ACTIVE

SAMAIN

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

30 k €

-31.1% YoY

Gross margin

192,5 k €

+4.8% YoY

Equity

649,1 k €

+4.8% YoY

What does SAMAIN do?

SAMAIN is a Private limited company incorporated in 1983. Its main activity is: Electrical, plumbing and other construction installation activities. Its registered office is in Wervik.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0425.108.933

Incorporation

30/12/1983

Legal form

Private limited company

Registered office

Menensesteenweg 246
8940 Wervik · FlandreSee on map

Contributed capital

25 000,00 €

Latest accounts

31/12/2025

Activities (NACE)

43230Electrical, plumbing and other construction installation activities· main 43291Other construction installation 52461Warehousing and support activities for transportation 43211Electrical installation 43211Electrical installation 43221Plumbing, heat and air-conditioning installation+7

Joint committees (1)

Signals

ProfitableSolid equityPositive 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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	192,5 k €	+4.8%	183,7 k €	-11.1%	206,6 k €	-3.5%	214,2 k €	+19.1%	179,8 k €	+23.0%	146,2 k €	+0.3%	145,8 k €	-0.3%	146,2 k €	+0.7%	145,3 k €	+13.2%	128,3 k €	+36.6%	93,9 k €	+55.7%	60,3 k €	-30.8%	87,1 k €	+36.6%	63,7 k €	-29.3%	90,1 k €	+51.7%	59,4 k €	-11.4%	67 k €	+35.4%	49,5 k €	+361%	10,7 k €	-70.0%	35,8 k €
EBITDA	180,4 k €	+3.2%	174,8 k €	-11.9%	198,4 k €	-3.5%	205,5 k €	+17.9%	174,4 k €	+22.6%	142,2 k €	-0.0%	142,2 k €	-0.4%	142,8 k €	+0.9%	141,5 k €	+28.4%	110,2 k €	+21.0%	91,1 k €	+58.3%	57,5 k €	-32.7%	85,4 k €	+37.1%	62,3 k €	-28.8%	87,5 k €	+51.5%	57,8 k €	-11.4%	65,2 k €	+67.5%	38,9 k €	+981%	-4,4 k €	-146%	9,7 k €
Operating result	56,7 k €	-19.8%	70,7 k €	-26.5%	96,2 k €	-15.8%	114,3 k €	+60.1%	71,4 k €	-13.7%	82,7 k €	-1.2%	83,8 k €	-0.9%	84,5 k €	+22.2%	69,1 k €	+0.3%	69 k €	+190%	23,8 k €	-45.1%	43,3 k €	-40.0%	72,2 k €	+37.5%	52,6 k €	-25.1%	70,2 k €	+82.0%	38,6 k €	-27.9%	53,5 k €	+130%	23,2 k €	+299%	-11,7 k €	-367%	4,4 k €
Net result	30 k €	-31.1%	43,5 k €	-29.9%	62,1 k €	-21.7%	79,3 k €	+90.0%	41,7 k €	-31.1%	60,6 k €	+3.0%	58,8 k €	+0.0%	58,8 k €	+28.9%	45,6 k €	+6.9%	42,6 k €	+222%	13,3 k €	-62.1%	34,9 k €	-36.5%	55 k €	+30.6%	42,1 k €	-31.1%	61,1 k €	+65.5%	36,9 k €	-27.5%	50,9 k €	+91.1%	26,7 k €	+372%	-9,8 k €	-240%	7 k €
Balance sheet
Equity	649,1 k €	+4.8%	619,1 k €	+7.6%	575,6 k €	+12.1%	513,5 k €	-24.7%	681,7 k €	+6.5%	640 k €	+10.5%	579,4 k €	+11.3%	520,6 k €	+12.7%	461,8 k €	+11.0%	416,2 k €	+11.4%	373,5 k €	+3.7%	360,3 k €	+10.7%	325,3 k €	-0.8%	327,8 k €	+3.8%	315,7 k €	+17.1%	269,6 k €	+12.5%	239,7 k €	+19.1%	201,3 k €	+9.0%	184,6 k €	-5.0%	194,4 k €
Total assets	2,1 M €	+22.1%	1,7 M €	-2.0%	1,8 M €	-3.8%	1,9 M €	+18.7%	1,6 M €	+47.2%	1,1 M €	+5.5%	1 M €	+1.0%	995,1 k €	+6.0%	938,5 k €	-2.1%	958,5 k €	+3.8%	923 k €	+107%	445,8 k €	+5.5%	422,4 k €	-1.0%	426,6 k €	+2.2%	417,2 k €	+19.8%	348,2 k €	+10.4%	315,5 k €	+21.7%	259,2 k €	+26.3%	205,2 k €	-10.2%	228,5 k €
Cash	112,7 k €	-49.6%	223,9 k €	+36.0%	164,5 k €	+18.3%	139,1 k €	-36.5%	219 k €	-41.1%	371,8 k €	+31.6%	282,5 k €	+78.3%	158,4 k €	+19.7%	132,3 k €	-40.2%	221,3 k €	+113%	104 k €	-68.1%	325,8 k €	+5.6%	308,5 k €	+3.3%	298,6 k €	+9.8%	272 k €	+20.0%	226,6 k €	+22.6%	184,9 k €	+271%	49,8 k €	+59.5%	31,2 k €	+36.1%	22,9 k €
Debts	1,5 M €	+31.5%	1,1 M €	-6.6%	1,2 M €	-9.3%	1,3 M €	+53.3%	863 k €	+108%	415,2 k €	-0.9%	419,2 k €	-10.2%	466,6 k €	-0.2%	467,4 k €	-12.9%	536,7 k €	-1.5%	544,6 k €	+573%	81 k €	-13.1%	93,2 k €	-3.6%	96,7 k €	-1.0%	97,7 k €	+30.6%	74,8 k €	+2.6%	72,9 k €	+32.7%	55 k €	+215%	17,4 k €	-44.4%	31,3 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		0,3 ETP	-50.0%	0,6 ETP	-40.0%	1,0 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 4 ended

Active mandates

Frederik Samain

Director

Active

Ended mandates

Frederik Samain

Manager · since 11 octobre 2007 · until 31 décembre 2007

Ended

André Samain

Manager · since 01 janvier 2007 · until 01 octobre 2007

Ended

André Samain

Manager

Ended

Frederik Samain

Manager

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro 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	08/06/2026	05/06/2025	04/06/2024	06/07/2023	20/05/2022	11/06/2021
General meeting	02/05/2026	03/05/2025	04/05/2024	06/05/2023	07/05/2022	03/05/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	02/05/2026	08/06/2026	Dutch	PDF
Micro model	31/12/2024	03/05/2025	05/06/2025	Dutch	PDF
Micro model	31/12/2023	04/05/2024	04/06/2024	Dutch	PDF
Micro model	31/12/2022	06/05/2023	06/07/2023	Dutch	PDF
Micro model	31/12/2021	07/05/2022	20/05/2022	Dutch	PDF
Micro model	31/12/2020	03/05/2021	11/06/2021	Dutch	PDF
Micro model	31/12/2019	02/05/2020	12/06/2020	Dutch	PDF
Micro model	31/12/2018	04/05/2019	03/06/2019	Dutch	PDF
Micro model	31/12/2017	02/06/2018	11/06/2018	Dutch	PDF
Micro model	31/12/2016	27/05/2017	26/06/2017	Dutch	PDF
Abridged model	31/12/2015	04/06/2016	14/06/2016	Dutch	PDF
Abridged model	31/12/2014	19/06/2015	25/06/2015	Dutch	PDF
Abridged model	31/12/2013	30/06/2014	25/07/2014	Dutch	PDF
Abridged model	31/12/2012	04/05/2013	31/05/2013	Dutch	PDF
Abridged model	31/12/2011	23/06/2012	29/06/2012	Dutch	PDF
Abridged model	31/12/2010	25/06/2011	28/06/2011	Dutch	PDF
Abridged model	31/12/2009	26/06/2010	22/07/2010	Dutch	PDF
Abridged model	31/12/2008	02/05/2009	11/05/2009	Dutch	PDF
Abridged model	31/12/2007	31/05/2008	03/06/2008	Dutch	PDF
Abridged model	31/12/2006	23/06/2007	29/06/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 0 € and 100 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 · 1 active · 4 ended

Active mandates

Frederik Samain

Director

Active

Ended mandates

Frederik Samain

Manager · since 11 octobre 2007 · until 31 décembre 2007

Ended

André Samain

Manager · since 01 janvier 2007 · until 01 octobre 2007

Ended

André Samain

Manager

Ended

Frederik Samain

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates14/10/2022
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Registered office15/09/2016
MAATSCHAPPELIJKE ZETEL
PDF
Capital / shares03/01/2014
KAPITAAL - AANDELEN
PDF
Capital / shares15/01/2008
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates23/10/2007
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 202530 k €↓
2024
Annual accounts 202443,5 k €↓
2023
Annual accounts 202362,1 k €↓
2022
Annual accounts 202279,3 k €↑
2021
Annual accounts 202141,7 k €↓
2020
Annual accounts 202060,6 k €↑
2019
Annual accounts 201958,8 k €↑
2018
Annual accounts 201858,8 k €↑
2017
Annual accounts 201745,6 k €↑
2016
Annual accounts 201642,6 k €↑
2015
Annual accounts 201513,3 k €↓
2014
Annual accounts 201434,9 k €↓
2013
Annual accounts 201355 k €↑
2012
Annual accounts 201242,1 k €↓
2011
Annual accounts 201161,1 k €↑
2010
Annual accounts 201036,9 k €↓
2009
Annual accounts 200950,9 k €↑
2008
Annual accounts 200826,7 k €↑
2007
Annual accounts 2007-9,8 k €↓
2006
Annual accounts 20067 k €
30/12/1983
IncorporationPrivate 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

SAMAIN

Overview

What does SAMAIN do?

Trend over 20 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