ACTIVE

FREMANTLEMEDIA BELGIUM

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result859,5 k €-15,2 %over 1 year

Revenue13,8 M €+18,6 %over 1 year

Equity3,1 M €+37,6 %over 1 year

Workforce15,6 ETP+11,4 %over 1 year

Identity

Source · BCE/KBO

FREMANTLEMEDIA BELGIUM is a Public limited company incorporated in 1990. Its main activity is: Motion picture, video and television programme production activities. Its registered office is in Vilvoorde. It employs on average 15,6 ETP workers (FTE).

Legal situation: Normal situation
BCE/KBO no. / VAT: BE 0441.647.730
Incorporation: 03/08/1990
Legal form: Public limited company
Registered office: Correctiedreef 5-7
1800 Vilvoorde · FlandreSee on map
Contributed capital: 62 000,00 €
Latest accounts: 31/12/2025
Average workforce: 15,6 ETP

Activities (NACE)

59114Motion picture, video and television programme production activities· main 59114Motion picture, video and television programme production activities 92202Gambling and betting activities 61100Wired telecommunications activities 61200Wireless telecommunications activities 64200Activities of holding companies

Joint committees (2)

227
30301

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

Financials

Source · NBB, 20 filings

Trend over 16 financial years

	2025		2024		2023		2022		2021
Income statement
Revenue	13,8 M €	+18.6%	11,6 M €	-27.2%	16 M €	+67.6%	9,5 M €	+24.3%	7,7 M €
EBITDA	1,2 M €	-3.7%	1,2 M €	+3.2%	1,2 M €	+60.4%	739,3 k €	+24.4%	594,5 k €
Operating result	1,1 M €	-16.4%	1,3 M €	+50.0%	877,8 k €	+56.9%	559,4 k €	+42.3%	393,2 k €
Net result	859,5 k €	-15.2%	1 M €	+44.0%	703,9 k €	+127%	309,9 k €	+34.7%	230,1 k €
Balance sheet
Equity	3,1 M €	+37.6%	2,3 M €	+79.5%	1,3 M €	-50.4%	2,6 M €	+13.7%	2,3 M €
Total assets	6,5 M €	-17.4%	7,9 M €	+11.2%	7,1 M €	-37.6%	11,4 M €	+43.4%	8 M €
Cash	6,7 k €	+12.3%	6 k €	-10.6%	6,7 k €	-25.5%	8,9 k €	+29.8%	6,9 k €
Debts	3,4 M €	-39.7%	5,6 M €	+0.6%	5,6 M €	-36.5%	8,8 M €	+55.9%	5,6 M €
Other
Workforce	15,6 ETP	+11.4%	14,0 ETP	-13.6%	16,2 ETP	-10.5%	18,1 ETP	-18.8%	22,3 ETP

Valuation

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

4 active · 21 ended

Active mandates

Maria SMORENBURG

Director · since 01 janvier 2024 · until 31 décembre 2029

Active

Georgette SCHLICK

Director · since 31 janvier 2017 · until 07 juin 2027

Active

Andrew BOTT

Director · since 05 mai 2016 · until 06 juillet 2027

Active

The Picture & Art Project

Director · since 30 juin 2015 · until 06 juillet 2027 · 0831.391.849

Represented by Dave HEUTEN

Active

Ended mandates

Claud VAN GESSEL

Director · since 31 janvier 2017 · until 06 juin 2022

Ended

Claud VAN GESSEL

Director · since 31 janvier 2017 · until 07 juin 2027

Ended

Georgette SCHLICK

Director · since 31 janvier 2017 · until 06 juin 2022

Ended

Andrew BOTT

Director · since 05 mai 2016 · until 07 juin 2021

Ended

Full financial information

Source · NBB

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	02/06/2026	26/09/2025	06/12/2024	06/09/2023	05/12/2022	30/12/2021
General meeting	01/06/2026	25/09/2025	25/11/2024	30/08/2023	30/11/2022	19/11/2021
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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 20 filings

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	01/06/2026	02/06/2026	Dutch	PDF
Full model	31/12/2024	25/09/2025	26/09/2025	Dutch	PDF
Full model	31/12/2023	25/11/2024	06/12/2024	Dutch	PDF
Full model	31/12/2022	30/08/2023	06/09/2023	Dutch	PDF
Full model	31/12/2021	30/11/2022	05/12/2022	Dutch	PDF
Full model	31/12/2020	19/11/2021	30/12/2021	Dutch	PDF
Full model	31/12/2019	13/11/2020	22/12/2020	Dutch	PDF
Full model	31/12/2018	17/06/2019	30/12/2019	Dutch	PDF
Full model	31/12/2017	04/06/2018	17/08/2018	Dutch	PDF
Full model	31/12/2016	30/06/2017	05/07/2017	Dutch	PDF
Full model	31/12/2015	07/06/2016	07/06/2016	Dutch	PDF
Full model	31/12/2014	01/08/2015	07/08/2015	Dutch	PDF
Full model	31/12/2013	23/06/2014	02/07/2014	Dutch	PDF
Full model	31/12/2012	03/06/2013	17/06/2013	Dutch	PDF
Full model	31/12/2011	21/06/2012	21/06/2012	Dutch	PDF
Full model	31/12/2010	27/06/2011	11/07/2011	Dutch	PDF
Full model	31/12/2009	25/02/2011	28/02/2011	Dutch	PDF
Full model	31/12/2008	02/06/2009	12/06/2009	Dutch	PDF
Full model	31/12/2007	20/06/2008	24/06/2008	Dutch	PDF
Full model	31/12/2006	25/06/2007	26/06/2007	French	PDF

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 5 M€ and 10 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.

Board of directors

Source · NBB, accounts to 31/12/2025

4 active · 21 ended

Active mandates

Maria SMORENBURG

Director · since 01 janvier 2024 · until 31 décembre 2029

Active

Georgette SCHLICK

Director · since 31 janvier 2017 · until 07 juin 2027

Active

Andrew BOTT

Director · since 05 mai 2016 · until 06 juillet 2027

Active

The Picture & Art Project

Director · since 30 juin 2015 · until 06 juillet 2027 · 0831.391.849

Represented by Dave HEUTEN

Active

Ended mandates

Claud VAN GESSEL

Director · since 31 janvier 2017 · until 06 juin 2022

Ended

Claud VAN GESSEL

Director · since 31 janvier 2017 · until 07 juin 2027

Ended

Georgette SCHLICK

Director · since 31 janvier 2017 · until 06 juin 2022

Ended

Andrew BOTT

Director · since 05 mai 2016 · until 07 juin 2021

Ended

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

Mandates04/03/2024
ONTSLAGEN - BENOEMINGEN
PDF
Mandates09/02/2023
ONTSLAGEN - BENOEMINGEN
PDF
Mandates06/01/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates02/12/2021
ONTSLAGEN - BENOEMINGEN
PDF
Other17/09/2018
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Registered office03/04/2018
MAATSCHAPPELIJKE ZETEL
PDF
Mandates21/02/2018
ONTSLAGEN - BENOEMINGEN
PDF
Mandates31/07/2017
ONTSLAGEN - BENOEMINGEN
PDF

Similar companies

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

See the Business plan

Timeline

2025
Annual accounts 2025859,5 k €↓
2024
Annual accounts 20241 M €↑
2023
Annual accounts 2023703,9 k €↑
2022
Annual accounts 2022309,9 k €↑
2021
Annual accounts 2021230,1 k €↑
2017
Annual accounts 2017100 k €↓
2016
Annual accounts 2016544,1 k €↑
2015
Annual accounts 2015-367,2 k €↓
2014
Annual accounts 201472,8 k €↓
2013
Annual accounts 2013555,2 k €↓
2012
Annual accounts 2012593,4 k €↓
2011
Annual accounts 2011630,3 k €↑
2010
Annual accounts 2010383,9 k €↓
2008
Annual accounts 2008687,2 k €↓
2007
Annual accounts 2007728,5 k €↑
2006
Annual accounts 2006619 k €
03/08/1990
IncorporationPublic limited company

FREMANTLEMEDIA BELGIUM

Overview

Identity

Financials

Valuation

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

Belgian Official Gazette publications

Similar companies

Similar companies

Timeline

Timeline