,8 k € | +1.1% | 230,3 k € | -2.9% | 237,2 k € | -4.8% | 249,1 k € | +0.9% | 246,9 k € | +10.8% | 222,8 k € | +17.1% | 190,2 k € | +21.6% | 156,4 k € | +25.0% | 125,1 k € | -11.9% | 142,1 k € | +19.1% | 119,2 k € | -6.3% | 127,3 k € | +35.4% | 94 k € | +29.2% | 72,7 k € |
| Total assets | 287,6 k € | +5.1% | 273,7 k € | -0.9% | 276,2 k € | +0.6% | 274,5 k € | -3.0% | 283,1 k € | -2.6% | 290,8 k € | -3.1% | 300 k € | -11.5% | 339,2 k € | -12.1% | 385,8 k € | -11.8% | 437,5 k € | -4.9% | 460,1 k € | +4.4% | 440,6 k € | -6.2% | 469,7 k € | -6.9% | 504,3 k € | -3.6% | 523,4 k € | -4.8% | 549,5 k € | +18.7% | 463,1 k € | +15.8% | 400 k € | -1.2% | 405 k € |
| Cash | 520 € | -64.6% | 1,5 k € | +225% | 452 € | +402% | 90 € | -93.9% | 1,5 k € | -59.7% | 3,7 k € | +237% | 1,1 k € | -93.9% | 18 k € | -48.0% | 34,5 k € | -48.1% | 66,5 k € | +13.5% | 58,6 k € | +110% | 27,9 k € | +28.6% | 21,7 k € | -4.1% | 22,7 k € | -20.6% | 28,6 k € | -44.3% | 51,3 k € | +27.6% | 40,2 k € | +600% | 5,7 k € | -16.8% | 6,9 k € |
| Debts | 56,5 k € | +76.3% | 32,1 k € | -8.6% | 35,1 k € | -2.1% | 35,8 k € | -21.3% | 45,5 k € | -20.2% | 57 k € | -17.0% | 68,7 k € | -19.8% | 85,7 k € | -37.2% | 136,5 k € | -28.2% | 190,2 k € | -19.7% | 236,9 k € | -4.9% | 249,1 k € | -19.7% | 310,2 k € | -17.3% | 374,9 k € | -0.2% | 375,8 k € | -11.6% | 424,9 k € | +28.3% | 331,2 k € | +9.9% | 301,5 k € | -8.1% | 327,9 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | 0,9 ETP | +80.0% | 0,5 ETP | – | 0,9 ETP | +12.5% | 0,8 ETP | +60.0% | 0,5 ETP | +150% | 0,2 ETP | – | – | – | ||||||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 0 € and 100 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2024 · 1 active · 5 ended
Active mandates
Jan Reyns
ActiveEnded mandates
Sophia Van de Velde
EndedJan Reyns
EndedJan Reyns
EndedSophia Van de Velde
EndedFinancials
Annual accounts
Full financial information
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro 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 | 28/08/2025 | 30/09/2024 | 30/08/2023 | 31/08/2022 | 31/08/2021 | 31/08/2020 |
| General meeting | 04/06/2025 | 05/06/2024 | 07/06/2023 | 01/06/2022 | 02/06/2021 | 03/06/2020 |
| 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 daysFilings
Annual accounts filings
19 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2024 | 04/06/2025 | 28/08/2025 | Dutch | |
| Micro model | 31/12/2023 | 05/06/2024 | 30/09/2024 | Dutch | |
| Micro model | 31/12/2022 | 07/06/2023 | 30/08/2023 | Dutch | |
| Micro model | 31/12/2021 | 01/06/2022 | 31/08/2022 | Dutch | |
| Micro model | 31/12/2020 | 02/06/2021 | 31/08/2021 | Dutch | |
| Micro model | 31/12/2019 | 03/06/2020 | 31/08/2020 | Dutch | |
| Micro model | 31/12/2018 | 05/06/2019 | 29/08/2019 | Dutch | |
| Micro model | 31/12/2017 | 06/06/2018 | 29/08/2018 | Dutch | |
| Micro model | 31/12/2016 | 07/06/2017 | 30/08/2017 | Dutch | |
| Abridged model | 31/12/2015 | 01/06/2016 | 31/08/2016 | Dutch | |
| Abridged model | 31/12/2014 | 03/06/2015 | 28/08/2015 | Dutch | |
| Abridged model | 31/12/2013 | 04/06/2014 | 28/08/2014 | Dutch | |
| Abridged model | 31/12/2012 | 05/06/2013 | 28/08/2013 | Dutch | |
| Abridged model | 31/12/2011 | 06/06/2012 | 30/08/2012 | Dutch | |
| Abridged model | 31/12/2010 | 01/06/2011 | 30/08/2011 | Dutch | |
| Abridged model | 31/12/2009 | 02/06/2010 | 31/08/2010 | Dutch | |
| Abridged model | 31/12/2008 | 03/06/2009 | 31/08/2009 | Dutch | |
| Abridged model | 31/12/2007 | 04/06/2008 | 25/09/2008 | Dutch | |
| Abridged model | 31/12/2006 | 06/06/2007 | 18/09/2007 | Dutch |
Valuation
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2024 · 1 active · 5 ended
Active mandates
Jan Reyns
ActiveEnded mandates
Sophia Van de Velde
EndedJan Reyns
EndedJan Reyns
EndedSophia Van de Velde
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2024Annual accounts 2024-11,2 k €↓
- 2023Annual accounts 2023330 €↓
- 2022Annual accounts 20221,5 k €↑
- 2021Annual accounts 2021-1,9 k €↓
- 2020Annual accounts 20203,8 k €↑
- 2019Annual accounts 20192,4 k €↑
- 2018Annual accounts 2018-6,9 k €↑
- 2017Annual accounts 2017-12 k €↓
- 2016Annual accounts 20168,1 k €↓
- 2015Annual accounts 201529,6 k €↓
- 2014Annual accounts 201438,4 k €↓
- 2013Annual accounts 201345,9 k €↑
- 2012Annual accounts 201231,3 k €↓
- 2011Annual accounts 201132,6 k €↑
- 2010Annual accounts 201024,8 k €↑
- 2009Annual accounts 2009-8 k €↓
- 2008Annual accounts 200833,3 k €↑
- 2007Annual accounts 200721,2 k €↑
- 2006Annual accounts 20061,9 k €
- 22/07/2004IncorporationPrivate company with limited liability