ACTIVE

FLYERSMAG

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

17,8 k €

+10168.1% YoY

Gross margin

53,2 k €

+79.2% YoY

Equity

127,9 k €

+16.2% YoY

What does FLYERSMAG do?

FLYERSMAG is a Private limited company incorporated in 2006. Its main activity is: Motion picture, video and television programme distribution activities. Its registered office is in Bruxelles.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0878.788.425

Incorporation

20/01/2006

Legal form

Private limited company

Registered office

Rue du Chantier 2
1000 Bruxelles · BruxellesSee on map

Contributed capital

18 600,00 €

Latest accounts

30/06/2025

Activities (NACE)

59130Motion picture, video and television programme distribution activities· main 59130Motion picture, video and television programme distribution activities 92120Gambling and betting activities 90023Support activities to performing arts 90393Creative, arts and entertainment activities 92313Gambling and betting activities

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 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	53,2 k €	+79.2%	29,7 k €	-25.3%	39,8 k €	-57.7%	94 k €	+196%	31,7 k €	-45.8%	58,6 k €	+465%	10,4 k €	-60.9%	26,5 k €	-62.0%	69,8 k €	-46.6%	130,7 k €	+132%	56,4 k €	+4.9%	53,7 k €	-33.7%	81,1 k €	+72.5%	47 k €	+28.0%	36,7 k €	+33.2%	27,6 k €	+458%	4,9 k €	+141%	-12,2 k €	-390%	4,2 k €
EBITDA	53,2 k €	+79.2%	29,7 k €	-25.3%	39,8 k €	-57.6%	93,8 k €	+223%	29,1 k €	-50.6%	58,9 k €	+511%	9,6 k €	-52.8%	20,4 k €	-70.1%	68,3 k €	-46.6%	127,8 k €	+133%	55 k €	+4.1%	52,8 k €	-34.7%	80,9 k €	+75.1%	46,2 k €	+28.9%	35,8 k €	+30.5%	27,5 k €	+456%	4,9 k €	+140%	-12,4 k €	-435%	3,7 k €
Operating result	31 k €	+412%	6,1 k €	-63.4%	16,5 k €	-76.6%	70,6 k €	+1017%	6,3 k €	-82.7%	36,5 k €	+344%	-15 k €	-31.5%	-11,4 k €	-135%	32,6 k €	-64.7%	92,4 k €	+333%	21,3 k €	+146%	-46,4 k €	-166%	70,7 k €	+91.1%	37 k €	+6.3%	34,8 k €	+28.2%	27,1 k €	+450%	4,9 k €	+132%	-15,7 k €	-987%	1,8 k €
Net result	17,8 k €	+10168%	-177 €	-104%	5 k €	-90.2%	50,9 k €	+1367%	-4 k €	-117%	23,3 k €	+169%	-33,6 k €	-22.3%	-27,4 k €	-309%	13,1 k €	-81.1%	69,3 k €	+745%	8,2 k €	+110%	-83,5 k €	-314%	39,1 k €	+35.3%	28,9 k €	-5.5%	30,6 k €	+14.1%	26,8 k €	+269%	7,3 k €	+145%	-16,2 k €	-1362%	-1,1 k €
Balance sheet
Equity	127,9 k €	+16.2%	110 k €	-0.2%	110,2 k €	+4.7%	105,2 k €	+91.0%	55,1 k €	-6.8%	59,1 k €	+64.9%	35,8 k €	-48.4%	69,4 k €	-28.3%	96,9 k €	+15.7%	83,7 k €	+143%	34,4 k €	+31.3%	26,2 k €	-76.1%	109,8 k €	+15.9%	94,7 k €	+43.8%	65,8 k €	+86.6%	35,3 k €	+315%	8,5 k €	+587%	1,2 k €	-92.9%	17,5 k €
Total assets	254,4 k €	+6.2%	239,5 k €	-14.1%	278,9 k €	+5.5%	264,3 k €	+1.4%	260,7 k €	-5.8%	276,9 k €	-13.1%	318,5 k €	-4.6%	333,8 k €	-11.2%	375,8 k €	-16.7%	451 k €	+10.3%	408,9 k €	+4.4%	391,8 k €	+115%	182,4 k €	+24.1%	147 k €	+5.1%	139,8 k €	+33.0%	105,1 k €	+32.3%	79,4 k €	+88.3%	42,2 k €	+78.9%	23,6 k €
Cash	0,4 €	+1067%	0 €	-99.7%	10,7 €	-99.4%	1,9 k €	+122%	853,5 €	+20126%	4,2 €		–		8,5 €	+0.1%	8,5 €	-99.8%	3,6 k €	+366%	765,2 €	-76.8%	3,3 k €		–		1,9 k €	-51.2%	3,8 k €	-60.7%	9,7 k €	+215%	3,1 k €	+1263%	225,5 €	-57.2%	526,8 €
Debts	126,2 k €	-2.2%	129,1 k €	-3.2%	133,4 k €	-15.9%	158,6 k €	-22.7%	205,1 k €	-5.6%	217,2 k €	-23.0%	282 k €	+7.0%	263,6 k €	-5.2%	278,1 k €	-12.3%	317,1 k €	-2.3%	324,4 k €	-11.0%	364,6 k €	+402%	72,6 k €	+39.0%	52,3 k €	-29.3%	74 k €	+5.9%	69,8 k €	-1.5%	70,9 k €	+73.2%	41 k €	+572%	6,1 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 30/06/2025 · 2 active · 4 ended

Active mandates

Nicholas Blasband

Mandate

Active

Reny Lukito

Mandate

Active

Ended mandates

NICHOLAS BLASBAND

Manager · since 01 avril 2010

Ended

LUKITO RENI

Manager

Ended

MUANZA MPATHA

Manager

Ended

NICHOLAS BLASBAND

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
Association des Copropriétaires immeuble à Bruxelles, rue du Chantier 2 , quai du Chantier 3 et rue du Magasin● Active	0863.107.186
BTW EENHEID GERNAY KURT● Active	0849.538.470
Carlo Verano● Liquidation	0450.804.530
ECHO● Active	0794.989.036
GUKUN● Active	0895.451.243
HD - I● Active	0479.457.142
JOHNNY UTAH● Active	0892.987.443
LUGAR - urban & architectural design● Active	0698.894.896
MARCELLE AZNAR● Active	0663.713.689
PEEP● Active	0462.394.545
VOTRE CAVE ROSEVIN● Liquidation	0423.055.404

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	31/01/2026	10/03/2025	29/01/2024	31/01/2023	02/02/2022	27/02/2021
General meeting	01/12/2025	02/12/2024	04/12/2023	05/12/2022	06/12/2021	28/12/2020
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	30/06/2025	01/12/2025	31/01/2026	French	PDF
Micro model	30/06/2024	02/12/2024	10/03/2025	French	PDF
Micro model	30/06/2023	04/12/2023	29/01/2024	French	PDF
Micro model	30/06/2022	05/12/2022	31/01/2023	French	PDF
Micro model	30/06/2021	06/12/2021	02/02/2022	French	PDF
Micro model	30/06/2020	28/12/2020	27/02/2021	French	PDF
Micro model	30/06/2019	02/12/2019	25/02/2020	French	PDF
Micro model	30/06/2018	03/12/2018	31/01/2019	French	PDF
Micro model	30/06/2017	04/12/2017	05/02/2018	French	PDF
Abridged model	30/06/2016	05/12/2016	01/02/2017	French	PDF
Abridged model	30/06/2015	07/12/2015	28/01/2016	French	PDF
Abridged model	30/06/2014	01/12/2014	13/03/2015	French	PDF
Abridged modelCorrection	30/06/2013	02/12/2013	01/07/2014	French	PDF
Abridged model	30/06/2013	02/12/2013	28/02/2014	French	PDF
Abridged model	30/06/2012	03/12/2012	23/10/2013	French	PDF
Abridged model	30/06/2011	05/12/2011	19/07/2012	French	PDF
Abridged model	30/06/2010	06/12/2010	08/08/2011	French	PDF
Abridged model	30/06/2009	07/12/2009	30/03/2010	French	PDF
Abridged model	30/06/2008	01/12/2008	03/07/2009	French	PDF
Abridged model	30/06/2007	03/12/2007	08/05/2008	French	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 30/06/2025 · 2 active · 4 ended

Active mandates

Nicholas Blasband

Mandate

Active

Reny Lukito

Mandate

Active

Ended mandates

NICHOLAS BLASBAND

Manager · since 01 avril 2010

Ended

LUKITO RENI

Manager

Ended

MUANZA MPATHA

Manager

Ended

NICHOLAS BLASBAND

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other22/12/2025
ADAPTATION DES STATUTS AU CODE DES SOCIETES ET DES
PDF
Mandates23/04/2015
DEMISSIONS, NOMINATIONS
PDF
Mandates26/03/2014
OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates18/05/2010
DEMISSIONS, NOMINATIONS
PDF
Mandates06/03/2009
DEMISSIONS, NOMINATIONS
PDF
Other01/02/2006
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 202517,8 k €↑
2024
Annual accounts 2024-177 €↓
2023
Annual accounts 20235 k €↓
2022
Annual accounts 202250,9 k €↑
2021
Annual accounts 2021-4 k €↓
2020
Annual accounts 202023,3 k €↑
2019
Annual accounts 2019-33,6 k €↓
2018
Annual accounts 2018-27,4 k €↓
2017
Annual accounts 201713,1 k €↓
2016
Annual accounts 201669,3 k €↑
2015
Annual accounts 20158,2 k €↑
2014
Annual accounts 2014-83,5 k €↓
2013
Annual accounts 201339,1 k €↑
2012
Annual accounts 201228,9 k €↓
2011
Annual accounts 201130,6 k €↑
2010
Annual accounts 201026,8 k €↑
2009
Annual accounts 20097,3 k €↑
2008
Annual accounts 2008-16,2 k €↓
2007
Annual accounts 2007-1,1 k €
20/01/2006
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

FLYERSMAG

Overview

What does FLYERSMAG do?

Trend over 19 financial years

Indicative valuation

Board of directors

Other companies at this address

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