ACTIVE

Umedia Production Services

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

409,7 k €

+7.3% YoY

Revenue

69,6 M €

-4.0% YoY

Equity

158,1 k €

+162.9% YoY

Workforce

66,9 ETP

-15.2% YoY

What does Umedia Production Services do?

Umedia Production Services is a Private limited company incorporated in 2004. Its main activity is: Motion picture, video and television programme production activities. Its registered office is in Ixelles. It employs on average 66,9 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0867.459.716

Incorporation

28/09/2004

Legal form

Private limited company

Registered office

Avenue Louise 235
1050 Ixelles · BruxellesSee on map

Contributed capital

318 745,00 €

Latest accounts

31/12/2025

Average workforce

66,9 ETP

Activities (NACE)

59113Motion picture, video and television programme production activities· main 59113Motion picture, video and television programme production activities 59130Motion picture, video and television programme distribution activities 59130Motion picture, video and television programme distribution activities 92113Gambling and betting activities 59120Motion picture, video and television programme post-production activities+2

Joint committees (3)

218
303
30301

Signals

ProfitablePositive 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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Revenue	69,6 M €	-4.0%	72,6 M €	+14.2%	63,5 M €	+53.6%	41,4 M €	+26.9%	32,6 M €	-31.7%	47,7 M €	+25.2%	38,1 M €	-11.2%	42,9 M €	+40.1%	30,6 M €	+253%	8,7 M €	-57.2%	20,3 M €	+594%	2,9 M €	+204%	960,5 k €	-63.3%	2,6 M €		–		–		–		–		37,8 k €		–
EBITDA	739,6 k €	+15.1%	642,5 k €	+374%	-234,6 k €	-135%	-100 k €	-255%	-28,1 k €	+88.7%	-249,9 k €	+53.1%	-533,2 k €	-204%	510,5 k €	-16.1%	608,2 k €	+189%	210,8 k €	-74.1%	814,1 k €	+259%	226,7 k €	+211%	-204,4 k €	-6621%	3,1 k €	+103%	-103 k €	-234%	77,1 k €	+1711%	4,3 k €	+423%	-1,3 k €	-104%	32,6 k €	-93.9%	532,4 k €
Operating result	739,6 k €	+15.1%	642,5 k €	+347%	-260,2 k €	-160%	-100 k €	-255%	-28,1 k €	+88.7%	-249,9 k €	+53.2%	-533,7 k €	-205%	510,5 k €	-16.1%	608,2 k €	+190%	209,9 k €	-74.0%	808,7 k €	+265%	221,7 k €	+206%	-208,9 k €	-7742%	2,7 k €	+103%	-103,4 k €	-235%	76,7 k €	+1889%	3,9 k €	+393%	-1,3 k €	+64.6%	-3,7 k €	+34.0%	-5,6 k €
Net result	409,7 k €	+7.3%	381,7 k €	+219%	-320,8 k €	-159%	-123,9 k €	-207%	-40,4 k €	+85.3%	-275,2 k €	+50.3%	-553,4 k €	-475%	147,8 k €	+212%	47,4 k €	+325%	-21 k €	-112%	178,5 k €	+2318%	7,4 k €	+102%	-320,8 k €	-3256%	-9,6 k €	+90.9%	-104,7 k €	-332%	45,1 k €	+710%	5,6 k €	+291%	-2,9 k €	+22.3%	-3,8 k €	-9792%	-38 €
Balance sheet
Equity	158,1 k €	+163%	-251,5 k €	+60.3%	-633,2 k €	-103%	-312,4 k €	-65.8%	-188,4 k €	-27.3%	-148 k €	-216%	127,2 k €	-81.3%	680,6 k €	+27.7%	532,8 k €	+9.8%	485,5 k €	-4.2%	506,5 k €	+54.4%	328 k €	+217%	-279,4 k €	-774%	41,5 k €	+170%	-59 k €	-229%	45,7 k €	+7616%	592 €	+112%	-5 k €	-142%	-2,1 k €	-221%	1,7 k €
Total assets	10,8 M €	+19.9%	9 M €	+75.3%	5,1 M €	+29.0%	4 M €	+21.3%	3,3 M €	-42.9%	5,8 M €	-72.7%	21,1 M €	+12.6%	18,7 M €	-50.1%	37,5 M €	+105%	18,3 M €	+139%	7,6 M €	+205%	2,5 M €	+123%	1,1 M €	+9.3%	1 M €	-62.6%	2,7 M €	+190%	946,8 k €	+366%	203,2 k €	+8082%	2,5 k €	-56.0%	5,6 k €	-96.5%	162,4 k €
Cash	2,2 M €	+4.7%	2,1 M €	+5.2%	2 M €	-11.8%	2,2 M €	+81.4%	1,2 M €	-25.2%	1,6 M €	+16.7%	1,4 M €	-29.4%	2 M €	-25.3%	2,7 M €	+92.1%	1,4 M €	+27.9%	1,1 M €	+143%	446,5 k €	+1053%	38,7 k €	-1.2%	39,2 k €	-57.9%	93 k €	+103%	45,9 k €	+135%	19,6 k €	+850%	2,1 k €	-58.9%	5 k €	-82.4%	28,5 k €
Debts	9,9 M €	+14.6%	8,7 M €	+51.0%	5,7 M €	+40.8%	4,1 M €	+31.1%	3,1 M €	-47.3%	5,9 M €	-71.8%	20,9 M €	+16.3%	18 M €	-50.6%	36,4 M €	+105%	17,8 M €	+151%	7,1 M €	+229%	2,2 M €	+56.2%	1,4 M €	+43.0%	964,7 k €	-65.4%	2,8 M €	+209%	901,1 k €	+345%	202,5 k €	+2619%	7,4 k €	-3.2%	7,7 k €	-93.7%	122,9 k €
Other
Workforce	66,9 ETP	-15.2%	78,9 ETP	+20.8%	65,3 ETP	+3.0%	63,4 ETP	+78.1%	35,6 ETP	-43.2%	62,7 ETP	+29.8%	48,3 ETP	+52.4%	31,7 ETP	-41.9%	54,6 ETP	+101%	27,2 ETP	-13.4%	31,4 ETP	+772%	3,6 ETP	-30.8%	5,2 ETP	-16.1%	6,2 ETP	+51.2%	4,1 ETP	+95.2%	2,1 ETP	+950%	0,2 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 · 2 active · 14 ended

Active mandates

10/9 FILMS

Director · since 10 avril 2020 · 0679.991.675

Represented by BASTIEN SIRODOT

Active

AND FINANCE FOR ALL

Director · since 10 avril 2020 · 0734.906.543

Represented by LAURENT JACOBS

Active

Ended mandates

10/9 FILMS

Director · since 10 avril 2020 · until 22 juin 2026 · 0679.991.675

Represented by BASTIEN SIRODOT

Ended

AND FINANCE FOR ALL

Director · since 10 avril 2020 · until 22 juin 2026 · 0734.906.543

Represented by LAURENT JACOBS

Ended

KAYA & CO

Manager · since 13 novembre 2009 · 0887.475.170

Represented by JEREMY BURDEK

Ended

NADRICATS

Manager · since 13 novembre 2009 · 0477.571.481

Represented by NADIA KHAMLICHI

Ended

At this address

Other companies at this address

Company	CBE no.
AB LEGAL● Active	0633.588.657
Adaequatio Services● Active	0894.605.264
AdC 100 BELGIUM● Active	0686.864.423
Alain VANDERSTRAETEN● Active	0869.689.528
APPTWEAK● Active	0839.873.510
ASSOCIATION EUROPEENNE DES AVOCATS - EUROPEAN ASSOCIATION OF LAWYERS● Active	0465.302.664
AURA RETAIL INTERNATIONAL TRADING● Active	1017.876.824
Bernard DAUTRICOURT● Active	0843.244.061
BERTRAND WITTAMER● Active	0888.630.856
BEYENS & PARTNERS● Active	0442.959.804
Bird & Bird DPO Services● Active	0727.512.371
Bird & Bird GDPR Representative Services● Active	0727.512.470
BRU WAT 16● Active	0700.231.716
CELSIUS BELGIUM● Active	0635.634.961
CPB● Active	0890.467.225
CROWN AVENUE● Active	0866.327.388
Downtown Development● Active	0776.834.002
Downtown Real Estate● Active	0676.436.725
d'Ursel & Partners● Active	0832.311.270
EdR BE Privak● Active	1021.037.836

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	30/06/2026	02/07/2025	05/07/2024	11/07/2023	07/07/2022	14/07/2021
General meeting	24/06/2026	25/06/2025	21/06/2024	30/06/2023	21/06/2022	28/06/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	24/06/2026	30/06/2026	French	PDF
Full model	31/12/2024	25/06/2025	02/07/2025	French	PDF
Full model	31/12/2023	21/06/2024	05/07/2024	French	PDF
Full model	31/12/2022	30/06/2023	11/07/2023	French	PDF
Full model	31/12/2021	21/06/2022	07/07/2022	French	PDF
Full model	31/12/2020	28/06/2021	14/07/2021	French	PDF
Full model	31/12/2019	04/09/2020	28/09/2020	French	PDF
Full model	31/12/2018	24/06/2019	27/06/2019	French	PDF
Full model	31/12/2017	14/06/2018	09/07/2018	French	PDF
Full model	31/12/2016	19/06/2017	14/07/2017	French	PDF
Full model	31/12/2015	01/06/2016	22/06/2016	French	PDF
Full model	31/12/2014	15/06/2015	03/07/2015	French	PDF
Full model	31/12/2013	16/07/2014	23/07/2014	French	PDF
Full model	31/12/2012	19/06/2013	24/06/2013	French	PDF
Abridged model	31/12/2011	15/08/2012	16/08/2012	French	PDF
Abridged model	31/12/2010	21/06/2011	28/09/2011	French	PDF
Abridged model	31/12/2009	15/06/2010	05/08/2010	French	PDF
Abridged model	31/12/2008	16/06/2009	30/07/2009	French	PDF
Abridged model	31/12/2007	17/06/2008	17/11/2008	French	PDF
Abridged model	31/12/2006	19/06/2007	30/07/2007	French	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 · 2 active · 14 ended

Active mandates

10/9 FILMS

Director · since 10 avril 2020 · 0679.991.675

Represented by BASTIEN SIRODOT

Active

AND FINANCE FOR ALL

Director · since 10 avril 2020 · 0734.906.543

Represented by LAURENT JACOBS

Active

Ended mandates

10/9 FILMS

Director · since 10 avril 2020 · until 22 juin 2026 · 0679.991.675

Represented by BASTIEN SIRODOT

Ended

AND FINANCE FOR ALL

Director · since 10 avril 2020 · until 22 juin 2026 · 0734.906.543

Represented by LAURENT JACOBS

Ended

KAYA & CO

Manager · since 13 novembre 2009 · 0887.475.170

Represented by JEREMY BURDEK

Ended

NADRICATS

Manager · since 13 novembre 2009 · 0477.571.481

Represented by NADIA KHAMLICHI

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates31/03/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates13/06/2023
MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Mandates28/01/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates24/06/2020
DEMISSIONS, NOMINATIONS
PDF
Mandates26/07/2018
DEMISSIONS, NOMINATIONS
PDF
Mandates14/12/2015
DEMISSIONS, NOMINATIONS
PDF
Mandates22/12/2014
DENOMINATION - CAPITAL, ACTIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates26/09/2014
DEMISSIONS, NOMINATIONS
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 2025409,7 k €↑
2024
Annual accounts 2024381,7 k €↑
2023
Annual accounts 2023-320,8 k €↓
2022
Annual accounts 2022-123,9 k €↓
2021
Annual accounts 2021-40,4 k €↑
2020
Annual accounts 2020-275,2 k €↑
2019
Annual accounts 2019-553,4 k €↓
2018
Annual accounts 2018147,8 k €↑
2017
Annual accounts 201747,4 k €↑
2016
Annual accounts 2016-21 k €↓
2015
Annual accounts 2015178,5 k €↑
2014
Annual accounts 20147,4 k €↑
2014
Name changeUMEDIA PRODUCTION SERVICES SRL
2013
Annual accounts 2013-320,8 k €↓
2013
Name changeUmedia Distribution
2012
Annual accounts 2012-9,6 k €↑
2011
Annual accounts 2011-104,7 k €↓
2010
Annual accounts 201045,1 k €↑
2009
Annual accounts 20095,6 k €↑
2009
Name changeUDREAM FILMS
2008
Annual accounts 2008-2,9 k €↑
2007
Annual accounts 2007-3,8 k €↓
2006
Annual accounts 2006-38 €
2006
Name changeCINEPARTNERS BELGIUM ONE
28/09/2004
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

Umedia Production Services

Overview

What does Umedia Production Services do?

Trend over 20 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