ADN
0464.826.176 · rovalta.com · 22/09/2026
ACTIVE
ADN
Financial year 2025 · closed on 31/12/2025
Net result
-23 k €
-301.8% YoY
Gross margin
119,7 k €
-26.6% YoY
Equity
363,7 k €
-7.4% YoY
Workforce
1,6 ETP
0.0% YoY
Overview
What does ADN do?
ADN is a Private limited company incorporated in 1998. Its main activity is: Motion picture, video and television programme post-production activities. Its registered office is in Schaerbeek. It employs on average 1,6 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0464.826.176
Incorporation
14/12/1998
Legal form
Private limited company
Registered office
Rue Artan 120
1030 Schaerbeek · BruxellesSee on map
1030 Schaerbeek · BruxellesSee on map
Contributed capital
18 592,01 €
Latest accounts
31/12/2025
Average workforce
1,6 ETP
Activities (NACE)
Joint committees (2)
- 227
- 30301
Signals
Solid equityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 19 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||||
| Gross margin | 119,7 k € | -26.6% | 163,1 k € | +14.4% | 142,6 k € | -9.8% | 158,2 k € | -21.5% | 201,5 k € | +44.4% | 139,6 k € | -13.0% | 160,4 k € | -35.0% | 247 k € | -18.0% | 301 k € | -6.4% | 321,4 k € | +60.7% | 200 k € | +12.2% | 178,2 k € | -18.2% | 217,9 k € | +13.4% | 192,1 k € | +30.5% | 147,3 k € | -13.4% | 170 k € | +2.6% | 165,6 k € | -14.1% | 192,8 k € | +134% | 82,5 k € |
| EBITDA | 16,2 k € | -72.1% | 58,2 k € | +22.1% | 47,6 k € | -27.5% | 65,7 k € | -40.1% | 109,7 k € | +64.6% | 66,6 k € | +114% | 31,1 k € | -69.8% | 103,1 k € | -35.5% | 159,9 k € | -0.1% | 160 k € | +220% | 50 k € | -28.4% | 69,9 k € | -39.8% | 116,1 k € | +7.0% | 108,5 k € | -6.3% | 115,9 k € | +11.5% | 103,9 k € | -16.4% | 124,3 k € | -18.3% | 152,2 k € | +205% | 49,8 k € |
| Operating result | -31,2 k € | -339% | 13,1 k € | +101% | 6,5 k € | -78.0% | 29,7 k € | -55.4% | 66,7 k € | +186% | 23,4 k € | +219% | -19,7 k € | -176% | 26,1 k € | -69.2% | 84,6 k € | +1.0% | 83,7 k € | +543% | -18,9 k € | -2527% | 778,2 € | -97.2% | 27,3 k € | +181% | 9,7 k € | +146% | -21,3 k € | -385% | 7,5 k € | -81.4% | 40,1 k € | -21.8% | 51,3 k € | +489% | -13,2 k € |
| Net result | -23 k € | -302% | 11,4 k € | +97.0% | 5,8 k € | -73.7% | 22 k € | -50.3% | 44,3 k € | +181% | 15,7 k € | +518% | -3,8 k € | -125% | 15,1 k € | -69.5% | 49,5 k € | -37.0% | 78,5 k € | +443% | -22,9 k € | -1421% | -1,5 k € | -121% | 7,1 k € | -94.8% | 135,2 k € | +425% | -41,5 k € | -1099% | -3,5 k € | -127% | 12,7 k € | -50.9% | 25,9 k € | +216% | -22,4 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||
| Equity | 363,7 k € | -7.4% | 392,6 k € | +1.4% | 387,1 k € | -0.0% | 387,2 k € | +4.3% | 371,1 k € | +11.5% | 332,7 k € | +3.0% | 322,9 k € | -2.9% | 332,5 k € | +2.8% | 323,3 k € | +15.6% | 279,7 k € | +31.7% | 212,4 k € | -34.1% | 322,6 k € | -6.0% | 343,2 k € | +15.7% | 296,6 k € | +280% | 78 k € | -58.9% | 189,5 k € | -1.8% | 193 k € | +7.1% | 180,2 k € | +16.8% | 154,3 k € |
| Total assets | 565,9 k € | -5.9% | 601,4 k € | -14.2% | 700,8 k € | -11.2% | 788,9 k € | -3.1% | 814,4 k € | +13.2% | 719,6 k € | -10.2% | 801,7 k € | -8.4% | 874,9 k € | -7.4% | 945,1 k € | -3.8% | 982,4 k € | +12.5% | 873,4 k € | -19.5% | 1,1 M € | -8.8% | 1,2 M € | -3.9% | 1,2 M € | -1.6% | 1,3 M € | +157% | 490,1 k € | +4.9% | 467 k € | -11.8% | 529,7 k € | +20.2% | 440,8 k € |
| Cash | 48,6 k € | +7.4% | 45,2 k € | -54.5% | 99,4 k € | -27.3% | 136,7 k € | -13.5% | 158,1 k € | +183% | 55,8 k € | -33.3% | 83,6 k € | +3.3% | 80,9 k € | -21.7% | 103,2 k € | -13.3% | 119,1 k € | +43.3% | 83,1 k € | +16.8% | 71,2 k € | -61.4% | 184,5 k € | +151% | 73,6 k € | +853% | 7,7 k € | -91.1% | 87,3 k € | +206% | 28,5 k € | -28.9% | 40,1 k € | -44.8% | 72,6 k € |
| Debts | 159,6 k € | -2.1% | 163,1 k € | -38.4% | 264,6 k € | -25.4% | 354,7 k € | -10.0% | 394 k € | +17.3% | 335,9 k € | -21.1% | 425,4 k € | -12.6% | 486,7 k € | -13.7% | 563,7 k € | -9.2% | 621,1 k € | +3.8% | 598,3 k € | -13.2% | 689 k € | -10.6% | 770,8 k € | -6.0% | 820,2 k € | -30.5% | 1,2 M € | +312% | 286,2 k € | +4.4% | 274 k € | -21.6% | 349,3 k € | +21.9% | 286,5 k € |
| Other | |||||||||||||||||||||||||||||||||||||
| Workforce | 1,6 ETP | 0.0% | 1,6 ETP | 0.0% | 1,6 ETP | +14.3% | 1,4 ETP | -12.5% | 1,6 ETP | -36.0% | 2,5 ETP | -10.7% | 2,8 ETP | -22.2% | 3,6 ETP | +20.0% | 3,0 ETP | -11.8% | 3,4 ETP | +17.2% | 2,9 ETP | +16.0% | 2,5 ETP | -3.8% | 2,6 ETP | +30.0% | 2,0 ETP | -28.6% | 2,8 ETP | +180% | 1,0 ETP | 0.0% | 1,0 ETP | 0.0% | 1,0 ETP | 0.0% | 1,0 ETP |
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 5 ended
Active mandates
Joël FRANKA
ActiveEnded mandates
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
Cagency● Active | 0802.304.618 |
FEDERATE● Active | 0502.404.768 |
JOEL FRANKA● Active | 0479.859.394 |
LES INVITÉS PRODUCTIONS● Active | 0630.780.112 |
Mediacam● Active | 0802.227.810 |
Financials
Annual accounts
Full financial information
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged 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 | 20/07/2026 | 23/06/2025 | 03/06/2024 | 22/06/2023 | 14/06/2022 | 21/06/2021 |
| General meeting | 22/06/2026 | 31/05/2025 | 31/05/2024 | 31/05/2023 | 31/05/2022 | 31/05/2021 |
| 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
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 22/06/2026 | 20/07/2026 | French | |
| Abridged model | 31/12/2024 | 31/05/2025 | 23/06/2025 | French | |
| Abridged model | 31/12/2023 | 31/05/2024 | 03/06/2024 | French | |
| Abridged model | 31/12/2022 | 31/05/2023 | 22/06/2023 | French | |
| Abridged model | 31/12/2021 | 31/05/2022 | 14/06/2022 | French | |
| Abridged model | 31/12/2020 | 31/05/2021 | 21/06/2021 | French | |
| Abridged model | 31/12/2019 | 29/05/2020 | 26/06/2020 | French | |
| Abridged model | 31/12/2018 | 31/05/2019 | 11/06/2019 | French | |
| Abridged model | 31/12/2017 | 29/06/2018 | 21/08/2018 | French | |
| Abridged model | 31/12/2016 | 30/06/2017 | 31/07/2017 | French | |
| Abridged model | 31/12/2015 | 30/06/2016 | 29/07/2016 | French | |
| Abridged model | 31/12/2014 | 01/06/2015 | 01/09/2015 | French | |
| Abridged model | 31/12/2013 | 31/05/2014 | 03/10/2014 | French | |
| Abridged model | 31/12/2012 | 31/05/2013 | 10/10/2013 | French | |
| Abridged model | 31/12/2011 | 31/05/2012 | 31/10/2012 | French | |
| Abridged model | 31/12/2010 | 03/01/2011 | 07/11/2011 | French | |
| Abridged model | 31/12/2009 | 31/05/2010 | 29/10/2010 | French | |
| Abridged model | 31/12/2008 | 31/05/2009 | 30/10/2009 | French | |
| Abridged model | 31/12/2007 | 31/05/2008 | 08/10/2008 | French | |
| Abridged model | 31/12/2006 | 31/05/2007 | 13/08/2007 | French |
Valuation
Estimate
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 100 k€ and 250 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
Governance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 5 ended
Active mandates
Joël FRANKA
ActiveEnded mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates21/11/2023STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DENOMINATION - DEMISSIONS, NOMINATIONS
- Registered office03/02/2011SIEGE SOCIAL
- Capital / shares11/05/2006CAPITAL, ACTIONS - ASSEMBLEE GENERALE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 2025-23 k €↓
- 2024Annual accounts 202411,4 k €↑
- 2023Annual accounts 20235,8 k €↓
- 2022Annual accounts 202222 k €↓
- 2021Annual accounts 202144,3 k €↑
- 2021Name changeADN STUDIO
- 2020Annual accounts 202015,7 k €↑
- 2019Annual accounts 2019-3,8 k €↓
- 2018Annual accounts 201815,1 k €↓
- 2017Annual accounts 201749,5 k €↓
- 2016Annual accounts 201678,5 k €↑
- 2015Annual accounts 2015-22,9 k €↓
- 2013Annual accounts 2013-1,5 k €↓
- 2012Annual accounts 20127,1 k €↓
- 2011Annual accounts 2011135,2 k €↑
- 2010Annual accounts 2010-41,5 k €↓
- 2009Annual accounts 2009-3,5 k €↓
- 2008Annual accounts 200812,7 k €↓
- 2007Annual accounts 200725,9 k €↑
- 2006Annual accounts 2006-22,4 k €
- 2006Name changeADN
- 14/12/1998IncorporationPrivate limited company