Original Media
0471.421.879 · rovalta.com · 24/09/2026
ACTIVE
Original Media
Financial year 2023 · closed on 30/06/2023
Net result
16,1 k €
+734.0% YoY
Gross margin
28,8 k €
+4577.7% YoY
Equity
59,4 k €
+37.1% YoY
Overview
What does Original Media do?
Original Media is a Private limited company incorporated in 2000. Its main activity is: Manufacture of rubber tyres and tubes; retreading and rebuilding of rubber tyres. Its registered office is in Kalmthout.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0471.421.879
Incorporation
13/03/2000
Legal form
Private limited company
Registered office
Achtzalighedenlaan (Dp) 9
2920 Kalmthout · FlandreSee on map
2920 Kalmthout · FlandreSee on map
Contributed capital
10 100,00 €
Latest accounts
30/06/2023
Activities (NACE)
Joint committees (1)
- 200
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 15 financial years
| 2023 | 2022 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||
| Gross margin | 28,8 k € | +4578% | 616,7 € | -99.2% | 82,1 k € | -25.7% | 110,6 k € | -15.0% | 130,2 k € | +9.7% | 118,7 k € | +230% | 36 k € | +205% | 11,8 k € | +537% | -2,7 k € | -133% | 8,1 k € | +53.8% | 5,2 k € | +5029% | 102,2 € | -96.7% | 3,1 k € | -38.0% | 5 k € | +32.6% | 3,7 k € |
| EBITDA | 25,7 k € | +4431% | -593,9 € | -104% | 14,6 k € | -29.6% | 20,7 k € | +10.4% | 18,7 k € | -42.8% | 32,8 k € | -5.1% | 34,6 k € | +203% | 11,4 k € | +502% | -2,8 k € | -135% | 8 k € | +54.3% | 5,2 k € | +1834% | -299,3 € | -111% | 2,7 k € | -40.9% | 4,5 k € | +44.1% | 3,1 k € |
| Operating result | 23,5 k € | +1004% | -2,6 k € | -146% | 5,6 k € | -47.4% | 10,7 k € | +42.0% | 7,6 k € | +1.3% | 7,5 k € | -29.0% | 10,5 k € | -2.6% | 10,8 k € | +411% | -3,5 k € | -148% | 7,2 k € | +50.6% | 4,8 k € | +401% | -1,6 k € | -222% | 1,3 k € | -9.7% | 1,4 k € | +37.1% | 1,1 k € |
| Net result | 16,1 k € | +734% | -2,5 k € | -244% | 1,8 k € | +369% | 376,4 € | +122% | 169,2 € | -96.4% | 4,8 k € | +144% | 1,9 k € | -75.5% | 7,9 k € | +271% | -4,7 k € | -205% | 4,4 k € | +6.3% | 4,2 k € | +331% | -1,8 k € | -284% | 982,5 € | -9.4% | 1,1 k € | +30.5% | 831 € |
| Balance sheet | |||||||||||||||||||||||||||||
| Equity | 59,4 k € | +37.1% | 43,3 k € | +16.9% | 37,1 k € | +5.0% | 35,3 k € | +1.1% | 34,9 k € | +0.5% | 34,8 k € | +15.8% | 30 k € | +6.9% | 28,1 k € | +39.5% | 20,1 k € | -18.8% | 24,8 k € | +21.8% | 20,3 k € | +25.8% | 16,2 k € | -10.0% | 18 k € | +5.8% | 17 k € | +6.8% | 15,9 k € |
| Total assets | 92,9 k € | +61.7% | 57,4 k € | -42.6% | 100,1 k € | -1.8% | 101,9 k € | +5.2% | 96,9 k € | -26.8% | 132,3 k € | +20.1% | 110,2 k € | +132% | 47,5 k € | +58.7% | 29,9 k € | -18.7% | 36,8 k € | -19.9% | 45,9 k € | +120% | 20,9 k € | -66.4% | 62,2 k € | +10.9% | 56,1 k € | +70.7% | 32,9 k € |
| Cash | 25,1 k € | +31.6% | 19 k € | +3072% | 600,5 € | -96.2% | 15,6 k € | -63.0% | 42,2 k € | +159% | 16,3 k € | +263% | 4,5 k € | +17.7% | 3,8 k € | -16.7% | 4,6 k € | +27.0% | 3,6 k € | +4.0% | 3,5 k € | +101% | 1,7 k € | -47.5% | 3,3 k € | -45.0% | 6 k € | -21.1% | 7,6 k € |
| Debts | 33,5 k € | +138% | 14,1 k € | -67.4% | 43,2 k € | -5.0% | 45,4 k € | -3.1% | 46,9 k € | +58.2% | 29,7 k € | -63.0% | 80,1 k € | +313% | 19,4 k € | +98.2% | 9,8 k € | -18.5% | 12 k € | -53.0% | 25,6 k € | +1331% | 1,8 k € | -95.9% | 43,6 k € | +20.3% | 36,2 k € | +134% | 15,5 k € |
| Other | |||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | 1,5 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 30/06/2023 · 1 active · 8 ended
Active mandates
Sebastiaan Murre
ActiveEnded mandates
Sebastiaan MURRE
EndedDonald Murre
EndedCharlotte De Muynck
EndedCharlotte De Muynck
EndedFinancials
Annual accounts
Full financial information
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|
| Type of account | Micro model | Micro model | Micro model | Micro model | Micro model | Micro model |
| Start of the financial year | 01/07/2022 | 01/07/2021 | 01/07/2020 | 01/07/2019 | 01/07/2018 | 01/07/2017 |
| Closing of the financial year | 30/06/2023 | 30/06/2022 | 30/06/2021 | 30/06/2020 | 30/06/2019 | 30/06/2018 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 31/01/2024 | 12/01/2023 | 20/01/2022 | 23/12/2020 | 07/01/2020 | 22/01/2019 |
| General meeting | 28/12/2023 | 27/12/2022 | 28/12/2021 | 01/12/2020 | 03/12/2019 | 24/12/2018 |
| 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
17 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 30/06/2023 | 28/12/2023 | 31/01/2024 | Dutch | |
| Micro model | 30/06/2022 | 27/12/2022 | 12/01/2023 | Dutch | |
| Micro model | 30/06/2021 | 28/12/2021 | 20/01/2022 | Dutch | |
| Micro model | 30/06/2020 | 01/12/2020 | 23/12/2020 | Dutch | |
| Micro model | 30/06/2019 | 03/12/2019 | 07/01/2020 | Dutch | |
| Micro model | 30/06/2018 | 24/12/2018 | 22/01/2019 | Dutch | |
| Micro model | 30/06/2017 | 27/11/2017 | 30/11/2017 | Dutch | |
| Abridged model | 30/06/2016 | 06/12/2016 | 15/03/2017 | Dutch | |
| Abridged model | 30/06/2015 | 01/12/2015 | 29/12/2015 | Dutch | |
| Abridged model | 30/06/2014 | 02/12/2014 | 30/01/2015 | Dutch | |
| Abridged model | 30/06/2013 | 03/12/2013 | 30/12/2013 | Dutch | |
| Abridged model | 30/06/2012 | 04/12/2012 | 28/12/2012 | Dutch | |
| Abridged model | 30/06/2011 | 06/12/2011 | 30/12/2011 | Dutch | |
| Abridged model | 30/06/2010 | 07/12/2010 | 06/01/2011 | Dutch | |
| Abridged model | 30/06/2009 | 01/12/2009 | 26/01/2010 | Dutch | |
| Abridged model | 30/06/2008 | 02/12/2008 | 18/12/2008 | Dutch | |
| Abridged model | 30/06/2007 | 04/12/2007 | 11/12/2007 | Dutch |
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 30/06/2023 · 1 active · 8 ended
Active mandates
Sebastiaan Murre
ActiveEnded mandates
Sebastiaan MURRE
EndedDonald Murre
EndedCharlotte De Muynck
EndedCharlotte De Muynck
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Other08/01/2025WIJZIGING RECHTSVORM
- Mandates22/02/2022ONTSLAGEN - BENOEMINGEN
- Other10/11/2015BENAMING
- Mandates12/12/2014ONTSLAGEN - BENOEMINGEN
- Mandates14/08/2014ONTSLAGEN - BENOEMINGEN
- Registered office10/06/2013MAATSCHAPPELIJKE ZETEL
- Mandates17/06/2011ONTSLAGEN - BENOEMINGEN
- Registered office08/06/2007MAATSCHAPPELIJKE ZETEL
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
- 2023Annual accounts 202316,1 k €↑
- 2022Annual accounts 2022-2,5 k €↓
- 2019Annual accounts 20191,8 k €↑
- 2018Annual accounts 2018376,4 €↑
- 2017Annual accounts 2017169,2 €↓
- 2016Annual accounts 20164,8 k €↑
- 2015Annual accounts 20151,9 k €↓
- 2015Name changeOriginal media
- 2014Annual accounts 20147,9 k €↑
- 2013Annual accounts 2013-4,7 k €↓
- 2012Annual accounts 20124,4 k €↑
- 2011Annual accounts 20114,2 k €↑
- 2010Annual accounts 2010-1,8 k €↓
- 2009Annual accounts 2009982,5 €↓
- 2008Annual accounts 20081,1 k €↑
- 2007Annual accounts 2007831 €
- 2007Name changePresentatie Partners
- 13/03/2000IncorporationPrivate limited company