ACTIVE

SAMO-B

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

53,5 k €

+153.2% YoY

Gross margin

715,2 k €

+42.4% YoY

Equity

204,9 k €

-24.5% YoY

Workforce

15,8 ETP

What does SAMO-B do?

SAMO-B is a Public limited company incorporated in 1975. Its main activity is: Removal services. Its registered office is in Liège. It employs on average 15,8 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0415.399.332

Incorporation

12/09/1975

Legal form

Public limited company

Registered office

Rue de Herve 257
4030 Liège · WallonieSee on map

Contributed capital

62 000,00 €

Latest accounts

31/12/2024

Average workforce

15,8 ETP

Activities (NACE)

49420Removal services· main 49420Removal services 60241Television programming and broadcasting activities

Joint committees (3)

140
14005
226

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

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	715,2 k €	+42.4%	502,1 k €	-10.0%	558 k €	-28.0%	775 k €	+56.0%	496,9 k €	-24.3%	656,7 k €	+9.1%	602 k €	+18.8%	506,8 k €	+16.9%	433,7 k €	+15.5%	375,5 k €	-17.0%	452,6 k €	+10.1%	411,2 k €	+12.2%	366,3 k €	+16.7%	313,8 k €	-5.5%	332,1 k €	-14.1%	386,6 k €	-4.7%	405,6 k €	+4.9%	386,7 k €	+31.0%	295,1 k €
EBITDA	111,1 k €	+93.7%	57,3 k €	+23.9%	46,3 k €	-79.2%	222,3 k €	+3126%	6,9 k €	-86.6%	51,4 k €	+10.6%	46,4 k €	-32.5%	68,8 k €	+32.6%	51,9 k €	+1826%	2,7 k €	-97.7%	117 k €	+2.0%	114,6 k €	+34.9%	85 k €	+1105%	-8,5 k €	-111%	75,5 k €	-40.5%	126,8 k €	+19.7%	105,9 k €	+20.1%	88,2 k €	+38.2%	63,8 k €
Operating result	86,1 k €	+149%	34,5 k €	-5.0%	36,3 k €	-81.4%	195,6 k €	+7860%	2,5 k €	-91.8%	30 k €	+15.6%	26 k €	-28.6%	36,4 k €	+378%	7,6 k €	+115%	-49,4 k €	-187%	56,7 k €	-3.8%	58,9 k €	+80.9%	32,6 k €	+134%	-96,2 k €	-1256%	-7,1 k €	-114%	50,3 k €	+101%	25,1 k €	-24.3%	33,1 k €	+871%	-4,3 k €
Net result	53,5 k €	+153%	21,1 k €	+36.4%	15,5 k €	-90.8%	169 k €	+691%	-28,6 k €	-823%	4 k €	+12.0%	3,5 k €	-27.2%	4,8 k €	+106%	-87,1 k €	-52.9%	-57 k €	-244%	39,6 k €	+10.1%	36 k €	+112%	17 k €	+128%	-60,8 k €	-154%	-23,9 k €	-190%	26,6 k €	+351%	5,9 k €	-55.8%	13,3 k €	+152%	-25,5 k €
Balance sheet
Equity	204,9 k €	-24.5%	271,4 k €	+8.4%	250,3 k €	-8.3%	272,8 k €	+122%	122,6 k €	-18.9%	151,2 k €	+2.7%	147,3 k €	+2.5%	143,7 k €	+3.5%	138,9 k €	+152%	55,2 k €	-50.8%	112,2 k €	+21.2%	92,6 k €	+59.7%	58 k €	+41.4%	41 k €	-59.7%	101,8 k €	-19.0%	125,7 k €	+26.8%	99,1 k €	+6.3%	93,2 k €	+16.7%	79,9 k €
Total assets	994,8 k €	+20.2%	827,6 k €	+8.5%	762,9 k €	-4.0%	794,4 k €	-0.1%	795,2 k €	+51.2%	526 k €	-4.5%	550,8 k €	+10.0%	500,6 k €	-9.8%	555 k €	+52.5%	364 k €	+0.4%	362,6 k €	-8.1%	394,6 k €	+13.8%	346,9 k €	-11.3%	391,1 k €	-23.0%	507,8 k €	-12.9%	583,2 k €	+4.6%	557,7 k €	+83.9%	303,3 k €	+6.7%	284,1 k €
Cash	89,6 k €	+22.5%	73,2 k €	-57.8%	173,6 k €	+256%	48,8 k €	+366%	10,5 k €	-13.2%	12,1 k €	-67.4%	37 k €	+276%	9,9 k €	+6.1%	9,3 k €	-65.0%	26,6 k €	+61.1%	16,5 k €	-23.6%	21,6 k €	-24.2%	28,5 k €	+287%	7,3 k €	-54.8%	16,3 k €	-14.6%	19 k €	+467%	3,4 k €	-43.8%	6 k €	+40.7%	4,2 k €
Debts	757,6 k €	+44.9%	522,7 k €	+9.4%	477,7 k €	-8.4%	521,6 k €	-22.0%	668,7 k €	+81.0%	369,4 k €	-8.1%	401,9 k €	+13.7%	353,5 k €	-15.1%	416,2 k €	+34.8%	308,8 k €	+23.8%	249,5 k €	-17.4%	302,1 k €	+4.6%	288,9 k €	-17.1%	348,4 k €	-7.4%	376,1 k €	-11.7%	425,8 k €	-7.2%	458,6 k €	+118%	210,1 k €	+2.9%	204,3 k €
Other
Workforce	15,8 ETP		–		–		–		12,9 ETP	-8.5%	14,1 ETP	+2.2%	13,8 ETP	+24.3%	11,1 ETP	+2.8%	10,8 ETP	+40.3%	7,7 ETP	-7.2%	8,3 ETP	0.0%	8,3 ETP	+3.8%	8,0 ETP	-11.1%	9,0 ETP	-4.3%	9,4 ETP	+17.5%	8,0 ETP	-24.5%	10,6 ETP	+12.8%	9,4 ETP	+9.3%	8,6 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 2 active · 16 ended

Active mandates

Kevin Fossoul

Director · since 28 novembre 2023 · until 28 novembre 2029

Active

Luc Fossoul

Director · since 28 novembre 2023 · until 28 novembre 2029

Active

Ended mandates

JULES FOSSOUL

Director · since 01 janvier 2015 · until 01 janvier 2021

Ended

LUC FOSSOUL

Director · since 01 janvier 2015 · until 01 janvier 2021

Ended

LUC FOSSOUL

Director · since 01 janvier 2015 · until 11 janvier 2021

Ended

PHILIPPE FOSSOUL

Director · since 01 janvier 2015 · until 01 janvier 2021

Ended

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	13/11/2025	24/06/2024	07/06/2023	08/07/2022	31/08/2021	30/10/2020
General meeting	31/10/2025	12/06/2024	24/05/2023	25/05/2022	27/07/2021	27/05/2020
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	31/10/2025	13/11/2025	French	PDF
Abridged model	31/12/2023	12/06/2024	24/06/2024	French	PDF
Abridged model	31/12/2022	24/05/2023	07/06/2023	French	PDF
Abridged model	31/12/2021	25/05/2022	08/07/2022	French	PDF
Abridged model	31/12/2020	27/07/2021	31/08/2021	French	PDF
Abridged model	31/12/2019	27/05/2020	30/10/2020	French	PDF
Abridged model	31/12/2018	22/05/2019	07/08/2019	French	PDF
Abridged model	31/12/2017	23/05/2018	08/08/2018	French	PDF
Abridged model	31/12/2016	31/05/2017	31/08/2017	French	PDF
Abridged model	31/12/2015	25/05/2016	05/08/2016	French	PDF
Abridged modelCorrection	31/12/2014	27/05/2015	25/09/2015	French	PDF
Abridged model	31/12/2014	27/05/2015	26/08/2015	French	PDF
Abridged model	31/12/2013	22/05/2014	26/06/2014	French	PDF
Abridged model	31/12/2012	22/05/2013	29/05/2013	French	PDF
Abridged model	31/12/2011	23/05/2012	03/07/2012	French	PDF
Abridged model	31/12/2010	25/05/2011	26/07/2011	French	PDF
Abridged model	31/12/2009	31/05/2010	17/06/2010	French	PDF
Abridged model	31/12/2008	30/06/2009	31/07/2009	French	PDF
Abridged model	31/12/2007	31/05/2008	17/07/2008	French	PDF
Abridged model	31/12/2006	30/06/2007	27/08/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 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 31/12/2024 · 2 active · 16 ended

Active mandates

Kevin Fossoul

Director · since 28 novembre 2023 · until 28 novembre 2029

Active

Luc Fossoul

Director · since 28 novembre 2023 · until 28 novembre 2029

Active

Ended mandates

JULES FOSSOUL

Director · since 01 janvier 2015 · until 01 janvier 2021

Ended

LUC FOSSOUL

Director · since 01 janvier 2015 · until 01 janvier 2021

Ended

LUC FOSSOUL

Director · since 01 janvier 2015 · until 11 janvier 2021

Ended

PHILIPPE FOSSOUL

Director · since 01 janvier 2015 · until 01 janvier 2021

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates03/06/2026
DEMISSIONS, NOMINATIONS
PDF
Mandates30/11/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS - OBJET - DEMISSIONS, NOMINATIONS
PDF
Restructuring01/03/2023
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...) - DIVERS
PDF
Mandates25/08/2022
DEMISSIONS, NOMINATIONS
PDF
Registered office29/01/2021
SIEGE SOCIAL
PDF
Mandates05/02/2020
DEMISSIONS, NOMINATIONS
PDF
Registered office03/03/2016
SIEGE SOCIAL
PDF
Mandates21/01/2015
SIEGE SOCIAL - 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

2024
Annual accounts 202453,5 k €↑
2024
Name changeSAMO-B
2023
Annual accounts 202321,1 k €↑
2022
Annual accounts 202215,5 k €↓
2021
Annual accounts 2021169 k €↑
2021
Name changeSAMOB
2020
Annual accounts 2020-28,6 k €↓
2019
Annual accounts 20194 k €↑
2018
Annual accounts 20183,5 k €↓
2017
Annual accounts 20174,8 k €↑
2016
Annual accounts 2016-87,1 k €↓
2015
Annual accounts 2015-57 k €↓
2014
Annual accounts 201439,6 k €↑
2013
Annual accounts 201336 k €↑
2012
Annual accounts 201217 k €↑
2011
Annual accounts 2011-60,8 k €↓
2010
Annual accounts 2010-23,9 k €↓
2009
Annual accounts 200926,6 k €↑
2008
Annual accounts 20085,9 k €↓
2007
Annual accounts 200713,3 k €↑
2006
Annual accounts 2006-25,5 k €
12/09/1975
IncorporationPublic 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

SAMO-B

Overview

What does SAMO-B do?

Trend over 19 financial years

Indicative valuation

Board of directors

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