ACTIVE

SAMLINCO

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

417 k €

+272.7% YoY

Gross margin

583,3 k €

+1175.6% YoY

Equity

4 M €

+11.5% YoY

What does SAMLINCO do?

SAMLINCO is a Public limited company incorporated in 1987. Its main activity is: Management of real estate on a fee or contract basis. Its registered office is in Sint-Gillis-Waas.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0432.828.549

Incorporation

23/12/1987

Legal form

Public limited company

Registered office

Zandstraat(SP) 189
9170 Sint-Gillis-Waas · FlandreSee on map

Contributed capital

200 000,00 €

Latest accounts

31/12/2025

Activities (NACE)

68321Management of real estate on a fee or contract basis· main 68322Management of real estate on a fee or contract basis 46180Agents specialised in the sale of other particular products 46180Agents specialised in the sale of other particular products 64200Activities of holding companies 64210Activities of holding companies+3

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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	583,3 k €	+1176%	45,7 k €	-55.5%	102,8 k €	-14.4%	120,1 k €	-17.5%	145,7 k €	+207%	47,5 k €	-57.4%	111,7 k €	+5.4%	105,9 k €	-9.4%	116,9 k €	+16.8%	100,1 k €	+5.3%	95,1 k €	-30.7%	137,3 k €	+0.9%	136 k €	+24.2%	109,5 k €	+27.6%	85,8 k €	+31.3%	65,3 k €	+4.6%	62,4 k €	+85.6%	33,6 k €	-45.5%	61,7 k €	+2494%	2,4 k €
EBITDA	579,6 k €	+1591%	34,3 k €	-63.0%	92,6 k €	-17.7%	112,4 k €	-17.6%	136,4 k €	+212%	43,8 k €	-56.5%	100,7 k €	+1.8%	99 k €	-10.0%	109,9 k €	+17.8%	93,3 k €	+5.4%	88,5 k €	-33.7%	133,6 k €	+4.8%	127,5 k €	+19.0%	107,1 k €	+35.1%	79,3 k €	+31.7%	60,2 k €	+4.7%	57,5 k €	+102%	28,5 k €	-47.4%	54,2 k €	+2645%	-2,1 k €
Operating result	579,6 k €	+2511%	22,2 k €	-68.6%	70,7 k €	-21.9%	90,6 k €	-21.1%	114,9 k €	+263%	31,7 k €	-64.2%	88,6 k €	+2.0%	86,9 k €	-6.8%	93,2 k €	+27.8%	72,9 k €	-4.6%	76,4 k €	-37.3%	122 k €	+5.9%	115,2 k €	+113%	54 k €	-26.5%	73,4 k €	+35.1%	54,4 k €	+5.2%	51,7 k €	+128%	22,7 k €	-53.1%	48,4 k €	+814%	-6,8 k €
Net result	417 k €	+273%	-241,5 k €	-118%	1,3 M €	+2059%	61,4 k €	-18.2%	75 k €	+326%	17,6 k €	-76.0%	73,4 k €	-20.3%	92,1 k €	-64.5%	259,5 k €	-1.1%	262,5 k €	+60.9%	163,1 k €	-52.2%	341,4 k €	-28.5%	477,7 k €	-0.9%	482,2 k €	+45.1%	332,4 k €	+8.5%	306,3 k €	-12.7%	350,8 k €	+670%	-61,6 k €	-165%	94,8 k €	-52.5%	199,6 k €
Balance sheet
Equity	4 M €	+11.5%	3,6 M €	-6.2%	3,9 M €	+52.1%	2,5 M €	+2.5%	2,5 M €	+3.1%	2,4 M €	+0.7%	2,4 M €	+3.2%	2,3 M €	-48.2%	4,5 M €	+6.2%	4,2 M €	+6.6%	4 M €	+4.3%	3,8 M €	+216%	1,2 M €	-62.8%	3,2 M €	+17.6%	2,7 M €	+13.8%	2,4 M €	+14.6%	2,1 M €	+20.0%	1,8 M €	-3.4%	1,8 M €	+5.5%	1,7 M €
Total assets	5,4 M €	-7.2%	5,8 M €	-5.8%	6,2 M €	+30.1%	4,8 M €	-1.9%	4,9 M €	+1.4%	4,8 M €	-1.3%	4,9 M €	+0.8%	4,8 M €	-30.2%	6,9 M €	+56.5%	4,4 M €	+5.7%	4,2 M €	+4.5%	4 M €	+3.9%	3,8 M €	+5.7%	3,6 M €	+26.4%	2,9 M €	+13.8%	2,5 M €	+13.9%	2,2 M €	+17.7%	1,9 M €	-2.4%	1,9 M €	+6.8%	1,8 M €
Cash	399,2 k €	+194%	136 k €	-38.5%	221 k €	+43.0%	154,5 k €	+14.6%	134,8 k €	+56.6%	86,1 k €	-69.0%	277,4 k €	+446%	50,8 k €	-93.8%	816,6 k €	+264%	224,6 k €	+53.0%	146,9 k €	-55.8%	332,1 k €	-35.1%	511,6 k €	+236%	152,1 k €	-88.2%	1,3 M €	+6.2%	1,2 M €	-12.4%	1,4 M €	+1566%	83,3 k €	+1597%	4,9 k €	-99.3%	695,1 k €
Debts	1,4 M €	-37.7%	2,2 M €	-5.2%	2,3 M €	+5.1%	2,2 M €	-6.4%	2,4 M €	-0.3%	2,4 M €	-3.3%	2,5 M €	-1.3%	2,5 M €	+2.9%	2,4 M €	+1150%	194,3 k €	-11.1%	218,4 k €	+10.9%	197 k €	-92.5%	2,6 M €	+543%	409,2 k €	+210%	131,8 k €	+14.0%	115,6 k €	+1.2%	114,3 k €	-13.4%	132 k €	+12.9%	116,9 k €	+30.4%	89,6 k €

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 · 3 active · 21 ended

Active mandates

Dominique Van Der Linden

Director · since 21 décembre 2023 · until 30 juin 2029

Active

LUC VAN BROEKHOVEN

Director · since 21 décembre 2023 · until 30 juin 2029

Active

WILLEMS HELEN

Director · since 21 décembre 2023 · until 30 juin 2029

Active

Ended mandates

Dominique Van Der Linden

Director · since 23 décembre 2023 · until 14 juin 2029

Ended

Helen Willems

Director · since 23 décembre 2023 · until 14 juin 2029

Ended

Luc Van Broekhoven

Director · since 23 décembre 2023 · until 14 juin 2029

Ended

Luc Van Broekhoven

Chairman of the board of directors · since 24 février 2022 · until 23 août 2023

Ended

At this address

Other companies at this address

Company	CBE no.
CONSTRUCT INVEST● Bankrupt	0751.697.936
F & B● Bankrupt	0894.792.732
VALIMO● Active	0418.565.292

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	30/06/2026	02/07/2025	03/07/2024	29/08/2023	17/10/2022	30/09/2021
General meeting	11/06/2026	12/06/2025	13/06/2024	23/08/2023	08/06/2022	24/09/2021
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	11/06/2026	30/06/2026	Dutch	PDF
Abridged model	31/12/2024	12/06/2025	02/07/2025	Dutch	PDF
Abridged model	31/12/2023	13/06/2024	03/07/2024	Dutch	PDF
Abridged model	31/12/2022	23/08/2023	29/08/2023	Dutch	PDF
Abridged model	31/12/2021	08/06/2022	17/10/2022	Dutch	PDF
Abridged model	31/12/2020	24/09/2021	30/09/2021	Dutch	PDF
Abridged model	31/12/2019	20/10/2020	13/11/2020	Dutch	PDF
Abridged model	31/12/2018	07/10/2019	08/10/2019	Dutch	PDF
Abridged model	31/12/2017	20/08/2018	24/09/2018	Dutch	PDF
Abridged model	31/12/2016	29/08/2017	31/08/2017	Dutch	PDF
Abridged model	31/12/2015	01/09/2016	23/09/2016	Dutch	PDF
Abridged model	31/12/2014	01/09/2015	28/09/2015	Dutch	PDF
Abridged model	31/12/2013	04/09/2014	29/09/2014	Dutch	PDF
Abridged model	31/12/2012	04/09/2013	23/09/2013	Dutch	PDF
Abridged model	31/12/2011	30/06/2012	30/07/2012	Dutch	PDF
Abridged model	31/12/2010	29/06/2011	20/07/2011	Dutch	PDF
Abridged model	31/12/2009	10/06/2010	09/07/2010	Dutch	PDF
Abridged model	31/12/2008	11/06/2009	09/07/2009	Dutch	PDF
Abridged model	31/12/2007	12/06/2008	10/07/2008	Dutch	PDF
Abridged model	31/12/2006	14/06/2007	23/07/2007	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 · 3 active · 21 ended

Active mandates

Dominique Van Der Linden

Director · since 21 décembre 2023 · until 30 juin 2029

Active

LUC VAN BROEKHOVEN

Director · since 21 décembre 2023 · until 30 juin 2029

Active

WILLEMS HELEN

Director · since 21 décembre 2023 · until 30 juin 2029

Active

Ended mandates

Dominique Van Der Linden

Director · since 23 décembre 2023 · until 14 juin 2029

Ended

Helen Willems

Director · since 23 décembre 2023 · until 14 juin 2029

Ended

Luc Van Broekhoven

Director · since 23 décembre 2023 · until 14 juin 2029

Ended

Luc Van Broekhoven

Chairman of the board of directors · since 24 février 2022 · until 23 août 2023

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office01/08/2024
MAATSCHAPPELIJKE ZETEL
PDF
Mandates28/12/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - ONTSLAGEN - BENOEMINGEN
PDF
Mandates22/04/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates07/01/2022
ONTSLAGEN - BENOEMINGEN
PDF
Mandates18/04/2018
KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares17/03/2014
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates09/10/2013
MAATSCHAPPELIJKE ZETEL - ONTSLAGEN - BENOEMINGEN
PDF
Mandates21/08/2007
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 2025417 k €↑
2024
Annual accounts 2024-241,5 k €↓
2023
Annual accounts 20231,3 M €↑
2022
Annual accounts 202261,4 k €↓
2021
Annual accounts 202175 k €↑
2020
Annual accounts 202017,6 k €↓
2019
Annual accounts 201973,4 k €↓
2018
Annual accounts 201892,1 k €↓
2017
Annual accounts 2017259,5 k €↓
2016
Annual accounts 2016262,5 k €↑
2015
Annual accounts 2015163,1 k €↓
2014
Annual accounts 2014341,4 k €↓
2013
Annual accounts 2013477,7 k €↓
2012
Annual accounts 2012482,2 k €↑
2011
Annual accounts 2011332,4 k €↑
2010
Annual accounts 2010306,3 k €↓
2009
Annual accounts 2009350,8 k €↑
2008
Annual accounts 2008-61,6 k €↓
2007
Annual accounts 200794,8 k €↓
2006
Annual accounts 2006199,6 k €
23/12/1987
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

SAMLINCO

Overview

What does SAMLINCO do?

Trend over 20 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