ACTIVE

FRAKAS PRODUCTIONS

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

-98,3 k €

-77.1% YoY

Revenue

4,8 k €

-75.8% YoY

Equity

7,4 M €

-12.9% YoY

Workforce

17,3 ETP

-23.5% YoY

What does FRAKAS PRODUCTIONS do?

FRAKAS PRODUCTIONS is a Private limited company incorporated in 2009. Its main activity is: Motion picture, video and television programme production activities. Its registered office is in Liège. It employs on average 17,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0821.898.222

Incorporation

31/12/2009

Legal form

Private limited company

Registered office

Boulevard de la Sauvenière 130
4000 Liège · WallonieSee on map

Contributed capital

7 400,00 €

Latest accounts

31/12/2024

Average workforce

17,3 ETP

Activities (NACE)

59111Motion picture, video and television programme production activities· main 59111Motion picture, video and television programme production activities

Joint committees (1)

30301

Signals

Solid equityPositive cashflowPositive EBITDAHealthy social debts

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 16 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009
Income statement
Revenue	4,8 k €	-75.8%	19,7 k €	+120%	9 k €	-90.2%	91,9 k €		–		–		–		–		–		–		–		–		–		–		–		–
EBITDA	417,9 k €	+246%	120,7 k €	-24.1%	159,1 k €	-43.9%	283,4 k €	-62.5%	755,8 k €	+232%	227,5 k €	+14.4%	198,8 k €	+171%	73,5 k €	-70.2%	246,6 k €	-16.3%	294,7 k €	+375%	62 k €	-62.8%	166,7 k €	+20.8%	137,9 k €	+145%	56,4 k €	-73.3%	211,4 k €	-30.5%	304,2 k €
Operating result	-2,2 M €	+54.0%	-4,7 M €	-104%	-2,3 M €	-186%	-801 k €	+71.1%	-2,8 M €	+7.4%	-3 M €	-21.2%	-2,5 M €	-586%	-359,9 k €	+14.6%	-421,6 k €	+36.6%	-665,1 k €	-3.2%	-644,7 k €	-280%	-169,7 k €	+53.9%	-368,3 k €	+43.9%	-655,9 k €	-960%	-61,9 k €	-204%	-20,3 k €
Net result	-98,3 k €	-77.1%	-55,5 k €	-40.4%	-39,5 k €	-188%	45,1 k €	-62.9%	121,5 k €	+462%	-33,6 k €	-987%	-3,1 k €	+95.2%	-64,9 k €	+41.9%	-111,7 k €	-518%	26,7 k €	+115%	-178,3 k €	-5358%	-3,3 k €	+77.1%	-14,2 k €	-216%	-4,5 k €	-253%	2,9 k €	+138%	-7,8 k €
Balance sheet
Equity	7,4 M €	-12.9%	8,5 M €	-16.8%	10,2 M €	-2.7%	10,5 M €	+4.4%	10,1 M €	+12.6%	8,9 M €	+13.4%	7,9 M €	+23.0%	6,4 M €	+63.3%	3,9 M €	+29.0%	3 M €	+74.9%	1,7 M €	-41.6%	3 M €	+160%	1,1 M €	+46.7%	780,3 k €	+20.4%	648,1 k €	+483%	111,2 k €
Total assets	10,5 M €	+0.5%	10,4 M €	-22.8%	13,5 M €	-11.8%	15,3 M €	-8.9%	16,8 M €	+5.2%	16 M €	+29.8%	12,3 M €	+18.8%	10,4 M €	+39.1%	7,4 M €	-15.5%	8,8 M €	+120%	4 M €	+0.1%	4 M €	+87.3%	2,1 M €	+34.9%	1,6 M €	-5.4%	1,7 M €	+148%	674,3 k €
Cash	44,9 k €	-80.0%	224,6 k €	-61.8%	587,3 k €		–		1,1 M €	+32.0%	800,5 k €	+339%	182,3 k €	-43.5%	322,9 k €	-4.0%	336,4 k €	-2.6%	345,5 k €	+835%	36,9 k €	-66.4%	110,1 k €	+114%	51,5 k €	-52.0%	107,2 k €	-8.0%	116,6 k €	+337%	26,7 k €
Debts	2,9 M €	+98.3%	1,4 M €	-34.7%	2,2 M €	-32.3%	3,3 M €	-35.2%	5 M €	-1.7%	5,1 M €	+93.6%	2,6 M €	+28.8%	2,1 M €	-4.4%	2,1 M €	-55.9%	4,9 M €	+269%	1,3 M €	+30.1%	1 M €	+3.5%	980,3 k €	+23.9%	791,1 k €	-22.4%	1 M €	+81.1%	563 k €
Other
Workforce	17,3 ETP	-23.5%	22,6 ETP	-10.3%	25,2 ETP	+64.7%	15,3 ETP	-46.1%	28,4 ETP	-1.0%	28,7 ETP	+145%	11,7 ETP	-33.9%	17,7 ETP	+82.5%	9,7 ETP	+131%	4,2 ETP	+16.7%	3,6 ETP	-63.6%	9,9 ETP	+57.1%	6,3 ETP	+5.0%	6,0 ETP	+39.5%	4,3 ETP		–

Estimate

Indicative valuation

As an indication, this company is worth

between 500 k€ and 1 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 1 active · 1 ended

Active mandates

Jean-Yves Roubin

Mandate

Active

Ended mandates

Jean-Yves ROUBIN

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
MOSA ENTERTAINMENT● Active	0745.447.077

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	12/09/2025	01/10/2024	31/08/2023	31/10/2022	29/10/2021	30/11/2020
General meeting	22/08/2025	18/09/2024	30/06/2023	15/09/2022	27/10/2021	27/11/2020
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

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	22/08/2025	12/09/2025	French	PDF
Abridged model	31/12/2023	18/09/2024	01/10/2024	French	PDF
Abridged model	31/12/2022	30/06/2023	31/08/2023	French	PDF
Abridged model	31/12/2021	15/09/2022	31/10/2022	French	PDF
Abridged model	31/12/2020	27/10/2021	29/10/2021	French	PDF
Abridged model	31/12/2019	27/11/2020	30/11/2020	French	PDF
Abridged model	31/12/2018	12/11/2019	13/11/2019	French	PDF
Abridged model	31/12/2017	20/09/2018	21/09/2018	French	PDF
Abridged model	31/12/2016	30/11/2017	01/12/2017	French	PDF
Abridged model	31/12/2015	24/10/2016	10/11/2016	French	PDF
Abridged model	31/12/2014	19/10/2015	31/10/2015	French	PDF
Abridged model	31/12/2013	22/09/2014	23/09/2014	French	PDF
Abridged model	31/12/2012	29/09/2013	30/09/2013	French	PDF
Abridged model	31/12/2011	19/12/2012	21/12/2012	French	PDF
Abridged model	31/12/2010	01/12/2011	30/12/2011	French	PDF
Abridged model	31/12/2009	14/12/2010	31/12/2010	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 500 k€ and 1 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 31/12/2024 · 1 active · 1 ended

Active mandates

Jean-Yves Roubin

Mandate

Active

Ended mandates

Jean-Yves ROUBIN

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates23/01/2024
MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Registered office17/02/2017
SIEGE SOCIAL
PDF
Mandates16/02/2017
DEMISSIONS, NOMINATIONS
PDF
Registered office11/06/2012
SIEGE SOCIAL
PDF
Other17/01/2011
REPRISE DES ENGAGEMENTS
PDF
Other12/01/2010
RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
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

2024
Annual accounts 2024-98,3 k €↓
2023
Annual accounts 2023-55,5 k €↓
2022
Annual accounts 2022-39,5 k €↓
2021
Annual accounts 202145,1 k €↓
2020
Annual accounts 2020121,5 k €↑
2019
Annual accounts 2019-33,6 k €↓
2018
Annual accounts 2018-3,1 k €↑
2017
Annual accounts 2017-64,9 k €↑
2016
Annual accounts 2016-111,7 k €↓
2015
Annual accounts 201526,7 k €↑
2014
Annual accounts 2014-178,3 k €↓
2013
Annual accounts 2013-3,3 k €↑
2012
Annual accounts 2012-14,2 k €↓
2011
Annual accounts 2011-4,5 k €↓
2010
Annual accounts 20102,9 k €↑
2009
Annual accounts 2009-7,8 k €
31/12/2009
IncorporationPrivate 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

FRAKAS PRODUCTIONS

Overview

What does FRAKAS PRODUCTIONS do?

Trend over 16 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