AKIMEDIA.COM
0869.948.161 · rovalta.com · 22/09/2026
ACTIVE
AKIMEDIA.COM
Financial year 2025 · closed on 31/12/2025
Net result
9,7 k €
-45.0% YoY
Gross margin
101,5 k €
-8.4% YoY
Equity
26,1 k €
+59.7% YoY
Workforce
1,3 ETP
0.0% YoY
Overview
What does AKIMEDIA.COM do?
AKIMEDIA.COM is a Private limited company incorporated in 2004. Its main activity is: Computer programming activities. Its registered office is in Grez-Doiceau. It employs on average 1,3 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0869.948.161
Incorporation
12/11/2004
Legal form
Private limited company
Registered office
Rue du Petit Sart 71 box 1
1390 Grez-Doiceau · WallonieSee on map
1390 Grez-Doiceau · WallonieSee on map
Contributed capital
20 460,00 €
Latest accounts
31/12/2025
Average workforce
1,3 ETP
Activities (NACE)
62010Computer programming activities· main62100Computer programming, consultancy and related activities72600Scientific research and development59113Motion picture, video and television programme production activities59113Motion picture, video and television programme production activities62090Other information technology and computer service activities+9
Joint committees (1)
- 200
Signals
ProfitablePositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 19 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Gross margin | 101,5 k € | -8.4% | 110,8 k € | +35.6% | 81,7 k € | -65.6% | 237,7 k € | -34.6% | 363,4 k € | +32.4% | 274,5 k € | -21.5% | 349,8 k € | +22.8% | 284,8 k € | +19.5% | 238,3 k € | -10.1% | 265 k € | +25.4% | 211,3 k € | +40.9% | 150 k € | -15.4% | 177,4 k € | +10.4% | 160,7 k € | +89.2% | 84,9 k € | +15.5% | 73,5 k € | +148% | 29,7 k € | +67.0% | 17,8 k € | +42.9% | 12,4 k € |
| EBITDA | 33,8 k € | -24.2% | 44,6 k € | +117% | 20,6 k € | -32.4% | 30,4 k € | +46.8% | 20,7 k € | +32.1% | 15,7 k € | -50.2% | 31,5 k € | +1326% | 2,2 k € | +109% | -25,4 k € | -216% | 21,9 k € | +49.1% | 14,7 k € | -35.9% | 23 k € | -1.7% | 23,3 k € | -39.8% | 38,8 k € | +274% | 10,4 k € | -54.9% | 23 k € | -7.0% | 24,7 k € | +48.3% | 16,7 k € | +45.2% | 11,5 k € |
| Operating result | 20 k € | -29.0% | 28,1 k € | +188% | 9,8 k € | -55.4% | 21,9 k € | +173% | 8 k € | +25.6% | 6,4 k € | -70.5% | 21,6 k € | +306% | -10,5 k € | +74.9% | -41,7 k € | -480% | 11 k € | +13.5% | 9,7 k € | -5.2% | 10,2 k € | +1.7% | 10,1 k € | -64.4% | 28,2 k € | +517% | -6,8 k € | -221% | 5,6 k € | -62.1% | 14,8 k € | +94.7% | 7,6 k € | +242% | 2,2 k € |
| Net result | 9,7 k € | -45.0% | 17,7 k € | +457% | 3,2 k € | -73.0% | 11,8 k € | +6209253% | 0,2 € | +100% | -2,1 k € | -114% | 15,3 k € | +189% | -17,2 k € | +63.0% | -46,4 k € | -2548% | 1,9 k € | -59.6% | 4,7 k € | +181% | -5,8 k € | -244% | 4 k € | -53.4% | 8,6 k € | +166% | -13 k € | -556% | -2 k € | -116% | 12,6 k € | +100% | 6,3 k € | +423% | -2 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 26,1 k € | +59.7% | 16,3 k € | +1268% | -1,4 k € | +69.5% | -4,6 k € | +72.0% | -16,4 k € | +0.0% | -16,4 k € | +0.2% | -16,4 k € | +54.8% | -36,3 k € | -89.8% | -19,1 k € | -170% | 27,3 k € | +7.5% | 25,4 k € | +22.7% | 20,7 k € | -21.9% | 26,5 k € | +6.0% | 25 k € | +52.5% | 16,4 k € | -44.2% | 29,3 k € | -6.3% | 31,3 k € | +67.3% | 18,7 k € | +50.7% | 12,4 k € |
| Total assets | 155,1 k € | +98.9% | 78 k € | -15.7% | 92,5 k € | -1.4% | 93,8 k € | -23.9% | 123,2 k € | -16.7% | 147,9 k € | -8.5% | 161,6 k € | +0.4% | 160,9 k € | -6.4% | 171,9 k € | -18.0% | 209,6 k € | +26.8% | 165,3 k € | +17.8% | 140,3 k € | +15.2% | 121,8 k € | -30.8% | 176,1 k € | +68.1% | 104,8 k € | +42.0% | 73,8 k € | -4.1% | 76,9 k € | +31.4% | 58,5 k € | +13.1% | 51,7 k € |
| Cash | 24,3 k € | – | 167,6 € | -60.3% | 422,4 € | -92.3% | 5,5 k € | +1173% | 428,7 € | -98.3% | 24,6 k € | +145% | 10,1 k € | -76.6% | 43 k € | +110% | 20,5 k € | -59.4% | 50,5 k € | +251% | 14,4 k € | +908% | 1,4 k € | – | 27,4 k € | +501% | 4,6 k € | -83.2% | 27,2 k € | +30.8% | 20,8 k € | +51.3% | 13,7 k € | ||||
| Debts | 129 k € | +118% | 59,1 k € | -37.1% | 93,9 k € | -3.0% | 96,8 k € | -30.6% | 139,4 k € | -14.6% | 163,3 k € | -7.9% | 177,4 k € | -9.8% | 196,7 k € | +3.0% | 191 k € | +18.0% | 161,9 k € | +15.8% | 139,9 k € | +16.9% | 119,6 k € | +25.5% | 95,4 k € | -36.9% | 151,1 k € | +71.0% | 88,4 k € | +101% | 43,9 k € | -2.5% | 45,1 k € | +20.9% | 37,3 k € | +1.3% | 36,8 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | 1,3 ETP | 0.0% | 1,3 ETP | +30.0% | 1,0 ETP | -72.2% | 3,6 ETP | -43.8% | 6,4 ETP | 0.0% | 6,4 ETP | +8.5% | 5,9 ETP | +11.3% | 5,3 ETP | – | – | 4,8 ETP | +65.5% | 2,9 ETP | -23.7% | 3,8 ETP | -100.0% | 120 826,0 ETP | +66.5% | 72 576,0 ETP | – | – | – | – | |||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 3 ended
Active mandates
VINCENT VANDOORNE
ActiveEnded mandates
JEAN-PHILIPPE JENICOT
EndedJEAN-PHILIPPE JENICOT
EndedVINCENT VANDOORNE
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
Cochon des Bois● Active | 0763.405.935 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged 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 | 30/06/2026 | 29/04/2025 | 26/04/2024 | 26/04/2023 | 27/04/2022 | 27/07/2021 |
| General meeting | 18/06/2026 | 02/04/2025 | 03/04/2024 | 25/04/2023 | 06/04/2022 | 30/06/2021 |
| 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 daysFilings
Annual accounts filings
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 18/06/2026 | 30/06/2026 | French | |
| Abridged model | 31/12/2024 | 02/04/2025 | 29/04/2025 | French | |
| Abridged model | 31/12/2023 | 03/04/2024 | 26/04/2024 | French | |
| Abridged model | 31/12/2022 | 25/04/2023 | 26/04/2023 | French | |
| Abridged model | 31/12/2021 | 06/04/2022 | 27/04/2022 | French | |
| Abridged model | 31/12/2020 | 30/06/2021 | 27/07/2021 | French | |
| Abridged model | 31/12/2019 | 30/06/2020 | 27/08/2020 | French | |
| Abridged model | 31/12/2018 | 03/04/2019 | 05/08/2019 | French | |
| Abridged model | 31/12/2017 | 04/04/2018 | 31/08/2018 | French | |
| Abridged model | 31/12/2016 | 05/04/2017 | 21/08/2017 | French | |
| Abridged model | 31/12/2015 | 06/04/2016 | 31/08/2016 | French | |
| Abridged modelCorrection | 31/12/2014 | 30/06/2015 | 30/09/2015 | French | |
| Abridged model | 31/12/2014 | 30/06/2015 | 17/08/2015 | French | |
| Abridged model | 31/12/2013 | 30/06/2014 | 30/07/2014 | French | |
| Abridged model | 31/12/2012 | 09/08/2013 | 13/09/2013 | French | |
| Abridged model | 31/12/2011 | 06/06/2012 | 10/07/2012 | French | |
| Abridged model | 31/12/2010 | 30/08/2011 | 05/09/2011 | French | |
| Abridged model | 31/12/2009 | 09/09/2010 | 10/09/2010 | French | |
| Abridged model | 31/12/2008 | 08/08/2009 | 21/08/2009 | French | |
| Abridged model | 31/12/2007 | 02/04/2008 | 14/04/2008 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 100 k€ and 250 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 31/12/2025 · 1 active · 3 ended
Active mandates
VINCENT VANDOORNE
ActiveEnded mandates
JEAN-PHILIPPE JENICOT
EndedJEAN-PHILIPPE JENICOT
EndedVINCENT VANDOORNE
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
- 2025Annual accounts 20259,7 k €↓
- 2024Annual accounts 202417,7 k €↑
- 2023Annual accounts 20233,2 k €↓
- 2022Annual accounts 202211,8 k €↑
- 2021Annual accounts 20210,2 €↑
- 2021Name changeAKIMEDIA SRL
- 2020Annual accounts 2020-2,1 k €↓
- 2019Annual accounts 201915,3 k €↑
- 2018Annual accounts 2018-17,2 k €↑
- 2017Annual accounts 2017-46,4 k €↓
- 2016Annual accounts 20161,9 k €↓
- 2015Annual accounts 20154,7 k €↑
- 2014Annual accounts 2014-5,8 k €↓
- 2013Annual accounts 20134 k €↓
- 2012Annual accounts 20128,6 k €↑
- 2011Annual accounts 2011-13 k €↓
- 2010Annual accounts 2010-2 k €↓
- 2009Annual accounts 200912,6 k €↑
- 2008Annual accounts 20086,3 k €↑
- 2007Annual accounts 2007-2 k €
- 2007Name changeAKIMEDIA.COM
- 12/11/2004IncorporationPrivate limited company