ACTIVE

XINIX

Export PDF
Financial year 2018 · closed on 30/06/2018
Net result
296,9 k €
+241.9% YoY
Gross margin
520,7 k €
+163.5% YoY
Equity
1,1 M €
+35.2% YoY

What does XINIX do?

XINIX is a Limited partnership incorporated in 1990. Its main activity is: Motion picture, video and television programme production activities. Its registered office is in Antwerpen.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0441.745.720
Incorporation
02/10/1990
Legal form
Limited partnership
Registered office
Prins Albertlei 7
2600 Antwerpen · FlandreSee on map
Latest accounts
30/06/2018
Activities (NACE)
59114Motion picture, video and television programme production activities· main59114Motion picture, video and television programme production activities92202Gambling and betting activities
Joint committees (1)
  • 30301
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 11 financial years

20182017201620152013201220112010200920082007
Income statement
Gross margin520,7 k €197,6 k €318,9 k €831,9 k €366,1 k €-52,5 k €-51,4 k €1,3 k €-194,4 k €68,4 k €26,8 k €
EBITDA518,1 k €194,7 k €317,5 k €827,9 k €365,8 k €-52,9 k €-51,9 k €258 €-199,9 k €46,6 k €19,5 k €
Operating result456,4 k €153,1 k €216 k €805,3 k €357,3 k €-60,7 k €-61,7 k €-6,9 k €-209,3 k €16,8 k €-33,5 k €
Net result296,9 k €86,8 k €119,3 k €468,1 k €267,7 k €-61,7 k €-68,9 k €-7,4 k €34,9 k €13,4 k €-40,4 k €
Balance sheet
Equity1,1 M €843,4 k €756,5 k €637,2 k €169,1 k €-98,6 k €-36,9 k €32 k €39,4 k €4,5 k €-8,9 k €
Total assets1,2 M €925,1 k €850,7 k €1,3 M €280,6 k €64,2 k €64 k €92,8 k €289,3 k €241,5 k €304,5 k €
Cash270,6 k €26,1 k €742,4 €1 M €263,9 k €9,6 k €9,3 k €6,1 k €107,6 k €6,5 k €–
Debts32,2 k €81,8 k €94,1 k €650,5 k €111,5 k €162,8 k €100,9 k €60,9 k €167,3 k €218,4 k €302,9 k €
Other
Workforce–––––––––0,5 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 30/06/2018 · 2 active · 10 ended

Active mandates

ANNANNAS

Director · since 01 janvier 2018 · until 31 décembre 2024 · 0657.854.592

Represented by LUK ALLOO

Active
Sandy Blanckaert

Director · since 01 janvier 2012 · until 31 décembre 2024

Active

Ended mandates

Blaffetuur!

Managing director · since 01 janvier 2012 · until 29 décembre 2017 · 0466.444.393

Represented by Luc Alloo

Ended
Blaffetuur! BVBA

Managing director · since 01 janvier 2012 · until 01 janvier 2018 · 0466.444.393

Represented by Luc Alloo

Ended
Sandy Blanckaert

Director · since 01 janvier 2012 · until 29 décembre 2017

Ended
Sandy Blanckaert

Director · since 01 janvier 2012 · until 01 janvier 2018

Ended
At this address

Other companies at this address

CompanyCBE no.
CreYo● Active
0544.662.126
Hope● Active
0788.698.585
PRIVATE STICHTING HOPE● Active
0745.966.127
Vereniging van Mede-eigenaars van het gebouw Prins Albertlei 7 te Berchem● Active
0850.352.577
Annual accounts

Full financial information

201820172016201520132012
Type of accountAbridged modelAbridged modelAbridged modelAbridged modelAbridged modelAbridged model
Start of the financial year01/07/201701/07/201601/07/201501/10/201301/10/201201/10/2011
Closing of the financial year30/06/201830/06/201730/06/201630/06/201530/09/201330/09/2012
Length of the financial year12 months12 months12 months21 months12 months12 months
Filing date29/01/201930/01/201831/01/201715/01/201629/04/201429/04/2013
General meeting28/12/201829/12/201730/12/201626/12/201515/03/201415/03/2013
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

12 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Abridged model30/06/201828/12/201829/01/2019DutchPDF
Abridged model30/06/201729/12/201730/01/2018DutchPDF
Abridged model30/06/201630/12/201631/01/2017DutchPDF
Abridged model30/06/201526/12/201515/01/2016DutchPDF
Abridged model30/09/201315/03/201429/04/2014DutchPDF
Abridged model30/09/201215/03/201329/04/2013DutchPDF
Abridged model30/09/201115/03/201224/04/2012DutchPDF
Abridged model30/09/201015/03/201129/04/2011DutchPDF
Abridged model30/09/200915/03/201002/04/2010DutchPDF
Abridged model30/09/200816/03/200927/03/2009DutchPDF
Abridged model30/09/200715/03/200828/03/2008DutchPDF
Abridged model30/09/200615/03/200730/03/2007DutchPDF
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 30/06/2018 · 2 active · 10 ended

Active mandates

ANNANNAS

Director · since 01 janvier 2018 · until 31 décembre 2024 · 0657.854.592

Represented by LUK ALLOO

Active
Sandy Blanckaert

Director · since 01 janvier 2012 · until 31 décembre 2024

Active

Ended mandates

Blaffetuur!

Managing director · since 01 janvier 2012 · until 29 décembre 2017 · 0466.444.393

Represented by Luc Alloo

Ended
Blaffetuur! BVBA

Managing director · since 01 janvier 2012 · until 01 janvier 2018 · 0466.444.393

Represented by Luc Alloo

Ended
Sandy Blanckaert

Director · since 01 janvier 2012 · until 29 décembre 2017

Ended
Sandy Blanckaert

Director · since 01 janvier 2012 · until 01 janvier 2018

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Registered office15/03/2021
    MAATSCHAPPELIJKE ZETEL
    PDF
  • Mandates23/06/2020
    ONTSLAGEN - BENOEMINGEN
    PDF
  • Capital / shares06/09/2019
    KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM
    PDF
  • Registered office08/02/2018
    MAATSCHAPPELIJKE ZETEL
    PDF
  • Mandates27/12/2017
    ONTSLAGEN - BENOEMINGEN
    PDF
  • Other22/10/2014
    BOEKJAAR - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Mandates30/03/2012
    ONTSLAGEN - BENOEMINGEN
    PDF
  • Registered office30/08/2010
    MAATSCHAPPELIJKE ZETEL
    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

Timeline

  1. 2018
    Annual accounts 2018296,9 k €↑
  2. 2017
    Annual accounts 201786,8 k €↓
  3. 2016
    Annual accounts 2016119,3 k €↓
  4. 2015
    Annual accounts 2015468,1 k €↑
  5. 2013
    Annual accounts 2013267,7 k €↑
  6. 2012
    Annual accounts 2012-61,7 k €↑
  7. 2011
    Annual accounts 2011-68,9 k €↓
  8. 2010
    Annual accounts 2010-7,4 k €↓
  9. 2009
    Annual accounts 200934,9 k €↑
  10. 2008
    Annual accounts 200813,4 k €↑
  11. 2007
    Annual accounts 2007-40,4 k €
  12. 02/10/1990
    IncorporationLimited partnership