ACTIVE

MBV-MEDIA

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result
16,1 k €
+43,5 %over 1 year
Gross margin
40,8 k €
+73,8 %over 1 year
Equity
44,2 k €
+15,9 %over 1 year

Identity

Source · BCE/KBO

MBV-MEDIA is a Private limited company incorporated in 2005. Its registered office is in Charleroi.

Legal situation
Normal situation
BCE/KBO no. / VAT
BE 0871.601.517
Incorporation
01/02/2005
Legal form
Private limited company
Registered office
Allée des Primevères 16
6032 Charleroi · WallonieSee on map
Latest accounts
31/12/2025
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA

Financials

Source · NBB, 20 filings

Trend over 20 financial years

20252024202320222021
Income statement
Gross margin40,8 k €23,4 k €14,1 k €14,9 k €4,2 k €
EBITDA21,7 k €22,4 k €12,2 k €14,2 k €3,2 k €
Operating result19,8 k €16 k €11,1 k €13,1 k €1,9 k €
Net result16,1 k €11,2 k €6 k €7,8 k €-1,1 k €
Balance sheet
Equity44,2 k €38,2 k €37 k €30,9 k €23,2 k €
Total assets85,5 k €65,9 k €48 k €42 k €38,4 k €
Cash48,8 k €31,8 k €28,1 k €24 k €22,6 k €
Debts41,3 k €27,7 k €11 k €11,1 k €15,3 k €

Valuation

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€
See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

1 active · 3 ended

Active mandates

VINCENT HORLAIT

Director

Active

Ended mandates

HAPPYDOO

Manager

Represented by Daniel DROETTO

Ended
VINCENET HORLAIT

Director

Ended
VINCENT HORLAIT

Manager

Ended

Other companies at this address

Allée des Primevères 16 6032 Charleroi
CompanyCBE no.
AGP● Active
0451.292.795
KODIAK REAL ESTATE● Active
0896.116.187
P.C.B. ELECTRONICS● Active
0473.981.788

Full financial information

Source · NBB
202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/05/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months8 months
Filing date27/08/202626/08/202528/08/202425/09/202330/09/202230/08/2021
General meeting01/06/202602/06/202503/06/202405/03/202306/06/202207/06/2021
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls

Financial ratios

Source · NBB

Looking for more information about this company?

Try for 7 days

Annual accounts filings

Source · NBB, 20 filings
ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202501/06/202627/08/2026FrenchPDF
Micro model31/12/202402/06/202526/08/2025FrenchPDF
Micro model31/12/202303/06/202428/08/2024FrenchPDF
Micro model31/12/202205/03/202325/09/2023FrenchPDF
Micro model31/12/202106/06/202230/09/2022FrenchPDF
Micro model31/12/202007/06/202130/08/2021FrenchPDF
Micro model30/04/202006/10/202006/11/2020FrenchPDF
Micro model30/04/201901/10/201930/11/2019FrenchPDF
Micro model30/04/201801/10/201830/10/2018FrenchPDF
Micro model30/04/201702/10/201710/11/2017FrenchPDF
Abridged model30/04/201603/10/201618/11/2016FrenchPDF
Abridged model30/04/201505/10/201529/10/2015FrenchPDF
Abridged model30/04/201406/10/201431/10/2014FrenchPDF
Abridged model30/04/201307/10/201313/11/2013FrenchPDF
Abridged model30/04/201201/10/201221/12/2012FrenchPDF
Abridged model30/04/201103/10/201102/03/2012FrenchPDF
Abridged model30/04/201004/10/201002/03/2012FrenchPDF
Abridged model30/04/200905/10/200911/03/2010FrenchPDF
Abridged model30/04/200806/10/200821/11/2008FrenchPDF
Abridged model30/04/200701/10/200704/12/2007FrenchPDF

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.

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.

Board of directors

Source · NBB, accounts to 31/12/2025

1 active · 3 ended

Active mandates

VINCENT HORLAIT

Director

Active

Ended mandates

HAPPYDOO

Manager

Represented by Daniel DROETTO

Ended
VINCENET HORLAIT

Director

Ended
VINCENT HORLAIT

Manager

Ended

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette publications

Source · Belgian Official Gazette
  • Mandates04/02/2021
    MODIFICATION FORME JURIDIQUE - OBJET - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE - ANNEE COMPTABLE
    PDF
  • Registered office29/08/2017
    SIEGE SOCIAL
    PDF
  • Mandates05/07/2012
    DENOMINATION - SIEGE SOCIAL - OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …)
    PDF
  • Other11/02/2005
    RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
    PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

  1. 2025
    Annual accounts 202516,1 k €↑
  2. 2024
    Annual accounts 202411,2 k €↑
  3. 2023
    Annual accounts 20236 k €↓
  4. 2022
    Annual accounts 20227,8 k €↑
  5. 2021
    Annual accounts 2021-1,1 k €↓
  6. 2020
    Annual accounts 20203,3 k €↑
  7. 2020
    Annual accounts 2020995,3 €↓
  8. 2019
    Annual accounts 20191,6 k €↓
  9. 2018
    Annual accounts 20184,1 k €↑
  10. 2017
    Annual accounts 2017-909,2 €↓
  11. 2016
    Annual accounts 2016617,3 €↓
  12. 2015
    Annual accounts 20159,7 k €↑
  13. 2014
    Annual accounts 20144,5 k €↑
  14. 2013
    Annual accounts 2013-679,1 €↑
  15. 2012
    Annual accounts 2012-6,5 k €↑
  16. 2011
    Annual accounts 2011-6,6 k €↓
  17. 2010
    Annual accounts 2010-3,4 k €↓
  18. 2009
    Annual accounts 2009-3,1 k €↓
  19. 2008
    Annual accounts 2008-1,4 k €↓
  20. 2007
    Annual accounts 2007772,3 €
  21. 01/02/2005
    IncorporationPrivate limited company