ACTIVE

Samurai@Work NV

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

73,1 k €

-82.1% YoY

Gross margin

558,8 k €

-38.2% YoY

Equity

201,6 k €

+56.9% YoY

Workforce

4,9 ETP

-7.5% YoY

What does Samurai@Work NV do?

Samurai@Work NV is a Public limited company incorporated in 1981. Its main activity is: Management consultancy activities. Its registered office is in Kontich. It employs on average 4,9 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0421.435.997

Incorporation

02/03/1981

Legal form

Public limited company

Registered office

Prins Boudewijnlaan 7A
2550 Kontich · FlandreSee on map

Contributed capital

798 884,38 €

Latest accounts

31/12/2025

Average workforce

4,9 ETP

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities 74142Specialised design activities

Joint committees (4)

200
2000
20000
218

Signals

ProfitableGood 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	558,8 k €	-38.2%	903,7 k €	+31.6%	686,6 k €	+6.6%	644,1 k €	+62.4%	396,5 k €	+159%	153,2 k €	-75.9%	634,3 k €	-25.1%	847,3 k €	-16.2%	1 M €	+273%	270,9 k €		–		–		–		–		–		–		–		–		–
EBITDA	102,2 k €	-78.9%	485,2 k €	+87.7%	258,5 k €	+35.7%	190,5 k €	+245%	-131,4 k €	+66.2%	-388,8 k €	-365%	146,5 k €	-48.0%	281,9 k €	-28.7%	395,5 k €	+159%	-666,8 k €	-178%	-240,2 k €	-299%	120,8 k €	-25.3%	161,7 k €	-42.2%	279,6 k €	+673%	36,2 k €	+300%	9 k €	-93.9%	147,6 k €	-7.9%	160,2 k €	-11.8%	181,8 k €
Operating result	85,3 k €	-81.3%	456,6 k €	+98.1%	230,5 k €	+44.1%	160 k €	+192%	-173,7 k €	+61.5%	-451,7 k €	-1133%	43,7 k €	-75.5%	178,3 k €	-41.3%	303,8 k €	+138%	-795,9 k €	-114%	-371,5 k €	-558%	81,2 k €	-39.9%	135,1 k €	-46.6%	252,8 k €	+1927%	12,5 k €	+230%	-9,6 k €	-108%	119,6 k €	-10.9%	134,3 k €	-16.2%	160,3 k €
Net result	73,1 k €	-82.1%	407,6 k €	+102%	202,2 k €	+33.2%	151,8 k €	+182%	-185,2 k €	+65.4%	-535,2 k €	-2630%	21,2 k €	-87.6%	170,9 k €	-39.6%	283 k €	+135%	-805,2 k €	-114%	-376,8 k €	-532%	87,2 k €	-35.9%	136,1 k €	-43.6%	241,3 k €	+3751%	6,3 k €	+137%	-17 k €	-115%	111,5 k €	-11.6%	126,1 k €	+15.9%	108,8 k €
Balance sheet
Equity	201,6 k €	+56.9%	128,6 k €	+146%	-279 k €	+42.0%	-481,2 k €	+24.0%	-633 k €	-41.3%	-447,8 k €	-612%	87,4 k €	+31.9%	66,2 k €	+163%	-104,7 k €	+73.0%	-387,7 k €	-193%	417,5 k €	-47.4%	794,2 k €	+12.3%	707 k €	+23.8%	570,9 k €	+73.2%	329,7 k €	+1.9%	323,4 k €	-5.0%	340,4 k €	+48.7%	228,9 k €	+123%	102,8 k €
Total assets	734,7 k €	-17.8%	894 k €	+36.4%	655,3 k €	-5.6%	694,2 k €	+70.0%	408,4 k €	-14.5%	477,5 k €	-45.1%	869,9 k €	-14.4%	1 M €	-4.8%	1,1 M €	-8.5%	1,2 M €	+16.0%	1 M €	-11.5%	1,1 M €	+6.3%	1,1 M €	+5.5%	1 M €	+67.1%	606,6 k €	-24.1%	799,4 k €	-13.4%	922,9 k €	+73.2%	532,8 k €	+1.1%	526,8 k €
Cash	79,1 k €	-68.5%	251 k €	+52.7%	164,4 k €	-9.0%	180,7 k €	+115%	84,1 k €	-22.2%	108,1 k €	+18377%	585,3 €	-95.5%	13,1 k €	+737%	1,6 k €	-89.4%	14,8 k €	+4.4%	14,2 k €	+21.6%	11,7 k €	+0.6%	11,6 k €	+14.5%	10,1 k €	+48.8%	6,8 k €	-94.8%	131,1 k €	+1947%	6,4 k €	-94.5%	115,7 k €	+4153%	2,7 k €
Debts	531,7 k €	-30.5%	765,4 k €	-18.1%	934,3 k €	-20.5%	1,2 M €	+12.9%	1 M €	+12.5%	924,9 k €	+18.4%	781,1 k €	-16.1%	931,1 k €	-20.4%	1,2 M €	-24.3%	1,5 M €	+170%	572,2 k €	+80.2%	317,5 k €	-2.6%	326,1 k €	-18.8%	401,7 k €	+73.2%	231,9 k €	-45.3%	424 k €	-15.3%	500,5 k €	+65.8%	301,8 k €	-28.4%	421,3 k €
Other
Workforce	4,9 ETP	-7.5%	5,3 ETP	+8.2%	4,9 ETP	-12.5%	5,6 ETP	-25.3%	7,5 ETP	-14.8%	8,8 ETP	+41.9%	6,2 ETP	-1.6%	6,3 ETP	+3.3%	6,1 ETP	-37.8%	9,8 ETP	-16.2%	11,7 ETP	+20.6%	9,7 ETP	+27.6%	7,6 ETP	-2.6%	7,8 ETP	+5.4%	7,4 ETP	+13.8%	6,5 ETP	0.0%	6,5 ETP	-4.4%	6,8 ETP	+1.5%	6,7 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 2 active · 25 ended

Active mandates

Oxygenium

Director · since 01 janvier 2023 · 0898.365.597

Represented by Gudrun De Bel

Active

SIAS

Managing director · since 01 janvier 2023 · 0824.720.526

Represented by Pieter De Mil

Active

Ended mandates

SIAS

Director · since 01 janvier 2023 · 0824.720.526

Represented by Pieter DE MIL

Ended

Gudrun De Bel

Director · since 22 juin 2022 · until 30 mai 2028

Ended

Pieter De Mil

Director · since 22 juin 2022 · until 30 mai 2028

Ended

Bart ROSCAM

Director · since 30 mai 2017 · until 30 mai 2023

Ended

At this address

Other companies at this address

Company	CBE no.
AFAS BELGIUM● Active	0463.984.256
DEWECO● Active	0828.813.332
DEWESTATE● Active	0722.950.502
SonoMuro● Bankrupt	0503.951.820
WHC LABS● Active	0806.008.929

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	01/01/2025	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	28/05/2026	02/06/2025	14/06/2024	10/07/2023	20/07/2022	08/10/2021
General meeting	26/05/2026	27/05/2025	28/05/2024	28/06/2023	22/06/2022	04/10/2021
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
Abridged model	31/12/2025	26/05/2026	28/05/2026	Dutch	PDF
Abridged model	31/12/2024	27/05/2025	02/06/2025	Dutch	PDF
Abridged model	31/12/2023	28/05/2024	14/06/2024	Dutch	PDF
Abridged model	31/12/2022	28/06/2023	10/07/2023	Dutch	PDF
Abridged model	31/12/2021	22/06/2022	20/07/2022	Dutch	PDF
Abridged model	31/12/2020	04/10/2021	08/10/2021	Dutch	PDF
Abridged model	31/12/2019	15/08/2020	29/09/2020	Dutch	PDF
Abridged model	31/12/2018	28/05/2019	19/06/2019	Dutch	PDF
Abridged model	31/12/2017	29/05/2018	16/07/2018	Dutch	PDF
Abridged model	31/12/2016	30/05/2017	04/07/2017	Dutch	PDF
Full model	31/12/2015	31/05/2016	29/07/2016	Dutch	PDF
Full model	31/12/2014	26/05/2015	24/07/2015	Dutch	PDF
Full model	31/12/2013	27/05/2014	18/06/2014	Dutch	PDF
Full model	31/12/2012	28/05/2013	29/07/2013	Dutch	PDF
Full model	31/12/2011	29/05/2012	10/07/2012	Dutch	PDF
Full model	31/12/2010	31/05/2011	29/07/2011	Dutch	PDF
Full model	31/12/2009	25/05/2010	28/06/2010	Dutch	PDF
Full model	31/12/2008	26/05/2009	30/07/2009	Dutch	PDF
Full model	31/12/2007	27/05/2008	18/08/2008	Dutch	PDF
Abridged model	31/12/2006	29/05/2007	19/07/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 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 · 25 ended

Active mandates

Oxygenium

Director · since 01 janvier 2023 · 0898.365.597

Represented by Gudrun De Bel

Active

SIAS

Managing director · since 01 janvier 2023 · 0824.720.526

Represented by Pieter De Mil

Active

Ended mandates

SIAS

Director · since 01 janvier 2023 · 0824.720.526

Represented by Pieter DE MIL

Ended

Gudrun De Bel

Director · since 22 juin 2022 · until 30 mai 2028

Ended

Pieter De Mil

Director · since 22 juin 2022 · until 30 mai 2028

Ended

Bart ROSCAM

Director · since 30 mai 2017 · until 30 mai 2023

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other02/05/2024
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - DIVERSEN
PDF
Registered office23/11/2023
MAATSCHAPPELIJKE ZETEL
PDF
Mandates07/07/2023
ONTSLAGEN - BENOEMINGEN
PDF
Mandates08/09/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates09/11/2021
ONTSLAGEN - BENOEMINGEN
PDF
Mandates12/09/2018
ONTSLAGEN - BENOEMINGEN
PDF
Mandates07/07/2017
ONTSLAGEN - BENOEMINGEN
PDF
Mandates10/10/2016
ONTSLAGEN - BENOEMINGEN
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 202573,1 k €↓
2024
Annual accounts 2024407,6 k €↑
2023
Annual accounts 2023202,2 k €↑
2022
Annual accounts 2022151,8 k €↑
2021
Annual accounts 2021-185,2 k €↑
2020
Annual accounts 2020-535,2 k €↓
2019
Annual accounts 201921,2 k €↓
2018
Annual accounts 2018170,9 k €↓
2017
Annual accounts 2017283 k €↑
2016
Annual accounts 2016-805,2 k €↓
2015
Annual accounts 2015-376,8 k €↓
2014
Annual accounts 201487,2 k €↓
2013
Annual accounts 2013136,1 k €↓
2012
Annual accounts 2012241,3 k €↑
2011
Annual accounts 20116,3 k €↑
2010
Annual accounts 2010-17 k €↓
2009
Annual accounts 2009111,5 k €↓
2008
Annual accounts 2008126,1 k €↑
2007
Annual accounts 2007108,8 k €
02/03/1981
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

Samurai@Work NV

Overview

What does Samurai@Work NV 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