Skip to content

WALLIMAGE COPRODUCTIONS

Absorbed by WALLIMAGE KBO/BCE: BE 0473.372.272
WALLIMAGE COPRODUCTIONS
Follow Report

Overview

Lifetime

11 annual accounts with figures on one time axis, 17 filings since 2001
peak €43,570 (2009)
-not published
lowest -€7,740 (2014)
-not published
peak €16.5m (2017)
€16.5m▲ 28.3%
€10.3m▼ 34.5%
Documentsfilings and deeds
20-04-2018102 days before the deadline
2017financial year
Equity from €12.8m to €16.5mDebts from €15.7m to €10.3mCash from €3.9m to €7.1m

Key points

from the 2017 annual accounts, the last ones filed

Equity

€16.5m ▲ 28.3%
€13m2016€16m2017

Equity rose in 2017 from €12.8m to €16.5m.

Filings

17 annual accounts since 2001
AprilJune31 JulyOctober200520102015

The last five annual accounts were filed 25 to 131 days before the end of the period.

No score

Recent changes

General meeting · Merger Gazette deed
General meeting · Capital increase Gazette deed
Board meeting · Merger Gazette deed
Incorporation 30 publications in the Belgian Official Gazette, the last on 17-07-2018 · Gazette deed
All 29 events

Official details

Source: KBO
Status
Absorbed by WALLIMAGEmerger by absorption, May 2018
Activity
No activity registered in the KBO
Financial year end
31 December
Peppol
Not found in the Peppol Directory
Company details

Annual accounts 2017

€16.5m▲ 28.3%
€26.8m▼ 6.1%
Filing
Filed on 20-04-2018
Financials

Insights on WALLIMAGE COPRODUCTIONS

Absorbed by WALLIMAGE in May 2018. The last annual accounts are for financial year 2017.

Sources: KBO register, filings at the National Bank, Belgian Official Gazette.

Financials

Annual accounts 2017

full format, filed on 20-04-2018, 102 days before the deadline
€481,426
▲ 31.0%
€187,876
▲ €219,330
€189,621
▲ €219,863
-
61.5%
▲ 16.5 percentage points
-

Money flows

no detail for 2017

Balance sheet

balance sheet total €26.8m on 31-12-2017
What the company ownsHow it is paid for

in €m

Filed annual accounts

as filed with the National Bank, click a year to choose it
Line Trend20172016201520142013201220112010200920082007
Balance sheet: assets
20/58 26.8m28.5m29.3m26.9m25.6m24.2m22.5m19.7m17.7m13.5m13.2m
21/28 17.2m18.2m15.8m14.9m15.5m14.2m11.9m--7.2m5.2m
22/27 7,9783,2101,2532,8922,986------
24 7,9783,2101,2532,8922,986------
28 17.2m18.2m15.8m14.8m15.5m14.2m11.9m11.0m10.0m7.2m5.2m
282/3 975,161975,161975,161975,161975,161975,161975,161975,161---
282 975,161975,161975,161975,161975,161975,161975,161975,161---
284/8 16.2m17.2m14.9m13.9m14.5m13.3m11.0m10.1m10.0m7.2m5.2m
284 16.1m17.0m14.6m13.6m14.1m12.8m10.6m9.7m975,161975,161140,509
285/8 115,820256,195293,598262,823421,373437,578319,199317,0999.0m6.2m5.1m
29/58 9.6m10.3m13.4m12.1m10.1m10.0m10.6m8.7m7.7m6.3m8.0m
29 ------23,869296,052672,916943,125733,901
291 ------23,869296,052672,916943,125733,901
3 ------4,36418,25829,106--
30/36 ------4,36418,25829,106--
34 ------4,36418,25829,106--
40/41 2.4m6.4m7.6m2.4m6.4m5.6m5.9m5.2m1.4m3.9m4.0m
40 388,73922,01883,12064,16634,28275,564137,2703,14051,0682,10715,829
41 2.0m6.4m7.5m2.3m6.4m5.5m5.7m5.2m1.4m3.9m4.0m
50/53 -------500,0001.0m1.0m3.3m
51/53 -------500,0001.0m1.0m3.3m
54/58 7.1m3.9m5.8m9.7m3.7m4.4m4.7m2.6m4.6m316,99719,008
490/1 10,4864956,4578,48222,30813,41927,44986,70210,43619,0573,024
Balance sheet: equity and liabilities
10/49 26.8m28.5m29.3m26.9m25.6m24.2m22.5m19.7m17.7m13.5m13.2m
10/15 16.5m12.8m8.7m2.5m2.3m2.9m3.2m2.5m1.5m538,153491,785
10/11 247,894247,894247,894247,894247,894247,894247,894--247,893247,893
10 -------247,894247,894--
100 247,894247,894247,894247,894247,894247,894247,894247,894247,894247,893247,893
13 24,78924,78924,78924,78924,78924,78924,78924,78924,78924,78924,789
130 24,78924,78924,78924,78924,78924,78924,78924,78924,78924,78924,789
14 299,099299,099299,125302,702310,442316,414315,764271,442267,769265,471219,103
15 15.9m12.3m8.1m2.0m1.7m2.3m2.6m2.0m910,000--
16 56,38626,803---------
160/5 56,38626,803---------
164/5 56,38626,803---------
17/49 10.3m15.7m20.6m24.4m23.3m21.3m19.4m17.2m16.3m12.9m12.7m
17 10.2m15.3m20.3m24.1m23.1m20.9m19.1m17.0m16.0m12.8m12.4m
170/4 10.2m15.3m20.3m24.1m23.1m20.9m19.1m17.0m16.0m12.8m12.4m
174 10.2m15.3m20.3m24.1m23.1m20.9m19.1m17.0m16.0m12.8m12.4m
42/48 72,295381,637255,314248,010239,210443,190234,406209,974122,54194,567287,879
42 ----------64,373
44 24,1909,5198,2504,4216,7435,6654,91329,0767,9493,7514,205
440/4 24,1909,5198,2504,4216,7435,6654,91329,0767,9493,7514,205
45 --1,4049006007505,515350-23,249126,514
450/3 --2042451642044,373229-23,249126,514
454/9 --1,2006554365461,142121---
47/48 48,105372,118245,660242,689231,867436,775223,978180,548114,59267,56792,787
492/3 54913,5288,5648,72510,00418,10414,05992,61268,489531
Income statement
70/76A 481,426367,548162,009246,677209,270312,550331,469--65,29646,194
70 -8,267---12,90015,2794,09143,570--
74 -------51,26766,732--
76A 25,0004.5m5.3m4.9m4.2m3.5m3.2m--2.1m1.7m
60/66A 293,550399,002319,109504,531726,941617,551125,181--12,55691,940
60 -----4,23532,2257,17727,631--
600/8 ------40,930-56,737--
609 -----4,235-8,7057,177-29,106--
61 204,748126,48584,15775,000157,40969,31966,08914,02235,2005,0388,205
630 1,7451,2121,6391,474602------
631/4 2,308108,09030,00011,689-12922,5993,671129,3586,66682,883
635/8 30,24326,803---------
640/8 52,866136,412203,313416,368568,930543,8684,268853853852852
66A 1,6404.7m5.5m5.4m4.7m4.1m3.5m--2.1m1.7m
9901 187,876-31,454-157,100-257,854-517,671-305,001206,28829,635-82,74052,740-45,746
75/76B 6.8m4.8m509,166860,1181.2m1.0m241,770--145,295199,588
75 1.6m313,854509,166860,1181.2m1.0m241,77077,782122,941145,295199,588
750 -----8,619--9,99590,591123,733
751 6,11912,84828,40448,65678,21462,12760,28177,660106,55738,76935,138
752/9 1.6m301,006480,762811,4621.1m956,512181,4891226,38915,93540,717
76B 5.1m4.5m---------
65/66B 6.9m4.8m161,960127,208124,933111,44194,365--69,54064,660
65 46,04394,091161,960127,208124,933111,44194,36597,18384,01769,54064,660
650 37,91393,255146,107127,017124,459111,15093,69996,36783,67768,62064,373
652/9 8,13083615,853191474291666816340920287
66B 6.9m4.7m---------
9903 00-3,577-7,740-5,97265044,32210,23311,05365,866125,920
67/77 026-----6,5608,75519,49829,396
670/3 3131,506-----6,5608,75522,62632,378
77 3131,480-------3,1282,982
9904 --26-3,577-7,740-5,97265044,3223,6732,29846,36896,524
9905 --26-3,577-7,740-5,97265044,3223,6732,29846,36896,524
Appropriation of the result
9906 299,099299,099299,125302,702310,442316,414315,764271,442267,769265,471219,103
14P -------267,769265,471--
Document PDFPDFPDFPDFPDFPDFPDFPDFPDFPDFPDF

The accounts for 6 older financial years (2001-2006) were filed as documents without figures as data, scans for example.

Source: Annual accounts 2017 (PDF), filed on 20-04-2018.

Download as CSV

Filings

each dot is a set of accounts, on the day it reached the National Bank
Financial year Type Filed Reference Document
31-12-2017 full format 20-04-2018 2018-10300232 PDF
31-12-2016 full format 06-07-2017 2017-30300597 PDF
31-12-2015 full format 22-03-2016 2016-07400085 PDF
31-12-2014 full format 10-06-2015 2015-17400186 PDF
31-12-2013 full format 05-06-2014 2014-16000050 PDF
31-12-2012 full format 25-04-2013 2013-10300209 PDF
31-12-2011 full format 20-06-2012 2012-20800202 PDF
31-12-2010 full format 06-06-2011 2011-15100434 PDF
31-12-2009 full format 16-04-2010 2010-09300258 PDF
31-12-2008 full format 27-04-2009 2009-12200249 PDF
31-12-2007 full format 14-04-2008 2008-10900355 PDF
31-12-2006 full format 18-04-2007 2007-11900272 PDF
31-12-2005 full format 03-05-2006 2006-13104676 PDF
31-12-2004 full format 18-04-2005 2005-12005000 PDF
31-12-2003 full format 23-03-2004 2004-08105305 PDF
31-12-2002 full format 16-04-2003 2003-11100548 PDF
31-12-2001 full format 08-04-2002 2002-08500297 PDF

Key figures and ratios

per financial year, computed from the annual accounts
Line Trend20172016201520142013201220112010200920082007
189,621-30,242-155,461-256,380-517,069------
-1,186-1,938-6,266-5,370------
6.9m5.3m8.1m4.8m6.8m6.0m7.0m6.7m0975,161-
3.2m-1.9m-3.9m6.0m-716,482-276,7502.1m-2.0m4.2m297,989-
9.5m10.0m13.2m11.8m9.9m9.6m10.4m8.5m7.6m6.2m7.7m
61.5%45.0%29.8%9.4%8.9%12.0%14.1%12.9%8.2%4.0%3.7%
-27.1052.6548.7342.2922.5845.3141.4762.9566.2127.71
-27.1052.6548.7342.2922.5845.2941.3862.7166.2127.71
0.621.222.369.6410.217.306.106.7611.2124.0425.83
-0.0%0.0%-0.3%-0.3%0.0%1.4%0.1%0.2%8.6%19.6%
-0.0%0.0%0.0%0.0%0.0%0.2%0.0%0.0%0.3%0.7%
5.00-0.32-1.06-2.02-4.15------
-972 days---2138 days3279 days280 days428 days--
43 days27 days36 days22 days16 days28 days18 days501 days46 days272 days187 days

EBIT margin. Not meaningful: turnover is only a small part of operating income.

A ratio outside any meaningful range has been withheld (balance sheet total €26.8m, equity €16.5m).

A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.

Insights on WALLIMAGE COPRODUCTIONS

The operating result for 2017 is a profit of €187,876, after a loss of €31,454 in 2016. It is the highest result since 2011.

Debt's share of the balance-sheet total falls from 54.9% to 38.3%. Equity is higher and debt is lower.

Network & group

Holdings

own 2017 accounts, the bar shows equity in euros
This companyWALLIMAGE COPRODUCTIONS1 holding, 1 country 2017 accounts

Belgium 1 Equity Result

Source: list of holdings in its own 2017 accounts. Every holding stands with its own latest accounts.

Holdings through the years

2007 to 2017
Holdings through the years
Name200720082011201220132014201520162017
WALLIMAGE ENTREPRISES 13.97%9.78%7.61%5.68%
FILM FINANCING IN WALLONIA 33.33%
AXELLCOM Technology 47.37%
I-MOVIX 34.38%
AUDIOVISUAL PROJECTS INDUSTRY SERVICES 26%
DIGITAL GRAPHICS 15.79%
HOVERLORD 6.62%

Source: list of holdings in its own accounts

Acquisitions and mergers

1 transaction
Taken over by:WALLIMAGE
BE 0472.062.970merger by absorption · Gazette deed of 17-07-2018 (2 deeds) · effective 25-05-2018

Connections & network

See the function holders in the KBO register.

Timeline

Timeline

29 events since 2000
2018
General meeting · Merger PDFAccounting effect · Share cancellation
General meeting · Capital increase PDFCapital · Amendment of the articles
Annual accounts 2017 filed PDFfull format · 102 days before the deadline
Board meeting · Merger PDFAccounting effect · Capital
2017
Liquidity more than quadruples current ratio 132.43 The current ratio rises from 27.10 to 132.43. Short-term debt falls from €381,637 to €72,295.
Annual accounts 2016 filed PDFfull format · 25 days before the deadline
2016
Equity above €10m equity €12.8m ▲47.3% Equity rises from €8.7m to €12.8m.
Annual accounts 2015 filed PDFfull format · 131 days before the deadline
2015
Equity above €5m equity €8.7m ▲244% Equity rises from €2.5m to €8.7m.
Annual accounts 2014 filed PDFfull format · 51 days before the deadline
2014
Weakest financial year net -€7,740 The net result drops to -€7,740, the lowest from 2007 to 2016.
Annual accounts 2013 filed PDFfull format · 56 days before the deadline
2013
Annual accounts 2012 filed PDFfull format · 97 days before the deadline
2012
Annual accounts 2011 filed PDFfull format · 41 days before the deadline
2011
Annual accounts 2010 filed PDFfull format · 55 days before the deadline
2010
Equity above €2m equity €2.5m ▲75.4% With a profit in every financial year since 2007, equity grows to €2.5m.
Annual accounts 2009 filed PDFfull format · 106 days before the deadline
2009
Equity above €1m equity €1.5m ▲170% With a profit in every financial year since 2007, equity grows to €1.5m.
Annual accounts 2008 filed PDFfull format · 95 days before the deadline
2008
Liquidity more than doubled current ratio 66.21 The current ratio rises from 27.71 to 66.21. Short-term debt falls from €287,879 to €94,567.
Equity above €500,000 equity €538,153 ▲9.4% With a profit in every financial year since 2007, equity grows to €538,153.
Annual accounts 2007 filed PDFfull format · 108 days before the deadline
2007
Annual accounts 2006 filed PDFfull format · 104 days before the deadline
2006
Annual accounts 2005 filed PDFfull format
2005
Annual accounts 2004 filed PDFfull format
2004
Annual accounts 2003 filed PDFfull format
2003
Annual accounts 2002 filed PDFfull format
2002
Annual accounts 2001 filed PDFfull format
2000
Incorporation 30 publications in the Belgian Official Gazette, the last on 17-07-2018

Financial milestones sit on the financial year-end date, not the filing date.

Sources: Publications in the Belgian Official GazetteFilings with the National Bank

History

WALLIMAGE COPRODUCTIONS has filed 17 sets of annual accounts, the latest for financial year 2017.1 In 2018 the company was absorbed by merger into WALLIMAGE.2

  1. 1National Bank, annual accounts 2017
  2. 2Belgian Official Gazette, 17-07-2018

Company details

Inactive

Absorbed by WALLIMAGE in May 2018

WALLIMAGE COPRODUCTIONS is no longer in the KBO register. WALLIMAGE took it over in a merger by absorption, published in the Belgian Official Gazette on 17 July 2018.

Status
Inactive
Reason
Merger by absorptionBelgian Official Gazette, 17 July 2018 · deed
Absorbed by
WALLIMAGE · 0472.062.970
Last annual accounts
financial year to 31 December 2017
Last registered office
Rue Du 11 Novembre 6, 7000 Monsas published on 17 July 2018
Legal form
Public limited company
First annual accounts
financial year 2001
Official KBO record

We would like to set cookies. That happens only with your consent. What we measure