ACTIVE

MAKIN'STUFF

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

14,3 k €

+116.1% YoY

Gross margin

80,9 k €

+70.4% YoY

Equity

196 k €

+7.9% YoY

What does MAKIN'STUFF do?

MAKIN'STUFF is a Private company with limited liability incorporated in 2007. Its main activity is: Motion picture, video and television programme production activities. Its registered office is in Braine-le-Château.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0892.158.488

Incorporation

19/09/2007

Legal form

Private company with limited liability

Registered office

Parc Industriel(W-B) 8A
1440 Braine-le-Château · WallonieSee on map

Contributed capital

7 420,00 €

Latest accounts

31/12/2025

Activities (NACE)

59113Motion picture, video and television programme production activities· main 59113Motion picture, video and television programme production activities 74203Photographic activities 59120Motion picture, video and television programme post-production activities 59120Motion picture, video and television programme post-production activities 71121Engineering activities and related technical consultancy+1

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA

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 18 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008
Income statement
Gross margin	80,9 k €	+70.4%	47,5 k €	-31.9%	69,7 k €	-3.1%	71,9 k €	-7.8%	78 k €	+23.3%	63,3 k €	+12.4%	56,3 k €	+48.0%	38 k €	-33.5%	57,2 k €	+10.9%	51,6 k €	-22.5%	66,5 k €	+253%	18,9 k €	-79.9%	94 k €	+286%	24,3 k €	+308%	6 k €	+79.9%	3,3 k €	-3.3%	3,4 k €	-61.4%	8,9 k €
EBITDA	78,8 k €	+77.4%	44,4 k €	-30.9%	64,2 k €	+0.5%	63,9 k €	-14.7%	75 k €	+22.8%	61 k €	+10.7%	55,1 k €	+56.1%	35,3 k €	-35.6%	54,9 k €	+9.9%	49,9 k €	-22.8%	64,6 k €	+276%	17,2 k €	-81.6%	93,6 k €	+285%	24,3 k €	+316%	5,9 k €	+76.7%	3,3 k €	-3.3%	3,4 k €	-56.9%	7,9 k €
Operating result	29,4 k €	+70.1%	17,3 k €	-54.3%	37,9 k €	+77.5%	21,3 k €	-41.2%	36,3 k €	+9.3%	33,2 k €	+27.7%	26 k €	+21.3%	21,4 k €	-48.7%	41,7 k €	+13.4%	36,8 k €	-29.4%	52,1 k €	+972%	4,9 k €	-93.5%	74,4 k €	+408%	14,7 k €	+373%	3,1 k €	+1141%	-298 €	+82.9%	-1,7 k €	-151%	3,4 k €
Net result	14,3 k €	+116%	6,6 k €	-74.3%	25,8 k €	+87.2%	13,8 k €	-13.4%	15,9 k €	-45.8%	29,4 k €	+77.4%	16,6 k €	+56.4%	10,6 k €	-66.1%	31,2 k €	+94.2%	16,1 k €	-42.3%	27,9 k €	+5764%	-492,4 €	-101%	53,5 k €	+476%	9,3 k €	+201%	3,1 k €	+1145%	-295 €	+85.0%	-2 k €	-178%	2,5 k €
Balance sheet
Equity	196 k €	+7.9%	181,7 k €	+3.8%	175,1 k €	+17.3%	149,3 k €	+10.2%	135,5 k €	+13.3%	119,6 k €	-8.1%	130,2 k €	+14.6%	113,6 k €	+10.3%	103 k €	+43.5%	71,8 k €	+1.5%	70,7 k €	+12.6%	62,8 k €	-14.6%	73,6 k €	+267%	20,1 k €	+86.2%	10,8 k €	+40.0%	7,7 k €	-3.7%	8 k €	-19.8%	10 k €
Total assets	295 k €	+25.4%	235,3 k €	-6.8%	252,6 k €	+3.1%	245 k €	-10.5%	273,6 k €	+23.6%	221,4 k €	-6.8%	237,6 k €	+20.5%	197,3 k €	+50.6%	131 k €	+12.0%	117 k €	-5.6%	123,9 k €	+4.9%	118,1 k €	-18.4%	144,7 k €	+328%	33,8 k €	+48.6%	22,8 k €	-2.9%	23,5 k €	-4.2%	24,5 k €	-10.7%	27,4 k €
Cash	73,3 k €	-12.6%	83,9 k €	+158%	32,4 k €	-12.2%	37 k €	-28.2%	51,5 k €	+339%	11,7 k €	-62.1%	31 k €	-21.1%	39,2 k €	-27.5%	54,1 k €	+0.9%	53,6 k €	+19.7%	44,8 k €	-28.5%	62,7 k €	-24.7%	83,2 k €	+236%	24,8 k €	+256%	7 k €	+57.3%	4,4 k €	+61.0%	2,7 k €	+14.5%	2,4 k €
Debts	99 k €	+84.6%	53,6 k €	-30.8%	77,5 k €	-19.1%	95,7 k €	-30.7%	138,1 k €	+35.7%	101,8 k €	-5.3%	107,5 k €	+28.4%	83,7 k €	+199%	28 k €	-38.1%	45,2 k €	-4.0%	47,1 k €	-14.8%	55,3 k €	-19.0%	68,3 k €	+396%	13,8 k €	+14.8%	12 k €	-23.8%	15,8 k €	-4.4%	16,5 k €	-5.4%	17,4 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 6 ended

Active mandates

EMMANUEL ALBERTS

Manager

Active

Isabelle De Vos

Manager

Active

Ended mandates

Emmanuel ALBERTS

Associate · since 13 juillet 2012

Ended

Jean-Paul ALBERTS

Administrator - manager · since 13 juillet 2012

Ended

Pierre LEGRAND

Administrator - manager · since 01 octobre 2007

Ended

PIERRE LEGRAND

Administrator - manager · since 01 octobre 2007 · until 31 décembre 2020

Ended

At this address

Other companies at this address

Company	CBE no.
Attia, Villard, Fribourg● Active	0462.251.421
COGEMAS● Active	0881.758.803
DAFI● Active	0452.177.970
IMSIDER● Active	0474.581.606
L'ARCHE● Active	0479.282.047
LEVIC● Active	0449.965.380
Next2you● Active	0800.339.575
TWO 4 TEAM● Active	0846.000.544

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Abridged 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	13/08/2026	18/08/2025	19/07/2024	24/01/2024	22/08/2022	26/08/2021
General meeting	25/05/2026	26/05/2025	27/05/2024	19/05/2023	20/05/2022	21/05/2021
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	25/05/2026	13/08/2026	French	PDF
Micro model	31/12/2024	26/05/2025	18/08/2025	French	PDF
Micro model	31/12/2023	27/05/2024	19/07/2024	French	PDF
Micro model	31/12/2022	19/05/2023	24/01/2024	French	PDF
Micro model	31/12/2021	20/05/2022	22/08/2022	French	PDF
Abridged model	31/12/2020	21/05/2021	26/08/2021	French	PDF
Abridged model	31/12/2019	25/06/2020	26/06/2020	French	PDF
Abridged model	31/12/2018	27/05/2019	17/07/2019	French	PDF
Abridged model	31/12/2017	21/05/2018	03/09/2018	French	PDF
Abridged model	31/12/2016	22/05/2017	25/09/2017	French	PDF
Abridged model	31/12/2015	23/05/2016	30/08/2016	French	PDF
Abridged model	31/12/2014	25/05/2015	29/09/2015	French	PDF
Abridged model	31/12/2013	26/05/2014	29/08/2014	French	PDF
Abridged model	31/12/2012	27/05/2013	17/06/2013	French	PDF
Abridged model	31/12/2011	28/05/2012	11/06/2012	French	PDF
Abridged model	31/12/2010	30/05/2011	08/06/2011	French	PDF
Abridged model	31/12/2009	31/05/2010	16/06/2010	French	PDF
Abridged model	31/12/2008	25/05/2009	04/06/2009	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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.

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 · 6 ended

Active mandates

EMMANUEL ALBERTS

Manager

Active

Isabelle De Vos

Manager

Active

Ended mandates

Emmanuel ALBERTS

Associate · since 13 juillet 2012

Ended

Jean-Paul ALBERTS

Administrator - manager · since 13 juillet 2012

Ended

Pierre LEGRAND

Administrator - manager · since 01 octobre 2007

Ended

PIERRE LEGRAND

Administrator - manager · since 01 octobre 2007 · until 31 décembre 2020

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates16/08/2013
SIEGE SOCIAL - ADRESSE AUTRE QUE SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
PDF
Mandates02/08/2012
DENOMINATION - SIEGE SOCIAL - OBJET - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Other27/09/2007
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

2025
Annual accounts 202514,3 k €↑
2024
Annual accounts 20246,6 k €↓
2023
Annual accounts 202325,8 k €↑
2022
Annual accounts 202213,8 k €↓
2021
Annual accounts 202115,9 k €↓
2020
Annual accounts 202029,4 k €↑
2019
Annual accounts 201916,6 k €↑
2018
Annual accounts 201810,6 k €↓
2017
Annual accounts 201731,2 k €↑
2016
Annual accounts 201616,1 k €↓
2015
Annual accounts 201527,9 k €↑
2014
Annual accounts 2014-492,4 €↓
2013
Annual accounts 201353,5 k €↑
2012
Annual accounts 20129,3 k €↑
2011
Annual accounts 20113,1 k €↑
2010
Annual accounts 2010-295 €↑
2009
Annual accounts 2009-2 k €↓
2008
Annual accounts 20082,5 k €
19/09/2007
IncorporationPrivate company with limited liability

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

MAKIN'STUFF

Overview

What does MAKIN'STUFF do?

Trend over 18 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