THEMIGREG
0896.400.259 · rovalta.com · 22/09/2026
ACTIVE
THEMIGREG
Financial year 2025 · closed on 31/12/2025
Net result
-5 k €
-136.9% YoY
Revenue
69,2 k €
+16.3% YoY
Equity
40,3 k €
-5.0% YoY
Overview
What does THEMIGREG do?
THEMIGREG is a Private limited company incorporated in 2008. Its main activity is: Sports and recreation education. Its registered office is in Namur.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0896.400.259
Incorporation
12/03/2008
Legal form
Private limited company
Registered office
Rue de la Prem.Armée Americ.(WP) 12
5100 Namur · WallonieSee on map
5100 Namur · WallonieSee on map
Contributed capital
6 200,00 €
Latest accounts
31/12/2025
Activities (NACE)
Signals
Solid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 17 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||
| Revenue | 69,2 k € | +16.3% | 59,5 k € | -2.4% | 60,9 k € | +34.0% | 45,5 k € | +25.1% | 36,4 k € | +4.3% | 34,9 k € | -0.8% | 35,1 k € | +0.1% | 35,1 k € | +2.0% | 34,4 k € | -2.1% | 35,1 k € | -0.8% | 35,4 k € | -4.1% | 36,9 k € | +0.4% | 36,7 k € | -0.2% | 36,8 k € | +7.6% | 34,2 k € | -5.6% | 36,3 k € | -24.4% | 48 k € |
| EBITDA | 2,9 k € | -81.2% | 15,6 k € | +3.2% | 15,1 k € | +825% | 1,6 k € | -72.1% | 5,9 k € | +1395% | 392 € | +187% | -450 € | -1100% | 45 € | -89.8% | 440 € | -61.9% | 1,2 k € | +221% | 360 € | +109% | 172 € | +118% | -961 € | -49.5% | -643 € | +67.9% | -2 k € | -212% | 1,8 k € | -86.9% | 13,6 k € |
| Operating result | -3,9 k € | -133% | 11,8 k € | +6.1% | 11,1 k € | +557% | -2,4 k € | -216% | 2,1 k € | +1963% | -112 € | +89.5% | -1,1 k € | -440% | -197 € | -1137% | 19 € | +101% | -2 k € | +33.3% | -3 k € | +0.3% | -3 k € | +29.2% | -4,2 k € | -7.3% | -3,9 k € | +46.0% | -7,3 k € | -199% | -2,4 k € | -128% | 8,7 k € |
| Net result | -5 k € | -137% | 13,5 k € | +11.0% | 12,2 k € | +558% | -2,7 k € | -241% | 1,9 k € | +906% | -234 € | +80.9% | -1,2 k € | -291% | -313 € | -702% | 52 € | +103% | -2 k € | +34.8% | -3,1 k € | -1.6% | -3 k € | +28.1% | -4,2 k € | +17.8% | -5,1 k € | +30.0% | -7,4 k € | -184% | -2,6 k € | -139% | 6,6 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||
| Equity | 40,3 k € | -5.0% | 42,4 k € | +63.1% | 26 k € | +138% | 10,9 k € | -9.3% | 12,1 k € | +1181% | 942 € | -19.8% | 1,2 k € | -51.0% | 2,4 k € | -11.5% | 2,7 k € | +2.0% | 2,7 k € | +48.3% | 1,8 k € | -10.5% | 2 k € | -7.4% | 2,2 k € | -38.4% | 3,5 k € | -39.2% | 5,8 k € | -43.6% | 10,3 k € | -20.2% | 12,8 k € |
| Total assets | 53,5 k € | +22.8% | 43,6 k € | +45.6% | 29,9 k € | +139% | 12,5 k € | -16.6% | 15 k € | +426% | 2,9 k € | +3.6% | 2,8 k € | -32.5% | 4,1 k € | -11.3% | 4,6 k € | +4.5% | 4,4 k € | +23.3% | 3,6 k € | -5.8% | 3,8 k € | +13.6% | 3,3 k € | -32.6% | 5 k € | -33.0% | 7,4 k € | -50.5% | 15 k € | -2.5% | 15,3 k € |
| Cash | 1,7 k € | -33.7% | 2,6 k € | -35.1% | 4,1 k € | +84.5% | 2,2 k € | -79.4% | 10,6 k € | +521% | 1,7 k € | +6.6% | 1,6 k € | +80300% | 2 € | -99.9% | 1,6 k € | -49.9% | 3,1 k € | – | 3,4 k € | +125% | 1,5 k € | -63.4% | 4,1 k € | +114% | 1,9 k € | -81.4% | 10,4 k € | +240% | 3,1 k € | ||
| Debts | 13,2 k € | +1018% | 1,2 k € | -70.0% | 3,9 k € | +148% | 1,6 k € | -46.2% | 3 k € | +54.6% | 1,9 k € | +20.9% | 1,6 k € | -6.3% | 1,7 k € | -11.0% | 1,9 k € | +8.4% | 1,8 k € | -1.8% | 1,8 k € | -0.6% | 1,8 k € | +52.2% | 1,2 k € | -18.5% | 1,4 k € | -11.0% | 1,6 k € | -54.4% | 3,6 k € | +70.7% | 2,1 k € |
Estimate
Indicative valuation
As an indication, this company is worth
between 0 € and 100 k€
See the valuationFinancials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Micro 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 | 27/08/2026 | 26/08/2025 | 28/08/2024 | 31/07/2023 | 26/08/2022 | 30/07/2021 |
| General meeting | 27/06/2026 | 28/06/2025 | 29/06/2024 | 24/06/2023 | 25/06/2022 | 26/06/2021 |
| 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
18 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 27/06/2026 | 27/08/2026 | French | |
| Abridged model | 31/12/2024 | 28/06/2025 | 26/08/2025 | French | |
| Abridged model | 31/12/2023 | 29/06/2024 | 28/08/2024 | French | |
| Abridged model | 31/12/2022 | 24/06/2023 | 31/07/2023 | French | |
| Abridged model | 31/12/2021 | 25/06/2022 | 26/08/2022 | French | |
| Micro model | 31/12/2020 | 26/06/2021 | 30/07/2021 | French | |
| Micro model | 31/12/2019 | 27/06/2020 | 20/07/2020 | French | |
| Abridged model | 31/12/2018 | 29/06/2019 | 12/08/2019 | French | |
| Abridged model | 31/12/2017 | 30/06/2018 | 23/07/2018 | French | |
| Abridged model | 31/12/2016 | 24/06/2017 | 21/08/2017 | French | |
| Abridged model | 31/12/2015 | 25/06/2016 | 28/07/2016 | French | |
| Abridged model | 31/12/2014 | 27/06/2015 | 30/07/2015 | French | |
| Abridged model | 31/12/2013 | 28/06/2014 | 04/08/2014 | French | |
| Abridged model | 31/12/2012 | 29/06/2013 | 20/08/2013 | French | |
| Abridged model | 31/12/2011 | 30/06/2012 | 30/08/2012 | French | |
| Abridged model | 31/12/2010 | 25/06/2011 | 30/08/2011 | French | |
| Abridged model | 31/12/2009 | 26/06/2010 | 21/08/2010 | French | |
| Abridged model | 31/12/2008 | 27/06/2009 | 10/08/2009 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 0 € and 100 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
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
Source: Belgian Official Gazette
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 2025-5 k €↓
- 2024Annual accounts 202413,5 k €↑
- 2023Annual accounts 202312,2 k €↑
- 2022Annual accounts 2022-2,7 k €↓
- 2021Annual accounts 20211,9 k €↑
- 2019Annual accounts 2019-234 €↑
- 2018Annual accounts 2018-1,2 k €↓
- 2017Annual accounts 2017-313 €↓
- 2016Annual accounts 201652 €↑
- 2015Annual accounts 2015-2 k €↑
- 2014Annual accounts 2014-3,1 k €↓
- 2013Annual accounts 2013-3 k €↑
- 2012Annual accounts 2012-4,2 k €↑
- 2011Annual accounts 2011-5,1 k €↑
- 2010Annual accounts 2010-7,4 k €↓
- 2009Annual accounts 2009-2,6 k €↓
- 2008Annual accounts 20086,6 k €
- 12/03/2008IncorporationPrivate limited company