ACTIVE

AED Studios

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-15,6 k €

+96.0% YoY

Revenue

4,2 M €

+2.2% YoY

Equity

813,9 k €

-1.9% YoY

Workforce

6,4 ETP

+6.7% YoY

What does AED Studios do?

AED Studios is a Public limited company incorporated in 2013. Its main activity is: Motion picture, video and television programme production activities. Its registered office is in Lint. It employs on average 6,4 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0539.704.337

Incorporation

25/09/2013

Legal form

Public limited company

Registered office

Fabriekstraat 38 box 1
2547 Lint · FlandreSee on map

Contributed capital

2 000 000,00 €

Latest accounts

31/12/2025

Average workforce

6,4 ETP

Activities (NACE)

59114Motion picture, video and television programme production activities· main 59114Motion picture, video and television programme production activities 90042Operation of arts facilities 90312Creative, arts and entertainment activities 68203Rental and operating of own or leased real estate 68203Rental and operating of own or leased real estate+6

Joint committees (2)

Signals

Positive cashflowPositive EBITDAHealthy social debtsHigh revenue

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 12 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014
Income statement
Revenue	4,2 M €	+2.2%	4,1 M €	-4.3%	4,2 M €	-3.0%	4,4 M €	+15.8%	3,8 M €	+11.5%	3,4 M €	+36.5%	2,5 M €	-17.9%	3 M €	+27.1%	2,4 M €	+57.4%	1,5 M €	-30.2%	2,2 M €	+49.6%	1,5 M €
EBITDA	1,9 M €	+3.7%	1,8 M €	-9.0%	2 M €	-14.0%	2,3 M €	+28.2%	1,8 M €	-13.6%	2,1 M €	+1.2%	2,1 M €	-1.5%	2,1 M €	+62.8%	1,3 M €	-5.8%	1,4 M €	+1.5%	1,4 M €	+58.5%	860,1 k €
Operating result	296,3 k €	+297%	74,6 k €	-57.2%	174,4 k €	-71.3%	606,9 k €	+179%	217,3 k €	-56.8%	502,7 k €	-6.5%	537,5 k €	-16.8%	646 k €	+1278%	-54,9 k €	-145%	120,8 k €	+13.3%	106,7 k €	-62.1%	281,1 k €
Net result	-15,6 k €	+96.0%	-384,5 k €	-281%	-100,9 k €	-130%	338,1 k €	+378%	-121,6 k €	-174%	163,9 k €	-3.7%	170,2 k €	-32.0%	250,1 k €	+151%	-487,1 k €	-43.4%	-339,6 k €	-0.3%	-338,5 k €	-5.5%	-320,7 k €
Balance sheet
Equity	813,9 k €	-1.9%	829,5 k €	-31.7%	1,2 M €	-7.7%	1,3 M €	+34.6%	976,7 k €	-76.2%	4,1 M €	+4.2%	3,9 M €	+4.5%	3,8 M €	+49.7%	2,5 M €	-16.2%	3 M €	+124%	1,3 M €	-20.2%	1,7 M €
Total assets	11,8 M €	-2.6%	12,1 M €	-10.2%	13,5 M €	+24.6%	10,8 M €	-11.2%	12,2 M €	-8.6%	13,4 M €	+0.5%	13,3 M €	-6.3%	14,2 M €	+5.6%	13,4 M €	-11.5%	15,2 M €	+8.6%	14 M €	-5.7%	14,8 M €
Cash	894,3 k €	+63.6%	546,5 k €	-65.9%	1,6 M €	+199%	537 k €	-62.1%	1,4 M €	-30.2%	2 M €	+67.2%	1,2 M €	-7.3%	1,3 M €	+256%	368,3 k €	-68.1%	1,2 M €	+3.2%	1,1 M €	-33.7%	1,7 M €
Debts	11 M €	-2.1%	11,2 M €	-8.2%	12,2 M €	+29.3%	9,5 M €	-15.7%	11,2 M €	+21.9%	9,2 M €	-0.4%	9,2 M €	-10.9%	10,4 M €	-3.9%	10,8 M €	-10.4%	12,1 M €	-2.8%	12,4 M €	-3.0%	12,8 M €
Other
Workforce	6,4 ETP	+6.7%	6,0 ETP	+3.4%	5,8 ETP	0.0%	5,8 ETP	-24.7%	7,7 ETP	-1.3%	7,8 ETP	+11.4%	7,0 ETP	-5.4%	7,4 ETP	-14.0%	8,6 ETP	+17.8%	7,3 ETP	+28.1%	5,7 ETP	-16.2%	6,8 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 31/12/2025 · 3 active · 13 ended

Active mandates

Glenn Roggeman

Managing director · since 01 avril 2025 · until 10 mai 2031

Active

Werner Sponselee

Director · since 01 avril 2025 · until 10 mai 2031

Active

Dean Roggeman

Director · since 26 mars 2024 · until 11 mai 2030

Active

Ended mandates

AQUARIUS

Director · since 01 janvier 2020 · until 26 octobre 2021 · 0460.861.450

Represented by Luc Bertels

Ended

AQUARIUS

Director · since 01 janvier 2020 · until 10 mai 2025 · 0460.861.450

Represented by Luc Bertels

Ended

AUDIOWORX

Managing director · since 28 juin 2019 · until 10 mai 2025 · 0454.610.888

Represented by Glenn Roggeman

Ended

Glenn Roggeman

Managing director · since 28 juin 2019 · until 10 mai 2025

Ended

At this address

Other companies at this address

Company	CBE no.
Academy for Cinema and Television● Active	0800.144.288
Aeterno Monte● Active	1024.409.971
BANIJAY BELGIUM● Active	0462.185.303
Centre of Transformation● Active	0744.388.094
CinAct● Active	0727.982.426
C-SIDE● Active	0873.054.141
DALTONS● Active	1012.332.283
DE POOTER BEHEER● Bankrupt	0877.597.404
FLOWMATIC● Active	1031.050.018
Good Times Media● Active	1011.685.254
GREAT MEDIA● Active	0682.876.733
Iedereen Content● Active	1031.531.850
Medical Training Academy● Bankrupt	0780.874.150
Overwerkt● Active	1015.192.694
Potemkino Port● Active	0589.971.123
ROBONEXT● Active	0720.586.373
SCHRIJNWERKERIJ CRAUWELS● Active	0862.197.564
SHADOW PRODUCTIONS BV● Bankrupt	0763.385.050
The Pack Flanders● Active	0832.228.425
VFX Screen Service Belgium● Active	0640.693.215

Annual accounts

Full financial information

	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	14/07/2026	14/04/2025	11/07/2024	26/07/2023	11/07/2022	22/07/2021
General meeting	30/06/2026	01/04/2025	28/06/2024	30/06/2023	30/06/2022	30/06/2021
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 days

Filings

Annual accounts filings

12 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	30/06/2026	14/07/2026	Dutch	PDF
Full model	31/12/2024	01/04/2025	14/04/2025	Dutch	PDF
Full model	31/12/2023	28/06/2024	11/07/2024	Dutch	PDF
Full model	31/12/2022	30/06/2023	26/07/2023	Dutch	PDF
Full model	31/12/2021	30/06/2022	11/07/2022	Dutch	PDF
Full model	31/12/2020	30/06/2021	22/07/2021	Dutch	PDF
Full model	31/12/2019	08/09/2020	08/10/2020	Dutch	PDF
Full model	31/12/2018	28/06/2019	11/09/2019	Dutch	PDF
Full model	31/12/2017	02/06/2018	25/06/2018	Dutch	PDF
Full model	31/12/2016	13/05/2017	13/06/2017	Dutch	PDF
Full model	31/12/2015	14/05/2016	09/06/2016	Dutch	PDF
Full model	31/12/2014	09/05/2015	08/06/2015	Dutch	PDF

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 31/12/2025 · 3 active · 13 ended

Active mandates

Glenn Roggeman

Managing director · since 01 avril 2025 · until 10 mai 2031

Active

Werner Sponselee

Director · since 01 avril 2025 · until 10 mai 2031

Active

Dean Roggeman

Director · since 26 mars 2024 · until 11 mai 2030

Active

Ended mandates

AQUARIUS

Director · since 01 janvier 2020 · until 26 octobre 2021 · 0460.861.450

Represented by Luc Bertels

Ended

AQUARIUS

Director · since 01 janvier 2020 · until 10 mai 2025 · 0460.861.450

Represented by Luc Bertels

Ended

AUDIOWORX

Managing director · since 28 juin 2019 · until 10 mai 2025 · 0454.610.888

Represented by Glenn Roggeman

Ended

Glenn Roggeman

Managing director · since 28 juin 2019 · until 10 mai 2025

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates26/01/2026
ONTSLAGEN - BENOEMINGEN
PDF
Mandates26/04/2024
ONTSLAGEN - BENOEMINGEN
PDF
Other29/02/2024
DIVERSEN
PDF
Mandates26/10/2023
ONTSLAGEN - BENOEMINGEN
PDF
Mandates30/11/2021
ONTSLAGEN - BENOEMINGEN
PDF
Other21/04/2021
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates04/02/2021
ONTSLAGEN - BENOEMINGEN
PDF
Mandates07/04/2020
ONTSLAGEN - BENOEMINGEN
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

2025
Annual accounts 2025-15,6 k €↑
2024
Annual accounts 2024-384,5 k €↓
2023
Annual accounts 2023-100,9 k €↓
2022
Annual accounts 2022338,1 k €↑
2021
Annual accounts 2021-121,6 k €↓
2020
Annual accounts 2020163,9 k €↓
2019
Annual accounts 2019170,2 k €↓
2018
Annual accounts 2018250,1 k €↑
2017
Annual accounts 2017-487,1 k €↓
2016
Annual accounts 2016-339,6 k €↓
2015
Annual accounts 2015-338,5 k €↓
2014
Annual accounts 2014-320,7 k €
25/09/2013
IncorporationPublic limited company

10/15	1 240 000	1 180 000	1 050 000
70	8 630 000	8 120 000	7 940 000
9904	412 000	388 000	301 000
17/49	2 970 000	3 140 000	3 380 000
9087	24,3	23,1	21,8

AED Studios

Overview

What does AED Studios do?

Trend over 12 financial years

Indicative valuation

Board of directors

Other companies at this address

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