ACTIVE

Samurai@Work NV

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result73,1 k €-82,1 %over 1 year

Gross margin558,8 k €-38,2 %over 1 year

Equity201,6 k €+56,9 %over 1 year

Workforce4,9 ETP-7,5 %over 1 year

Identity

Source · BCE/KBO

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

Financials

Source · NBB, 20 filings

Trend over 19 financial years

	2025		2024		2023		2022		2021
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 €
EBITDA	102,2 k €	-78.9%	485,2 k €	+87.7%	258,5 k €	+35.7%	190,5 k €	+245%	-131,4 k €
Operating result	85,3 k €	-81.3%	456,6 k €	+98.1%	230,5 k €	+44.1%	160 k €	+192%	-173,7 k €
Net result	73,1 k €	-82.1%	407,6 k €	+102%	202,2 k €	+33.2%	151,8 k €	+182%	-185,2 k €
Balance sheet
Equity	201,6 k €	+56.9%	128,6 k €	+146%	-279 k €	+42.0%	-481,2 k €	+24.0%	-633 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 €
Cash	79,1 k €	-68.5%	251 k €	+52.7%	164,4 k €	-9.0%	180,7 k €	+115%	84,1 k €
Debts	531,7 k €	-30.5%	765,4 k €	-18.1%	934,3 k €	-20.5%	1,2 M €	+12.9%	1 M €
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

Valuation

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

2 active · 6 ended

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Oxygenium0898.365.597Represented by Gudrun De Bel	Directorsince 01/01/2023
SIAS0824.720.526Represented by Pieter DE MIL	Managing directorsince 01/01/2023Director01/01/2023 → 2023 accountsended

Ended mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Gudrun De Bel	Director22/06/2022 → 2023 accounts
Pieter De Mil	Director22/06/2022 → 2023 accounts
Bart ROSCAM	Director30/05/2017 → 2021 accounts
Dirk VANDEPUTTE	Managing director30/05/2017 → 2021 accounts

Other companies at this address

Prins Boudewijnlaan 7A 2550 Kontich

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

Full financial information

Source · NBB

	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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 20 filings

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

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.

Board of directors

Source · NBB, accounts to 31/12/2025

2 active · 6 ended

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Oxygenium0898.365.597Represented by Gudrun De Bel	Directorsince 01/01/2023
SIAS0824.720.526Represented by Pieter DE MIL	Managing directorsince 01/01/2023Director01/01/2023 → 2023 accountsended

Ended mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Gudrun De Bel	Director22/06/2022 → 2023 accounts
Pieter De Mil	Director22/06/2022 → 2023 accounts
Bart ROSCAM	Director30/05/2017 → 2021 accounts
Dirk VANDEPUTTE	Managing director30/05/2017 → 2021 accounts

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

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
Herbenoeming commissaris en (gedelegeerd) bestuurder(s)
PDF
Mandates10/10/2016
Beëindiging mandaat (gedelegeerd) bestuurder - Coöptatie bestuurder
PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

Source · CBE, NBB annual accounts

Year

Identity

Incorporation

Name

Registered office

Annual accounts

Filings19 filings

Mandates

SIAS

Oxygenium

Pieter De Mil

Gudrun De Bel

Stefan VANDEPUTTE

Dirk VANDEPUTTE

Bart ROSCAM

Centurion Consult

1981198219831984198519861987198819891990199119921993199419951996199719981999200020012002200320042005200620072008200920102011201220132014201520162017201820192020202120222023202420252026

Samurai@Work NV

Prins Boudewijnlaan 7, 2550 KontichBinnensteenweg 160, 2530 Boechout

Managing director

Director

Managing director

Director

Managing directorDirector

CurrentPlanned, not yet servedEndedAccounts filedToday

Registered offices

Source · NBB annual accounts, CBE

Registered address	Period	Source
Prins Boudewijnlaan 7A, 2550 KontichCurrent		CBE
Prins Boudewijnlaan 7, 2550 Kontich	accounts 2024 → 2025	Accounts 2025 · 2026-00123942
Prins Boudewijnlaan 7A, 2550 Kontich	accounts 2023	Accounts 2023 · 2024-00129579
Binnensteenweg 160, 2530 Boechout	accounts 2021 → 2022	Accounts 2022 · 2023-00220705

Company names

Source · NBB annual accounts, CBE

Name	Period	Source
Samurai@Work NVCurrent	accounts 2021 → 2025	Accounts 2025 · 2026-00123942

Events

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

Samurai@Work NV

Overview

Identity

Financials

Valuation

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

Timeline

Registered offices

Company names

Events