ACTIVE

MIYSIS

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

334,6 k €

-6.1% YoY

Gross margin

2,1 M €

-4.8% YoY

Equity

1,1 M €

+6.7% YoY

Workforce

22,3 ETP

-1.8% YoY

What does MIYSIS do?

MIYSIS is a Private limited company incorporated in 2007. Its main activity is: Motion picture, video and television programme production activities. Its registered office is in Juprelle. It employs on average 22,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0888.435.074

Incorporation

02/04/2007

Legal form

Private limited company

Registered office

Rue de la Renaissance 1
4451 Juprelle · WallonieSee on map

Contributed capital

8 000,00 €

Latest accounts

31/12/2024

Average workforce

22,3 ETP

Activities (NACE)

59113Motion picture, video and television programme production activities· main 59113Motion picture, video and television programme production activities 74103Specialised design activities 74120Specialised design activities 92113Gambling and betting activities

Joint committees (3)

200
20000
218

Signals

ProfitableLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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 16 financial years

	2024		2023		2022		2021		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	2,1 M €	-4.8%	2,2 M €	+29.5%	1,7 M €	-7.8%	1,8 M €	+0.6%	1,8 M €	+2.6%	1,8 M €	+3.7%	1,7 M €	+13.5%	1,5 M €	+37.1%	1,1 M €	+21.2%	901,2 k €	+71.9%	524,3 k €	+37.8%	380,5 k €	+46.7%	259,4 k €	+4.5%	248,1 k €	+60.8%	154,3 k €	+54.1%	100,2 k €
EBITDA	723,2 k €	-12.3%	824,9 k €	+60.6%	513,7 k €	-28.0%	713,5 k €	-7.4%	770,6 k €	+1.2%	761,7 k €	+2.7%	741,9 k €	-5.7%	786,7 k €	+53.6%	512,3 k €	+9.8%	466,7 k €	+75.3%	266,2 k €	+38.8%	191,8 k €	+79.6%	106,8 k €	-21.6%	136,2 k €	+47.8%	92,1 k €	-6.6%	98,7 k €
Operating result	576,5 k €	-10.1%	641,3 k €	+92.4%	333,3 k €	-35.8%	519,2 k €	-9.7%	575 k €	+1.1%	568,5 k €	-0.8%	573,3 k €	-10.7%	642 k €	+55.9%	411,8 k €	+13.6%	362,4 k €	+240%	106,5 k €	-15.0%	125,2 k €	+145%	51,2 k €	-38.3%	82,9 k €	+23.9%	66,9 k €	-16.2%	79,8 k €
Net result	334,6 k €	-6.1%	356,3 k €	+53.3%	232,5 k €	-25.4%	311,9 k €	-9.8%	345,8 k €	+30.1%	265,8 k €	-13.9%	308,6 k €	-1.2%	312,4 k €	+26.4%	247,2 k €	+19.3%	207,2 k €	+185%	72,6 k €	-6.3%	77,5 k €	+62.0%	47,8 k €	+28.6%	37,2 k €	-9.1%	40,9 k €	-23.2%	53,3 k €
Balance sheet
Equity	1,1 M €	+6.7%	1 M €	-0.8%	1 M €	-43.4%	1,9 M €	+15.1%	1,6 M €	+11.0%	1,5 M €	+14.4%	1,3 M €	+16.7%	1,1 M €	+57.1%	691,7 k €	+39.9%	494,5 k €	+46.6%	337,3 k €	+27.4%	264,7 k €	+41.4%	187,2 k €	+34.3%	139,4 k €	+36.4%	102,2 k €	+66.8%	61,3 k €
Total assets	3,8 M €	+1.8%	3,7 M €	-2.6%	3,8 M €	+7.6%	3,6 M €	-5.7%	3,8 M €	+5.6%	3,6 M €	+10.7%	3,2 M €	+35.5%	2,4 M €	+32.6%	1,8 M €	-5.5%	1,9 M €	+21.9%	1,6 M €	+139%	655,1 k €	+25.9%	520,5 k €	+3.4%	503,2 k €	+148%	203,2 k €	+83.7%	110,6 k €
Cash	971 k €	+16.4%	834 k €	-1.1%	843,4 k €	-31.0%	1,2 M €	+47.0%	831,5 k €	+8.4%	767,3 k €	+69.1%	453,7 k €	+14.7%	395,6 k €	+101%	196,8 k €	-57.0%	457,7 k €	+41.7%	323 k €	+63.6%	197,4 k €	+53.5%	128,6 k €	+56.3%	82,3 k €	+28.2%	64,2 k €	+120%	29,1 k €
Debts	2,7 M €	-0.1%	2,7 M €	-3.7%	2,8 M €	+62.5%	1,7 M €	-21.1%	2,2 M €	+2.0%	2,1 M €	+8.3%	2 M €	+52.2%	1,3 M €	+16.4%	1,1 M €	-21.4%	1,4 M €	+15.3%	1,2 M €	+215%	389,8 k €	+17.3%	332,3 k €	-8.7%	363,8 k €	+260%	100,9 k €	+105%	49,3 k €
Other
Workforce	22,3 ETP	-1.8%	22,7 ETP	+5.6%	21,5 ETP	+4.4%	20,6 ETP	-13.1%	23,7 ETP	+5.3%	22,5 ETP	+10.8%	20,3 ETP	+17.3%	17,3 ETP	+33.1%	13,0 ETP	+8.3%	12,0 ETP	+118%	5,5 ETP	+37.5%	4,0 ETP	+17.6%	3,4 ETP	+36.0%	2,5 ETP	+78.6%	1,4 ETP		–

Estimate

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 3 ended

Active mandates

DENIS STEVENS

Director

Active

Ended mandates

Denis Stevens

Director · since 27 mars 2007

Ended

Denis STEVENS

Manager · since 27 mars 2007

Ended

Denis Stevens

Mandate

Ended

At this address

Other companies at this address

Company	CBE no.
Bold MA● Active	1008.869.284

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	30/10/2025	30/09/2024	30/08/2023	03/06/2022	17/08/2021	29/10/2020
General meeting	09/10/2025	30/06/2024	30/06/2023	27/05/2022	30/06/2021	08/09/2020
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

17 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	09/10/2025	30/10/2025	French	PDF
Abridged model	31/12/2023	30/06/2024	30/09/2024	French	PDF
Abridged model	31/12/2022	30/06/2023	30/08/2023	French	PDF
Abridged model	31/12/2021	27/05/2022	03/06/2022	French	PDF
Abridged model	31/12/2020	30/06/2021	17/08/2021	French	PDF
Abridged model	31/12/2019	08/09/2020	29/10/2020	French	PDF
Abridged model	31/12/2018	31/05/2019	29/08/2019	French	PDF
Abridged model	31/12/2017	27/04/2018	30/08/2018	French	PDF
Abridged model	31/12/2016	24/05/2017	20/06/2017	French	PDF
Abridged model	31/12/2015	27/05/2016	04/07/2016	French	PDF
Abridged model	31/12/2014	29/05/2015	14/08/2015	French	PDF
Abridged model	31/12/2013	30/05/2014	02/07/2014	French	PDF
Abridged model	31/12/2012	31/05/2013	01/07/2013	French	PDF
Abridged model	31/12/2011	25/05/2012	17/07/2012	French	PDF
Abridged model	31/12/2010	27/05/2011	24/06/2011	French	PDF
Abridged model	31/12/2009	28/05/2010	13/08/2010	French	PDF
Abridged model	31/12/2008	29/05/2009	14/09/2009	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 5 M€

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 · 3 ended

Active mandates

DENIS STEVENS

Director

Active

Ended mandates

Denis Stevens

Director · since 27 mars 2007

Ended

Denis STEVENS

Manager · since 27 mars 2007

Ended

Denis Stevens

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates04/12/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - SIEGE SOCIAL - DIVERS - DEMISSIONS, NOMINATIONS
PDF
Registered office20/10/2011
SIEGE SOCIAL
PDF
Other29/12/2010
OBJET - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS
PDF
Mandates13/05/2009
SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Mandates27/12/2007
DEMISSIONS, NOMINATIONS
PDF
Other11/04/2007
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

2024
Annual accounts 2024334,6 k €↓
2023
Annual accounts 2023356,3 k €↑
2022
Annual accounts 2022232,5 k €↓
2021
Annual accounts 2021311,9 k €↓
2019
Annual accounts 2019345,8 k €↑
2018
Annual accounts 2018265,8 k €↓
2017
Annual accounts 2017308,6 k €↓
2016
Annual accounts 2016312,4 k €↑
2015
Annual accounts 2015247,2 k €↑
2014
Annual accounts 2014207,2 k €↑
2013
Annual accounts 201372,6 k €↓
2012
Annual accounts 201277,5 k €↑
2011
Annual accounts 201147,8 k €↑
2010
Annual accounts 201037,2 k €↓
2009
Annual accounts 200940,9 k €↓
2008
Annual accounts 200853,3 k €
02/04/2007
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

MIYSIS

Overview

What does MIYSIS do?

Trend over 16 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