ACTIVE

RAYGUN

Export PDF

Financial year 2025 · closed on 31/03/2025

Net result

59,4 k €

-47.8% YoY

Gross margin

411,5 k €

-11.5% YoY

Equity

178,5 k €

-18.5% YoY

Workforce

4,6 ETP

+21.1% YoY

What does RAYGUN do?

RAYGUN is a Private limited company incorporated in 2006. Its main activity is: Motion picture, video and television programme post-production activities. Its registered office is in Bruxelles. It employs on average 4,6 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0879.485.340

Incorporation

20/02/2006

Legal form

Private limited company

Registered office

Quai au Foin 55
1000 Bruxelles · BruxellesSee on map

Contributed capital

20 000,00 €

Latest accounts

31/03/2025

Average workforce

4,6 ETP

Activities (NACE)

59120Motion picture, video and television programme post-production activities· main 59120Motion picture, video and television programme post-production activities 60310Programming and broadcasting activities 63910News agency activities 92114Gambling and betting activities 92400Gambling and betting activities

Joint committees (1)

Signals

ProfitableLow riskGood liquidityPositive 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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	411,5 k €	-11.5%	465,2 k €	-8.9%	510,7 k €	-7.3%	551,2 k €	+27.6%	431,9 k €	-7.9%	469 k €	-12.2%	534,1 k €	+27.2%	419,9 k €	-8.7%	460 k €	-7.1%	494,9 k €	+26.5%	391,3 k €	-13.9%	454,6 k €	+5.5%	430,9 k €	+19.9%	359,3 k €	+14.4%	314,2 k €	+22.2%	257,2 k €	+2.6%	250,7 k €	+119%	114,7 k €	+40.6%	81,6 k €
EBITDA	130,6 k €	-42.9%	228,8 k €	-18.9%	282,2 k €	-10.9%	316,6 k €	+32.9%	238,3 k €	-6.0%	253,6 k €	+23.5%	205,4 k €	+33.4%	153,9 k €	-14.7%	180,5 k €	-10.6%	201,9 k €	+25.1%	161,4 k €	-39.5%	266,9 k €	-7.7%	289,2 k €	+27.6%	226,6 k €	+12.6%	201,3 k €	+19.0%	169,1 k €	-13.8%	196,2 k €	+135%	83,3 k €	+6.8%	78 k €
Operating result	91,1 k €	-45.3%	166,5 k €	-25.8%	224,4 k €	-15.1%	264,2 k €	+46.5%	180,4 k €	-1.6%	183,3 k €	+25.2%	146,4 k €	+93.2%	75,8 k €	-10.7%	84,9 k €	-20.6%	107 k €	+33.8%	79,9 k €	-68.5%	253,5 k €	-4.9%	266,6 k €	+31.6%	202,7 k €	+16.5%	174 k €	+18.4%	147 k €	-15.1%	173 k €	+203%	57 k €	-10.8%	63,9 k €
Net result	59,4 k €	-47.8%	113,7 k €	-30.4%	163,3 k €	-14.4%	190,9 k €	+47.0%	129,9 k €	+11.5%	116,5 k €	+26.5%	92,2 k €	+145%	37,6 k €	-15.2%	44,3 k €	-30.1%	63,4 k €	+54.6%	41 k €	-75.7%	168,6 k €	-4.5%	176,6 k €	+31.1%	134,7 k €	+14.7%	117,4 k €	+22.1%	96,2 k €	-11.0%	108 k €	+213%	34,6 k €	-9.6%	38,2 k €
Balance sheet
Equity	178,5 k €	-18.5%	219,1 k €	-30.5%	315,4 k €	+107%	152 k €	-28.0%	211,1 k €	+10.4%	191,2 k €	+0.8%	189,7 k €	+94.5%	97,6 k €	-40.1%	163 k €	-26.5%	221,6 k €	-15.2%	261,2 k €	-27.1%	358,2 k €	-14.6%	419,6 k €	+20.0%	349,7 k €	+31.4%	266,2 k €	+18.8%	224,1 k €	+11.6%	200,8 k €	+116%	92,8 k €	+59.4%	58,2 k €
Total assets	784 k €	+11.3%	704,6 k €	+4.2%	676,3 k €	-20.3%	848,7 k €	+20.6%	703,6 k €	-19.9%	878,7 k €	+19.7%	734 k €	-6.4%	784 k €	-16.4%	937,4 k €	-0.5%	941,9 k €	+13.4%	830,6 k €	+8.7%	763,9 k €	+22.9%	621,5 k €	+6.1%	585,8 k €	+31.2%	446,4 k €	+8.8%	410,4 k €	-14.4%	479,3 k €	+50.6%	318,3 k €	+16.7%	272,8 k €
Cash	180,6 k €	-24.9%	240,6 k €	+102%	118,9 k €	-44.5%	214,1 k €	-2.8%	220,3 k €	-3.1%	227,4 k €	+321%	54,1 k €	-43.1%	95 k €	+60.8%	59,1 k €	-38.6%	96,3 k €	+0.1%	96,2 k €	-67.0%	291,3 k €	+3.6%	281,2 k €	+9.0%	258,1 k €	+65.5%	155,9 k €	+29.8%	120,1 k €	-39.2%	197,6 k €	+755%	23,1 k €		–
Debts	605,5 k €	+24.7%	485,5 k €	+34.5%	360,9 k €	-48.2%	696,7 k €	+41.5%	492,5 k €	-28.2%	685,9 k €	+26.6%	541,9 k €	-20.7%	683,5 k €	-11.5%	772,1 k €	+7.5%	718,5 k €	+26.5%	567,9 k €	+40.5%	404,2 k €	+102%	200,4 k €	-14.6%	234,6 k €	+31.3%	178,7 k €	-3.3%	184,8 k €	-33.6%	278,5 k €	+23.5%	225,5 k €	+5.1%	214,5 k €
Other
Workforce	4,6 ETP	+21.1%	3,8 ETP	+18.7%	3,2 ETP	-8.6%	3,5 ETP	+2.9%	3,4 ETP	-8.1%	3,7 ETP	-9.8%	4,1 ETP	-6.8%	4,4 ETP	-8.3%	4,8 ETP	-21.3%	6,1 ETP	+22.0%	5,0 ETP	+28.2%	3,9 ETP	+18.2%	3,3 ETP	+10.0%	3,0 ETP	+20.0%	2,5 ETP	+8.7%	2,3 ETP	+76.9%	1,3 ETP	+30.0%	1,0 ETP	+900%	0,1 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 31/03/2025 · 2 active · 10 ended

Active mandates

PETERSONIC

Director · since 07 mai 2014 · 0476.204.177

Represented by Baert PETER

Active

TheKidsAreAllright

Director · since 07 mai 2014 · 0551.994.237

Represented by Baert Peter

Active

Ended mandates

PETERSONIC

Manager · since 07 mai 2014 · 0476.204.177

Represented by Peter Baert

Ended

PETERSONIC

Director · since 07 mai 2014 · 0476.204.177

Ended

PETERSONIC

Manager · since 07 mai 2014 · 0476.204.177

Represented by Peter Baert

Ended

TheKidsAreAllright

Manager · since 07 mai 2014 · 0551.994.237

Represented by Peter Baert

Ended

At this address

Other companies at this address

Company	CBE no.
BELUGA TREE● Active	0682.619.385
Bureau d'Etudes en Architectures Urbaines● Active	0473.669.608
CERVIS● Active	0838.331.012
Diaphil● Active	0403.113.390
EDITIONS MUSICALES UNCLE DAN'S● Active	0463.705.629
Film Matters Belgium● Active	0446.059.646
Halfin Electronics● Active	0453.873.886
Quai55 - COMSET● Active	0403.108.739
SONY PICTURES RELEASING● Active	0402.201.194

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	01/04/2024	01/04/2023	01/04/2022	01/04/2021	01/04/2020	01/04/2019
Closing of the financial year	31/03/2025	31/03/2024	31/03/2023	31/03/2022	31/03/2021	31/03/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/10/2025	04/11/2024	30/10/2023	18/10/2022	12/10/2021	21/10/2020
General meeting	16/09/2025	17/09/2024	30/09/2023	20/09/2022	21/09/2021	22/09/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/03/2025	16/09/2025	30/10/2025	Dutch	PDF
Abridged model	31/03/2024	17/09/2024	04/11/2024	Dutch	PDF
Abridged model	31/03/2023	30/09/2023	30/10/2023	Dutch	PDF
Abridged model	31/03/2022	20/09/2022	18/10/2022	Dutch	PDF
Abridged model	31/03/2021	21/09/2021	12/10/2021	Dutch	PDF
Abridged model	31/03/2020	22/09/2020	21/10/2020	Dutch	PDF
Abridged model	31/03/2019	17/09/2019	30/10/2019	Dutch	PDF
Abridged model	31/03/2018	18/09/2018	24/09/2018	Dutch	PDF
Abridged model	31/03/2017	19/09/2017	21/11/2017	Dutch	PDF
Abridged model	31/03/2016	20/09/2016	21/09/2016	Dutch	PDF
Abridged model	31/03/2015	15/09/2015	05/10/2015	Dutch	PDF
Abridged model	31/03/2014	16/09/2014	30/09/2014	Dutch	PDF
Abridged model	31/03/2013	25/06/2013	27/06/2013	Dutch	PDF
Abridged model	31/03/2012	25/05/2012	04/06/2012	Dutch	PDF
Abridged model	31/03/2011	24/06/2011	27/06/2011	Dutch	PDF
Abridged model	31/03/2010	27/05/2010	10/06/2010	Dutch	PDF
Abridged model	31/03/2009	15/09/2009	08/10/2009	Dutch	PDF
Abridged model	31/03/2008	16/09/2008	28/11/2008	Dutch	PDF
Abridged model	31/03/2007	18/09/2007	30/10/2007	Dutch	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 31/03/2025 · 2 active · 10 ended

Active mandates

PETERSONIC

Director · since 07 mai 2014 · 0476.204.177

Represented by Baert PETER

Active

TheKidsAreAllright

Director · since 07 mai 2014 · 0551.994.237

Represented by Baert Peter

Active

Ended mandates

PETERSONIC

Manager · since 07 mai 2014 · 0476.204.177

Represented by Peter Baert

Ended

PETERSONIC

Director · since 07 mai 2014 · 0476.204.177

Ended

PETERSONIC

Manager · since 07 mai 2014 · 0476.204.177

Represented by Peter Baert

Ended

TheKidsAreAllright

Manager · since 07 mai 2014 · 0551.994.237

Represented by Peter Baert

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates04/07/2023
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM
PDF
Registered office22/07/2015
MAATSCHAPPELIJKE ZETEL
PDF
Mandates02/06/2014
ONTSLAGEN - BENOEMINGEN
PDF
Other02/03/2006
RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
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 202559,4 k €↓
2024
Annual accounts 2024113,7 k €↓
2023
Annual accounts 2023163,3 k €↓
2022
Annual accounts 2022190,9 k €↑
2021
Annual accounts 2021129,9 k €↑
2020
Annual accounts 2020116,5 k €↑
2019
Annual accounts 201992,2 k €↑
2018
Annual accounts 201837,6 k €↓
2017
Annual accounts 201744,3 k €↓
2016
Annual accounts 201663,4 k €↑
2015
Annual accounts 201541 k €↓
2014
Annual accounts 2014168,6 k €↓
2013
Annual accounts 2013176,6 k €↑
2012
Annual accounts 2012134,7 k €↑
2011
Annual accounts 2011117,4 k €↑
2010
Annual accounts 201096,2 k €↓
2009
Annual accounts 2009108 k €↑
2008
Annual accounts 200834,6 k €↓
2007
Annual accounts 200738,2 k €
20/02/2006
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

RAYGUN

Overview

What does RAYGUN do?

Trend over 19 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