ACTIVE

IDMEDIA

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

11,2 k €

+115.5% YoY

Gross margin

23,4 k €

-8.4% YoY

Equity

105 k €

+11.9% YoY

What does IDMEDIA do?

IDMEDIA is a Private limited company incorporated in 2005. Its main activity is: Tour operator activities. Its registered office is in Deinze.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0874.104.414

Incorporation

23/05/2005

Legal form

Private limited company

Registered office

Egelare 16
9850 Deinze · FlandreSee on map

Contributed capital

20 460,00 €

Latest accounts

31/12/2024

Activities (NACE)

79120Tour operator activities· main 79120Tour operator activities 49410Freight transport by road 49410Freight transport by road 70200Management consultancy activities 70220Business and other management consultancy activities+4

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 18 financial years

	2024		2023		2022		2021		2020		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	23,4 k €	-8.4%	25,5 k €	-75.8%	105,6 k €	+56.1%	67,6 k €	+302%	16,8 k €	-12.5%	19,2 k €	+58.0%	12,2 k €	-63.8%	33,7 k €	+453%	6,1 k €	-74.2%	23,6 k €	-12.9%	27 k €	+93.8%	14 k €	+6.7%	13,1 k €	-73.9%	50,1 k €	+119%	22,8 k €	-2.0%	23,3 k €	-1.4%	23,6 k €	-7.4%	25,5 k €
EBITDA	18,1 k €	-25.0%	24,2 k €	-74.1%	93,4 k €	+82.0%	51,3 k €	+279%	13,5 k €	-24.1%	17,8 k €	+67.6%	10,6 k €	-64.1%	29,6 k €	+948%	2,8 k €	-86.7%	21,3 k €	-14.0%	24,8 k €	+92.0%	12,9 k €	+17.2%	11 k €	-27.6%	15,2 k €	-27.1%	20,9 k €	-0.6%	21 k €	-3.0%	21,6 k €	+3.0%	21 k €
Operating result	17 k €	+77.2%	9,6 k €	-87.9%	79,3 k €	+137%	33,5 k €	+788%	3,8 k €	-59.8%	9,4 k €	+228%	2,9 k €	-86.8%	21,8 k €	+409%	-7 k €	-237%	5,1 k €	-47.3%	9,7 k €	+476%	-2,6 k €	+42.0%	-4,5 k €	-181%	5,5 k €	-9.8%	6,1 k €	-30.8%	8,9 k €	+35.4%	6,5 k €	+296%	-3,3 k €
Net result	11,2 k €	+116%	5,2 k €	-89.8%	50,8 k €	+339%	11,6 k €	+3703%	303,8 €	-92.8%	4,2 k €	+682%	540,7 €	-96.2%	14,1 k €	-11.8%	16 k €	+473%	2,8 k €	+262%	-1,7 k €	+80.7%	-8,9 k €	+36.0%	-13,9 k €	-944%	1,6 k €	+156%	-2,9 k €	-140%	7,5 k €	+106%	3,6 k €	+178%	-4,6 k €
Balance sheet
Equity	105 k €	+11.9%	93,8 k €	+5.9%	88,6 k €	+134%	37,8 k €	+44.0%	26,3 k €	-0.5%	26,4 k €	+15.7%	22,8 k €	+2.4%	22,3 k €	+172%	8,2 k €	+205%	-7,8 k €	+26.3%	-10,6 k €	-19.4%	-8,9 k €	-245%	-2,6 k €	-123%	11,4 k €	+17.0%	9,7 k €	-23.3%	12,7 k €	+143%	5,2 k €	+228%	1,6 k €
Total assets	155,6 k €	-21.0%	196,9 k €	-7.5%	213 k €	+59.1%	133,8 k €	+27.2%	105,2 k €	+22.6%	85,8 k €	-4.0%	89,4 k €	-6.9%	96 k €	+6.9%	89,8 k €	-7.0%	96,5 k €	-12.0%	109,7 k €	-7.8%	118,9 k €	-5.4%	125,8 k €	-10.3%	140,2 k €	+20.5%	116,3 k €	+161%	44,5 k €	-28.5%	62,3 k €	+34.9%	46,2 k €
Cash	0 €	-100%	14 k €		0 €	-100%	8,2 k €		–		5,7 k €	-1.2%	5,8 k €	-5.5%	6,1 k €	-7.1%	6,6 k €	-7.0%	7,1 k €	0.0%	7,1 k €	+43.2%	5 k €	-5.1%	5,2 k €	-10.0%	5,8 k €	+213%	1,9 k €	+197%	622,9 €	-95.1%	12,8 k €	+155%	5 k €
Debts	50,7 k €	-50.9%	103,2 k €	-17.1%	124,4 k €	+29.6%	96 k €	+22.9%	78,2 k €	+31.8%	59,3 k €	-10.9%	66,5 k €	-9.7%	73,7 k €	-9.6%	81,6 k €	+9.5%	74,5 k €	-17.7%	90,5 k €	-7.7%	98 k €	-0.6%	98,6 k €	-0.5%	99,1 k €	-7.1%	106,6 k €	+234%	31,9 k €	-26.5%	43,4 k €	-2.6%	44,6 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 2 ended

Active mandates

TOM VANDENBOSSCHE

Director · since 23 mai 2005

Active

Ended mandates

Tom Vandenbossche

Manager · since 23 mai 2005

Ended

TOM VANDENBOSSCHE

Manager

Ended

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	30/07/2025	03/07/2024	11/07/2023	30/08/2022	18/08/2021	24/08/2020
General meeting	30/06/2025	11/06/2024	13/06/2023	14/06/2022	03/08/2021	09/06/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2024	30/06/2025	30/07/2025	Dutch	PDF
Micro model	31/12/2023	11/06/2024	03/07/2024	Dutch	PDF
Micro model	31/12/2022	13/06/2023	11/07/2023	Dutch	PDF
Micro model	31/12/2021	14/06/2022	30/08/2022	Dutch	PDF
Micro model	31/12/2020	03/08/2021	18/08/2021	Dutch	PDF
Micro model	31/12/2019	09/06/2020	24/08/2020	Dutch	PDF
Micro model	31/12/2018	11/06/2019	30/08/2019	Dutch	PDF
Micro model	31/12/2017	12/06/2018	30/08/2018	Dutch	PDF
Micro model	31/12/2016	13/06/2017	30/08/2017	Dutch	PDF
Abridged model	31/12/2015	14/06/2016	12/08/2016	Dutch	PDF
Abridged model	31/12/2014	09/06/2015	14/08/2015	Dutch	PDF
Abridged model	31/12/2013	10/06/2014	28/08/2014	Dutch	PDF
Abridged model	31/12/2012	11/06/2013	01/07/2013	Dutch	PDF
Abridged model	31/12/2011	12/06/2012	02/08/2012	Dutch	PDF
Abridged model	31/12/2010	14/06/2011	21/06/2011	Dutch	PDF
Abridged model	31/12/2009	08/06/2010	14/06/2010	Dutch	PDF
Abridged model	31/12/2008	09/06/2009	29/06/2009	Dutch	PDF
Abridged model	31/12/2007	10/06/2008	10/06/2008	Dutch	PDF
Abridged model	31/12/2006	12/06/2007	25/07/2007	Dutch	PDF

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.

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 · 1 active · 2 ended

Active mandates

TOM VANDENBOSSCHE

Director · since 23 mai 2005

Active

Ended mandates

Tom Vandenbossche

Manager · since 23 mai 2005

Ended

TOM VANDENBOSSCHE

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Competition

Similar companies

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

See the Business plan

2024
Annual accounts 202411,2 k €↑
2023
Annual accounts 20235,2 k €↓
2022
Annual accounts 202250,8 k €↑
2021
Annual accounts 202111,6 k €↑
2020
Annual accounts 2020303,8 €↓
2018
Annual accounts 20184,2 k €↑
2017
Annual accounts 2017540,7 €↓
2016
Annual accounts 201614,1 k €↓
2015
Annual accounts 201516 k €↑
2014
Annual accounts 20142,8 k €↑
2013
Annual accounts 2013-1,7 k €↑
2012
Annual accounts 2012-8,9 k €↑
2011
Annual accounts 2011-13,9 k €↓
2010
Annual accounts 20101,6 k €↑
2009
Annual accounts 2009-2,9 k €↓
2008
Annual accounts 20087,5 k €↑
2007
Annual accounts 20073,6 k €↑
2006
Annual accounts 2006-4,6 k €
23/05/2005
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

IDMEDIA

Overview

What does IDMEDIA do?

Trend over 18 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

Similar companies

Similar companies

Timeline