PROXIMEDIA

Active Public limited companyfounded 1999active for 26 yearsHumaniteitslaan 224, 1190 ForestKBO/BCE: BE 0468.561.072 subsidiary of YCOR SCA#1 company by total assets in Forest, Publishing and media sector

PROXIMEDIA

Financial year 2025

Follow Report Compare

Annual accounts 2025

full format, standalone accounts, filed on 01-06-2026, 60 days before the deadline

€17.2m

▼ 12.3%

€340,485

▼ 70.3%

€4.8m

▼ 14.3%

€4.7m

▼ 13.1%

70.7%

▲ 3.4 percentage points

2.95

▲ 0.36

The company also files consolidated accounts, with the figures of the whole group.

In the rankings #1 company by total assets in Forest, Publishing and media sector #1 company by equity in Forest, Publishing and media sector #2 employer in Belgium, Film, video and music sector

Money flows

of every €100 of turnover, €1.04 remains as profit in 2025

Balance sheet

balance sheet total €26.6m on 31-12-2025

What the company ownsHow it is paid for

in €m

Position in the sector

Compare with sector

70.7%

Higher than 80% of 232 companies in 2025.

2.95

Higher than 78% of 225 companies in 2025.

0.7%

Higher than 41% of 231 companies in 2025.

PROXIMEDIA Middle half of the sector 80% of the sector Full accounts in film, video and music (NACE 59)

Net result: middle half · Equity: top quarter · Balance sheet total: top quarter · Working capital: top quarter · Staff: top quarter

Staff

Men and women40% women

101.7 men and 66.8 women in full-time equivalents in 2025.

€66,658

Men €71,231, women €59,696 per full-time equivalent. Jobs differ, so this is not a pay gap.

-6 people

people who joined people who left

In 2025, 149 people joined and 155 left. Training hours in 2025: 7,645.

Filed annual accounts

as filed with the National Bank, click a year to choose it

Line	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008
Balance sheet: assets
`20/58`	26.6m	27.6m	27.2m	33.2m	34.0m	32.9m	27.5m	29.3m	29.7m	30.1m	36.6m	16.3m	6.5m	5.9m	4.5m	3.5m	3.4m	3.0m
`20`	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`21/28`	9.7m	10.3m	10.6m	11.9m	13.6m	15.3m	16.3m	16.3m	18.5m	23.1m	23.3m	-	-	-	-	1.9m	1.5m	1.5m
`21`	186,306	83,100	161,858	240,692	320,439	94,321	115,192	131,894	172,429	231,343	299,504	59,240	21,092	12,311	-	-	43,469	-
`22/27`	8.4m	9.1m	9.3m	9.4m	9.7m	10.4m	10.1m	10.1m	12.3m	16.8m	21.9m	50,643	78,838	47,716	38,569	-	204	1,027
`23`	8.4m	9.1m	9.3m	9.3m	9.7m	10.4m	10.1m	10.1m	12.2m	16.7m	20.2m	-	-	-	-	-	-	-
`24`	65,951	88,932	91,597	96,040	62,889	45,568	28,536	39,263	62,165	75,793	115,004	50,643	78,838	47,716	38,569	-	204	1,027
`28`	1.1m	1.1m	1.1m	2.3m	3.6m	4.8m	6.1m	6.1m	6.1m	6.1m	1.0m	5.6m	4.2m	3.6m	2.6m	1.9m	1.5m	1.5m
`280/1`	1.0m	1.0m	1.0m	2.3m	3.5m	4.8m	6.0m	6.0m	6.0m	6.0m	1.0m	5.6m	4.2m	3.6m	2.6m	1.9m	1.5m	1.5m
`280`	1.0m	1.0m	1.0m	1.0m	1.0m	1.0m	1.0m	1.0m	1.0m	1.0m	1.0m	5.6m	4.2m	3.6m	2.6m	1.9m	1.5m	1.5m
`281`	-	-	-	1.3m	2.5m	3.8m	5.0m	5.0m	5.0m	5.0m	-	-	-	-	-	-	-	-
`284/8`	27,681	21,442	14,093	17,576	26,059	22,576	14,086	14,086	10,711	14,089	10,266	5,420	5,420	5,420	5,420	5,420	5,420	5,420
`285/8`	27,681	21,442	14,093	17,576	26,059	22,576	14,086	14,086	10,711	14,089	10,266	5,420	5,420	5,420	5,420	5,420	5,420	5,420
`29/58`	16.9m	17.4m	16.6m	21.2m	20.4m	17.5m	11.2m	13.0m	11.2m	7.0m	13.3m	10.6m	2.2m	2.2m	1.9m	1.6m	1.8m	1.4m
`29`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	85,670	-	48,000	-
`291`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	85,670	-	48,000	-
`3`	190,256	112,574	117,624	193,329	136,038	200,176	228,599	228,202	315,386	395,865	325,283	-	-	-	-	-	14,592	-
`30/36`	190,256	112,574	117,624	193,329	136,038	200,176	228,599	228,202	315,386	395,865	325,283	-	-	-	-	-	14,592	-
`34`	190,256	112,574	117,624	193,329	136,038	200,176	228,599	228,202	315,386	395,865	325,283	-	-	-	-	-	14,592	-
`40/41`	3.3m	3.4m	5.0m	4.8m	4.7m	4.8m	4.0m	11.2m	9.5m	5.7m	12.4m	9.3m	1.5m	826,887	1.1m	1.5m	1.6m	1.3m
`40`	3.2m	3.4m	3.7m	3.5m	3.4m	3.5m	3.0m	2.9m	2.9m	2.9m	3.6m	319,805	593,133	237,762	703,322	711,826	416,356	706,915
`41`	135,500	76,246	1.3m	1.3m	1.3m	1.3m	1.1m	8.3m	6.5m	2.7m	8.8m	9.0m	937,884	589,125	347,663	779,626	1.2m	625,638
`50/53`	12.1m	12.5m	9.9m	14.2m	13.7m	11.1m	-	-	-	-	4	1.0m	450,000	10,858	-	-	-	50,000
`50`	-	-	-	-	-	-	-	-	-	-	-	-	-	10,858	-	-	-	-
`51/53`	12.1m	12.5m	9.9m	14.2m	13.7m	11.1m	-	-	-	-	4	1.0m	450,000	-	-	-	-	50,000
`54/58`	526,460	439,458	460,137	881,273	774,050	404,349	6.2m	887,001	944,228	787,655	410,098	203,181	137,142	1.4m	676,014	138,748	112,849	49,328
`490/1`	761,652	896,000	1.1m	1.1m	1.1m	994,933	804,907	671,008	491,267	137,662	171,402	36,799	47,004	24,851	51,496	12,008	24,420	2,378
Balance sheet: equity and liabilities
`10/49`	26.6m	27.6m	27.2m	33.2m	34.0m	32.9m	27.5m	29.3m	29.7m	30.1m	36.6m	16.3m	6.5m	5.9m	4.5m	3.5m	3.4m	3.0m
`10/15`	18.8m	18.6m	17.7m	23.0m	22.8m	21.5m	19.3m	20.8m	17.9m	15.4m	15.8m	5.8m	2.2m	2.1m	2.7m	2.2m	2.2m	2.1m
`10/11`	3.4m	3.4m	3.4m	3.4m	3.4m	3.4m	2.6m	1.1m	1.1m	1.1m	1.1m	-	-	-	-	1.1m	1.1m	1.1m
`10`	2.6m	2.6m	2.6m	2.6m	2.6m	-	-	-	-	-	-	1.1m	1.1m	1.1m	1.1m	-	-	-
`100`	2.6m	2.6m	2.6m	2.6m	2.6m	2.6m	2.6m	1.1m	1.1m	1.1m	1.1m	1.1m	1.1m	1.1m	1.1m	1.1m	1.1m	1.1m
`11`	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244
`1100/10`	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	791,244	-	-	-	-	791,244	791,244	791,244
`12`	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`13`	257,935	257,935	257,935	257,935	257,935	257,935	257,935	107,935	107,935	107,935	107,935	107,935	107,935	118,794	287,935	277,433	243,142	35,505
`130/1`	257,935	257,935	257,935	257,935	257,935	257,935	-	-	-	-	-	-	-	-	-	-	-	-
`130`	257,935	257,935	257,935	257,935	257,935	257,935	257,935	107,935	107,935	107,935	107,935	107,935	107,935	107,935	107,935	97,433	63,142	35,505
`132`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	180,000	180,000	180,000	-
`14`	15.1m	15.0m	14.1m	19.3m	19.1m	17.9m	15.7m	18.9m	15.9m	13.4m	13.8m	3.8m	208,752	83,647	530,292	8,738	83,223	203,464
`16`	1.9m	2.3m	2.4m	2.1m	2.1m	1.9m	1.7m	1.6m	2.0m	2.9m	3.4m	-	-	-	-	-	-	-
`160/5`	1.9m	2.3m	2.4m	2.1m	2.1m	1.9m	1.7m	1.6m	2.0m	2.9m	3.4m	-	-	-	-	-	-	-
`163`	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
`164/5`	1.9m	2.3m	2.4m	2.1m	2.1m	1.9m	1.7m	1.6m	2.0m	2.9m	3.4m	-	-	-	-	-	-	-
`17/49`	5.9m	6.8m	7.1m	8.0m	9.1m	9.5m	6.5m	6.8m	9.8m	11.8m	17.4m	10.5m	4.3m	3.9m	1.9m	1.4m	1.2m	845,144
`17`	-	-	-	-	-	-	-	-	-	-	266,840	-	-	-	-	-	-	-
`170/4`	-	-	-	-	-	-	-	-	-	-	266,840	-	-	-	-	-	-	-
`172`	-	-	-	-	-	-	-	-	-	-	266,840	-	-	-	-	-	-	-
`42/48`	5.7m	6.7m	6.8m	7.8m	8.8m	9.1m	6.2m	6.5m	9.5m	11.6m	16.9m	10.5m	4.3m	3.9m	1.9m	1.4m	1.2m	845,127
`42`	-	-	-	-	-	-	-	-	-	266,840	1.3m	-	-	-	-	-	-	-
`43`	336,568	682,000	-	-	-	-	-	-	3.0m	6.5m	9.8m	1.2m	-	-	-	-	33,650	16,928
`430/8`	336,568	682,000	-	-	-	-	-	-	-	-	1.9m	1.2m	-	-	-	-	33,650	16,928
`439`	-	-	-	-	-	-	-	-	3.0m	6.5m	7.9m	-	-	-	-	-	-	-
`44`	2.0m	1.9m	2.1m	2.1m	2.1m	2.3m	1.9m	2.1m	1.7m	1.6m	2.2m	175,608	196,347	246,685	189,967	324,417	226,817	175,580
`440/4`	2.0m	1.9m	2.1m	2.1m	2.1m	2.3m	1.9m	2.1m	1.7m	1.6m	2.2m	175,608	196,347	246,685	189,967	324,417	226,817	175,580
`45`	1.8m	2.0m	2.8m	3.1m	3.1m	3.2m	3.1m	3.1m	3.6m	2.2m	2.8m	1.2m	1.0m	586,230	854,095	340,122	114,413	147,816
`450/3`	570,692	701,559	885,234	950,719	831,072	683,517	774,418	862,447	1.4m	262,666	498,662	883,368	640,985	483,403	759,006	292,236	55,383	82,524
`454/9`	1.2m	1.3m	1.9m	2.2m	2.3m	2.5m	2.3m	2.2m	2.2m	1.9m	2.3m	309,794	400,847	102,827	95,089	47,886	59,030	65,292
`47/48`	1.5m	2.0m	2.0m	2.5m	3.6m	3.6m	1.2m	1.4m	1.2m	1.1m	827,515	7.9m	3.0m	3.0m	806,837	726,047	784,619	504,803
`492/3`	166,930	91,559	250,933	253,094	340,963	325,701	291,946	322,132	268,536	213,627	219,731	3,950	-	-	143	-	-	17
Income statement
`70/76A`	27.2m	30.1m	35.0m	34.9m	34.9m	35.3m	37.3m	38.5m	38.8m	42.4m	43.4m	-	-	-	-	3.2m	3.0m	2.6m
`70`	17.2m	19.6m	23.3m	24.3m	24.7m	25.7m	27.6m	29.2m	30.0m	31.2m	31.6m	3.4m	3.2m	2.8m	2.5m	2.2m	2.3m	2.0m
`72`	4.6m	5.2m	5.8m	5.7m	5.5m	6.1m	6.1m	5.7m	5.8m	8.4m	9.3m	-	-	-	-	-	-	-
`74`	5.4m	5.3m	5.9m	4.9m	4.7m	-	-	-	-	-	-	3.0m	2.9m	1.5m	1.1m	-	-	-
`76A`	11,525	2,205	26,504	3,878	2,810	7,872	54	5,784	14,482	18,621	12.7m	-	-	-	-	-	616	352,589
`60/66A`	26.9m	29.0m	33.9m	34.3m	33.0m	32.0m	32.9m	34.1m	35.7m	42.6m	45.8m	-	-	-	-	2.6m	2.6m	2.4m
`60`	3.7m	4.5m	5.7m	5.9m	5.7m	5.9m	6.3m	5.8m	5.4m	6.5m	6.3m	2.0m	1.8m	1.4m	960,747	1.1m	1.3m	1.3m
`600/8`	3.8m	4.5m	5.6m	6.0m	5.6m	5.9m	6.3m	5.7m	5.3m	6.5m	6.3m	2.0m	1.8m	1.4m	960,747	1.0m	1.3m	1.3m
`609`	-77,683	5,050	75,706	-57,291	64,138	28,423	-397	87,184	80,479	-70,581	30,515	-	-	-	-	14,592	-14,592	-
`61`	4.6m	4.8m	5.4m	5.6m	5.3m	5.8m	5.4m	5.8m	5.3m	5.0m	6.4m	1.4m	1.2m	1.1m	939,919	861,527	682,839	646,502
`62`	11.2m	12.6m	14.5m	14.9m	14.1m	13.4m	14.1m	14.1m	14.5m	16.4m	16.3m	2.0m	1.9m	924,924	588,423	507,665	566,970	516,060
`630`	4.5m	4.5m	4.6m	4.9m	5.1m	4.9m	5.1m	6.2m	8.3m	10.2m	12.0m	47,788	35,839	23,548	8,571	204	823	989
`631/4`	55,961	187,650	955,518	185,550	536,149	-126,765	-682,037	-55,346	-167,008	743,667	585,151	-	-	13,024	-	-	-	-
`635/8`	-353,802	-122,906	237,622	-5,779	264,773	128,225	132,308	-390,388	-888,116	-547,097	-142,261	-	-	-	-	-	-	-
`640/8`	3.1m	2.5m	2.4m	2.7m	2.0m	2.0m	2.6m	2.7m	3.2m	4.4m	4.3m	169,869	566,216	177,802	139,490	131,262	62,571	19,945
`66A`	10,874	60,250	204,013	39,781	14,714	29,893	19,183	15,352	40,954	25,868	82,196	-	-	-	-	250,000	28,531	-
`9901`	340,485	1.1m	1.0m	617,035	2.0m	3.3m	4.4m	4.4m	3.1m	-262,314	-2.4m	654,525	713,402	720,100	873,897	670,475	415,937	146,757
`75/76B`	290,337	442,138	400,718	85,551	23,307	43,924	64,437	59,881	85,791	90,524	108,948	-	-	-	-	573,164	513,979	29,740
`75`	290,337	442,138	400,718	85,551	23,307	43,924	64,437	59,881	71,309	71,903	108,948	270,227	2.8m	2.1m	1.2m	573,164	513,979	29,740
`750`	-	-	-	-	-	-	309	-	282	7,038	51,566	256,633	2.8m	2.1m	1.2m	551,428	501,788	-
`751`	289,081	439,652	397,479	82,806	21,508	42,464	60,147	56,402	67,754	54,029	46,222	1,088	2,401	3,358	12,421	14,538	7,960	21,361
`752/9`	1,257	2,486	3,238	2,744	1,799	1,460	3,982	3,479	3,273	10,836	11,160	12,506	13,863	11,003	6,637	7,198	4,231	8,379
`76B`	-	-	-	-	-	-	-	-	14,482	18,621	-	-	-	-	-	-	-	-
`65/66B`	206,236	198,670	145,776	189,162	100,656	93,553	87,764	106,992	182,809	222,775	327,241	-	-	-	-	51,494	15,195	18,094
`65`	206,236	198,670	145,776	105,490	100,656	93,553	87,764	106,992	141,855	196,907	327,241	61,116	-191,634	-56,898	330,778	51,494	15,195	18,094
`650`	187,091	176,388	114,214	69,585	65,415	61,642	52,348	68,666	101,235	146,720	270,584	38,672	826	786	6,299	3,107	9,869	17,083
`651`	-	-	0	-	-	-	-	-	-	-	-	-	-213,630	-83,725	297,355	-	-	-
`652/9`	19,145	22,282	31,562	35,905	35,242	31,911	35,416	38,326	40,621	50,187	56,657	-	-	-	-	48,387	5,326	1,011
`66B`	-	-	-	83,672	-	-	-	-	40,954	25,868	-	-	-	-	-	-	-	-
`9903`	424,586	1.4m	1.3m	513,424	1.9m	3.2m	4.4m	4.3m	3.0m	-394,565	10.0m	4.0m	3.6m	2.8m	1.8m	942,145	886,806	510,992
`67/77`	245,572	504,184	534,648	321,302	640,629	986,745	1.4m	1.3m	476,005	10,005	54,175	336,449	442,233	402,188	434,369	256,318	154,058	66,712
`670/3`	245,572	504,184	536,310	321,302	640,629	986,745	1.4m	1.5m	476,005	10,005	56,951	336,449	442,233	402,188	434,371	259,425	154,075	66,712
`77`	-	-	1,662	-	-	-	-	187,256	0	-	2,775	-	-	-	2	3,107	17	-
`9904`	179,014	885,182	747,975	192,122	1.2m	2.2m	3.0m	3.0m	2.5m	-404,570	9.9m	3.6m	3.1m	2.4m	1.3m	685,827	732,748	444,280
`689`	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	180,000	-
`9905`	179,014	885,182	747,975	192,122	1.2m	2.2m	3.0m	3.0m	2.5m	-404,570	9.9m	3.6m	3.1m	2.4m	1.3m	685,827	552,748	444,280
Appropriation of the result
`9906`	15.1m	15.0m	20.1m	19.3m	19.1m	17.9m	21.8m	18.9m	15.9m	13.4m	13.8m	3.8m	3.2m	2.9m	1.3m	769,050	756,212	669,357
`14P`	15.0m	14.1m	19.3m	19.1m	17.9m	-	-	-	-	-	-	208,752	83,647	530,292	8,738	-	-	-
`791/2`	-	-	0	-	-	-	-	-	-	-	-	-	10,858	169,142	-	-	-	-
`792`	-	-	0	-	-	-	-	-	-	-	-	-	10,858	169,142	-	-	-	-
`691/2`	-	-	-	-	-	-	150,000	-	-	-	-	-	-	-	10,502	34,292	27,638	22,214
`6920`	-	-	-	-	-	-	150,000	-	-	-	-	-	-	-	10,502	34,292	27,638	22,214
`694/7`	-	-	6.0m	-	-	-	6.0m	-	-	-	-	-	-	-	-	726,020	645,351	443,679
`694`	-	-	6.0m	-	-	-	6.0m	-	-	-	-	-	3.0m	3.0m	806,689	726,020	645,351	443,679
Social balance sheet
`9087`	168.5	187.1	211	230	221.9	237.9	235.6	230.9	240.7	288.1	294	34.3	30.5	13.4	8.8	7	7.9	7.3
Men (FTE)`1003`	101.7	115.3	135.6	153.8	143.3	148.9	142	137.9	142.3	169.1	165.5	-	-	-	-	-	-	-
Women (FTE)`1003`	66.8	71.8	75.1	76.2	78.6	89	93.6	93	98.4	119	128.5	-	-	-	-	-	-	-
Agency workers`1501`	-	-	1	2	2	0.2	-	-	0.1	-	0.3	-	-	-	-	-	-	-
Hours worked`1013`	242,531	278,479	329,759	363,519	341,555	322,454	362,316	370,442	380,150	454,784	460,104	-	-	-	-	12,071	13,620	13,048
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

The accounts for 8 older financial years (2000-2007) were filed as documents without figures as data, scans for example.

The notes to these accounts have 61 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).

Source: Annual accounts 2025 (PDF), filed on 01-06-2026.

Download as CSV

Filings

each dot is a set of accounts, on the day it reached the National Bank

Financial year	Type	Filed	Reference	Document
31-12-2025	full format	01-06-2026	2026-00140596	PDF
31-12-2024	full format	18-06-2025	2025-00177974	PDF
31-12-2023	consolidated	11-06-2024	2024-00131260	PDF
31-12-2023	full format	07-06-2024	2024-00124902	PDF
31-12-2022	consolidated	05-02-2024	2024-00027619	PDF
31-12-2022	full format	27-06-2023	2023-00168488	PDF
31-12-2021	consolidated	09-09-2022	2022-20429189	PDF
31-12-2021	full format	23-06-2022	2022-20140919	PDF
31-12-2020	consolidated	26-07-2021	2021-41800390	PDF
31-12-2020	full format	28-06-2021	2021-25700118	PDF
31-12-2019	consolidated	30-11-2020	2020-74100538	PDF
31-12-2019	full format	09-06-2020	2020-16000021	PDF
31-12-2018	full format	18-06-2019	2019-20000389	PDF
31-12-2017	full format	19-06-2018	2018-21700225	PDF
31-12-2016	full format	10-07-2017	2017-30400123	PDF
31-12-2015	full format	07-06-2016	2016-16200088	PDF
31-12-2014	full format	23-07-2015	2015-33900030	PDF
31-12-2013	consolidated	30-06-2014	2014-24400475	PDF
31-12-2013	full format	30-06-2014	2014-24400469	PDF
31-12-2012	consolidated	11-06-2013	2013-16900181	PDF
31-12-2012	full format	06-06-2013	2013-16100238	PDF
31-12-2011	consolidated	14-06-2012	2012-17400209	PDF
31-12-2011	full format	13-06-2012	2012-17400049	PDF
31-12-2010	consolidated	09-06-2011	2011-15800228	PDF
31-12-2010	full format	07-06-2011	2011-15300172	PDF
31-12-2009	consolidated	16-06-2010	2010-18100021	PDF
31-12-2009	full format	14-06-2010	2010-17000346	PDF
31-12-2008	consolidated	11-06-2009	2009-21500361	PDF
31-12-2008	full format	04-06-2009	2009-18700392	PDF
31-12-2007	consolidated	25-06-2008	2008-29100092	PDF
31-12-2007	full format	25-06-2008	2008-29100050	PDF
31-12-2006	full format	14-06-2007	2007-22200265	PDF
31-12-2006	consolidated	13-06-2007	2007-22200228	PDF
31-12-2005	consolidated	07-06-2006	2006-19700177	PDF
31-12-2005	full format	30-05-2006	2006-19005211	PDF
31-12-2004	consolidated	25-07-2005	2005-53500144	PDF
30-06-2004	full format	24-01-2005	2005-02503261	PDF
30-06-2003	full format	27-01-2004	2004-02700487	PDF
30-06-2002	full format	28-01-2003	2003-02800001	PDF
30-06-2001	full format	27-12-2001	2001-77800143	PDF
30-06-2000	full format	16-01-2001	2001-01501985	PDF

Subsidies and aid

Flemish government 2022, 1 entry, €1,661 awarded, €1,661 paid

Vlaams opleidingsverlof (VOV)

€1,661

Key figures and ratios

per financial year, computed from the annual accounts

2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009	2008
4.8m	5.6m	5.6m	5.5m	7.0m	8.2m	9.5m	10.6m	11.4m	10.0m	9.6m	702,313	749,241	743,648	882,468	670,679	416,760	147,746
4.7m	5.4m	5.3m	5.1m	6.3m	7.2m	8.0m	9.2m	10.8m	9.8m	22.0m	3.7m	3.2m	2.4m	1.3m	686,031	733,571	445,269
4.9m	5.3m	5.8m	5.8m	5.9m	6.2m	6.2m	5.7m	5.9m	9.1m	60.7m	1.9m	735,864	1.0m	798,224	402,666	285,817	859,922
87,002	-20,678	-421,136	107,223	369,701	-5.8m	5.3m	-57,228	156,573	377,557	206,917	66,039	-1.2m	707,068	537,266	25,899	63,521	-
11.1m	10.7m	9.8m	13.4m	11.6m	8.4m	5.1m	6.5m	1.7m	-4.6m	-3.6m	119,372	-2.1m	-1.6m	13,266	251,622	650,808	589,132
2.0%	5.9%	4.4%	2.5%	8.0%	12.7%	16.0%	15.0%	10.2%	-0.8%	-7.7%	19.4%	22.0%	25.4%	35.6%	30.1%	18.5%	7.3%
70.7%	67.3%	65.2%	69.3%	67.0%	65.5%	70.1%	71.2%	60.2%	51.1%	43.1%	35.8%	33.9%	35.0%	59.2%	60.8%	65.5%	71.4%
2.95	2.59	2.43	2.72	2.33	1.92	1.82	2.00	1.17	0.60	0.79	1.01	0.51	0.58	1.01	1.18	1.56	1.70
2.91	2.57	2.41	2.70	2.31	1.90	1.78	1.97	1.14	0.57	0.77	1.01	0.51	0.58	1.01	1.18	1.55	1.70
0.31	0.37	0.40	0.35	0.40	0.44	0.34	0.33	0.55	0.77	1.10	1.80	1.95	1.86	0.69	0.64	0.53	0.40
1.0%	4.8%	4.2%	0.8%	5.5%	10.3%	15.3%	14.3%	14.0%	-2.6%	63.1%	62.4%	143.5%	116.2%	49.8%	31.8%	33.4%	21.1%
0.7%	3.2%	2.8%	0.6%	3.7%	6.8%	10.7%	10.2%	8.4%	-1.3%	27.2%	22.3%	48.7%	40.6%	29.5%	19.3%	21.8%	15.0%
25.78	31.90	49.28	79.72	over 100	over 100	over 100	over 100	over 100	68.07	35.49	18.16	over 100	over 100	over 100	over 100	42.23	8.65
68 days	63 days	58 days	53 days	50 days	50 days	39 days	37 days	36 days	34 days	42 days	35 days	67 days	31 days	105 days	117 days	67 days	129 days
89 days	76 days	70 days	67 days	68 days	71 days	61 days	65 days	59 days	50 days	63 days	19 days	24 days	36 days	36 days	62 days	42 days	34 days

A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.

Revenue breakdown

as filed

By activity 2025

Prestations de Services €17,102,23499.7%
Vente de Matériel €59,7610.3%

Total €17,161,995

Source: 2025 accounts, page 26, filing 2026-00140596

By geographic market 2020

Belgique €25,264,58298.3%
Pays-Bas €215,3880.8%
France €138,5000.5%
Luxembourg €50,1490.2%
Espagne €31,9420.1%

Total €25,700,561

Source: 2020 accounts, page 24, filing 2021-25700118

All years (2007 to 2025)

By activity

By activity	2007	2008	2009	2010	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025
Prestations de Services	€515,276	€587,608	€822,397	€1,109,818	€1,199,663	€31,031,013	€30,950,755	€29,822,102	€29,047,309	€27,482,807	€25,641,218	€24,611,954	€24,248,189	€23,159,759	€19,487,238	€17,102,234
Vente de Matériel	-	-	-	-	€2,172,424	€521,157	€286,734	€132,356	€154,153	€107,804	€59,343	€71,195	€68,214	€149,267	€86,983	€59,761
Ventes de Matériel	€1,799,761	€1,417,417	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total	€2,315,037	€2,005,025	€822,397	€1,109,818	€3,372,087	€31,552,170	€31,237,488	€29,954,458	€29,201,462	€27,590,611	€25,700,561	€24,683,149	€24,316,403	€23,309,026	€19,574,221	€17,161,995

By geographic market

By geographic market	2007	2008	2009	2010	2014	2015	2016	2017	2018	2019	2020
Belgique	€1,682,495	€1,470,386	€1,966,375	€2,063,787	€3,328,071	€31,113,362	€30,582,545	€29,615,594	€28,800,483	€27,365,349	€25,264,582
Pays-Bas	€624,377	€479,355	€217,279	€134,454	€42,816	€240,876	€424,580	€169,671	€247,474	€116,675	€215,388
France	€8,165	€55,285	€70,170	€17,905	€1,200	€104,748	€99,021	€31,773	€29,814	€26,466	€138,500
Luxembourg	-	-	-	-	€0	€51,718	€125,644	€136,527	€122,241	€82,121	€50,149
Espagne	-	-	-	-	-	-	-	-	-	-	€31,942
Allemagne	-	-	-	-	€0	€41,466	€5,698	€892	€1,450	€0	-
Etats-Unis	-	-	-	€11,470	-	-	-	-	-	-	-
Total	€2,315,037	€2,005,026	€2,253,824	€2,227,616	€3,372,087	€31,552,170	€31,237,488	€29,954,458	€29,201,462	€27,590,611	€25,700,561

Social balance sheet

Item	31-12-2025	31-12-2024	31-12-2023	31-12-2022	31-12-2021
Employees at the balance-sheet date	167	173	207	233	216
full-time	146	154	184	219	201
part-time	21	19	23	14	15
in full-time equivalents	163	169.4	202.1	230.5	213
	168.5	187.1	210.7	230	221.9
On a permanent contract	167	173	205	231	216
Joined	149	159	139	256	163
Left	155	193	165	239	180
Agency workers, average number	-	-	1	2	2
Training hours	7,645	6,779	1,348	2,112	1,466

Source: social balance sheet in the 2021 to 2025 annual accounts

Securities and guarantees

on own assets and for others

Item	2025	2024	2023	2022	2021
	-	-	€2.7m	€2.3m	€2.2m

Source: notes to the 2021 to 2025 annual accounts (statement of debts and off-balance-sheet rights and commitments)

Investments

fixed assets acquired

Item	2025	2024	2023	2022	2021
Tangible fixed assets	€4.8m	€5.3m	€5.8m	€5.8m	€5.6m
Intangible fixed assets	€179,781	-	-	-	€296,287
Financial fixed assets	-	€0	-	-	-
	€4.5m	€4.5m	€4.6m	€4.9m	€5.1m

Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)

Auditor

fees

Item	2025	2024	2023	2022	2021
Fee for the audit	€33,664	€33,571	€39,571	€35,252	€29,252
Work by persons linked to the auditor	-	-	€94,500	-	-

Source: notes to the 2021 to 2025 annual accounts (relations with the auditor)

Group figures

consolidated accounts

PROXIMEDIA heads a group. The consolidated accounts add up the company and its subsidiaries.

Item	2023
	€35.2m
	€1.6m
	€583,000
	€18.0m
	€34.4m

Source: 2023 consolidated accounts

Insights on PROXIMEDIA

The operating result for 2025 is 70% lower than in 2024 and the lowest since 2016.

Debt's share of the balance-sheet total falls from 24.6% to 22.2%. Equity is higher and debt is lower.

Next steps

Work out how much credit to give this customer and on what payment terms.Credit check Compare this company with its sector.Sector benchmark See what changed in the latest annual accounts.What changed

Annual accounts 2025

Money flows

Balance sheet

Change in equityin €m

Change in cashin €m

Position in the sector

Solvency70.7%

Current ratio2.95

Return on assets0.7%

Staff

Men and women40% women

Staff cost per FTE€66,658

Joined and left-6 people

Filed annual accounts

Filings

Subsidies and aid

Flemish government 2022, 1 entry, €1,661 awarded, €1,661 paid

Key figures and ratios

Revenue breakdown

By activity 2025

By geographic market 2020

By activity

By geographic market

Social balance sheet

Securities and guarantees

Investments

Auditor

Group figures

Insights on PROXIMEDIA

Next steps

in €m

in €m

70.7%

2.95

0.7%

€66,658

-6 people