ACTIVE

SAMARCANDE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

7 k €

+494.2% YoY

Gross margin

646,9 k €

-1.6% YoY

Equity

111,1 k €

+6.0% YoY

Workforce

8,9 ETP

What does SAMARCANDE do?

SAMARCANDE is a Non-profit organization incorporated in 1986. Its main activity is: Other social work activities without accommodation n.e.c.. Its registered office is in Etterbeek. It employs on average 8,9 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0432.951.382

Incorporation

07/03/1986

Legal form

Non-profit organization

Registered office

Rue de Theux 51
1040 Etterbeek · BruxellesSee on map

Latest accounts

31/12/2025

Average workforce

8,9 ETP

Activities (NACE)

88992Other social work activities without accommodation n.e.c.· main 88994Other social work activities without accommodation n.e.c.

Joint committees (1)

Signals

ProfitableSolid equityLow 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 16 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010
Income statement
Gross margin	646,9 k €	-1.6%	657,7 k €	+13.5%	579,5 k €	+31.7%	440,2 k €	-1.6%	447,3 k €	-5.7%	474,2 k €		–		429,1 k €	+0.9%	425,3 k €	+11.1%	382,8 k €	+17.5%	325,7 k €	+35.8%	239,9 k €	-4.7%	251,9 k €	-1.2%	255 k €	+9.7%	232,5 k €	-8.2%	253,2 k €
EBITDA	9,3 k €	+481%	1,6 k €	+122%	-7,4 k €	+68.6%	-23,5 k €	-211%	21,2 k €	+122%	9,6 k €	+102%	-434,1 k €	-1974%	23,2 k €	+110%	11 k €	-68.4%	34,9 k €	+116%	16,1 k €	+170%	-23 k €	-170%	32,9 k €	+55.7%	21,2 k €	-54.8%	46,8 k €	+87.0%	25 k €
Operating result	6,4 k €	+288%	-3,4 k €	+73.1%	-12,8 k €	+58.2%	-30,5 k €	-329%	13,4 k €	+585%	1,9 k €	+100%	-445,7 k €	-4011%	11,4 k €	+1225%	860 €	-96.1%	22,1 k €	+1752%	1,2 k €	+103%	-45,6 k €	-779%	6,7 k €	+221%	-5,6 k €	-122%	25,7 k €	+217%	8,1 k €
Net result	7 k €	+494%	-1,8 k €	+84.4%	-11,4 k €	+57.9%	-27,1 k €	-267%	16,2 k €	+239%	4,8 k €	-74.4%	18,6 k €	+30.6%	14,3 k €	+2725%	505 €	-97.7%	22 k €	+18042%	121 €	+100%	-40 k €	-422%	12,4 k €	+137744%	9 €	-100.0%	31,7 k €	+136%	13,5 k €
Balance sheet
Equity	111,1 k €	+6.0%	104,9 k €	-3.1%	108,3 k €	-10.6%	121,2 k €	-17.8%	147,4 k €	+9.8%	134,2 k €	+1.3%	132,4 k €	+13.4%	116,8 k €	+29.0%	90,5 k €	+0.6%	90 k €	+32.3%	68,1 k €	+0.2%	67,9 k €	-40.1%	113,4 k €	+6.5%	106,5 k €	-4.9%	112 k €	+30.0%	86,2 k €
Total assets	283,7 k €	-3.2%	293 k €	-5.6%	310,5 k €	+6.4%	291,9 k €	+1.9%	286,6 k €	+23.3%	232,5 k €	-3.6%	241,1 k €	-15.6%	285,7 k €	+51.1%	189,1 k €	-19.2%	234,1 k €	+68.2%	139,2 k €	-7.4%	150,4 k €	-5.1%	158,5 k €	+9.2%	145,1 k €	-14.3%	169,4 k €	+24.0%	136,6 k €
Cash	170,6 k €	-4.6%	178,8 k €	-19.5%	222,2 k €	+23.7%	179,6 k €	-12.9%	206,1 k €	+37.1%	150,4 k €	-11.4%	169,7 k €	+50.5%	112,8 k €	+22.7%	91,9 k €	-39.9%	152,8 k €	+75.4%	87,1 k €	-18.5%	106,9 k €	+113%	50,2 k €	-18.9%	61,8 k €	+16.2%	53,2 k €	-15.0%	62,6 k €
Debts	149,3 k €	-14.0%	173,7 k €	+1.6%	171 k €	+72.5%	99,2 k €	+42.3%	69,7 k €	-27.2%	95,8 k €	+36.2%	70,3 k €	-11.8%	79,7 k €	-15.4%	94,3 k €	+11.2%	84,8 k €	+61.3%	52,6 k €	-6.9%	56,5 k €	+25.3%	45,1 k €	+38.2%	32,6 k €	-42.0%	56,2 k €	+11.5%	50,4 k €
Other
Workforce	8,9 ETP		–		–		–		8,8 ETP		–		9,0 ETP	-10.0%	10,0 ETP	+11.1%	9,0 ETP	+12.5%	8,0 ETP	+14.3%	7,0 ETP	+16.7%	6,0 ETP	0.0%	6,0 ETP	-25.0%	8,0 ETP	+33.3%	6,0 ETP	-33.3%	9,0 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 31/12/2025 · 6 active · 17 ended

Active mandates

Alice Jaspart

Director

Active

Jean-Baptiste Vallet

Mandate

Active

Jonathan VAN EECKENRODE

Mandate

Active

Justine Masseaux

Director

Active

Sarah Van Praet

Mandate

Active

Simon NISET

Mandate

Active

Ended mandates

Benoît de DECKER

Director

Ended

Carla NAGELS

Director

Ended

Clara Nagels

Mandate

Ended

Daniel Detemmerman

Mandate

Ended

At this address

Other companies at this address

Company	CBE no.
Chass'Info● Active	0749.856.223
Patrimoine 51● Active	0773.547.383
SEUIL● Active	0885.006.422

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Micro model	Abridged 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	29/06/2026	10/07/2025	26/06/2024	11/07/2023	09/07/2022	23/06/2021
General meeting	04/06/2026	12/06/2025	30/05/2024	08/05/2023	24/05/2022	25/05/2021
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

16 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	04/06/2026	29/06/2026	French	PDF
Abridged model	31/12/2024	12/06/2025	10/07/2025	French	PDF
Abridged model	31/12/2023	30/05/2024	26/06/2024	French	PDF
Micro model	31/12/2022	08/05/2023	11/07/2023	French	PDF
Abridged model	31/12/2021	24/05/2022	09/07/2022	French	PDF
Micro model	31/12/2020	25/05/2021	23/06/2021	French	PDF
Abridged model	31/12/2019	19/05/2020	18/06/2020	French	PDF
Abridged model	31/12/2018	04/06/2019	03/07/2019	French	PDF
Abridged model	31/12/2017	13/06/2018	04/07/2018	French	PDF
Abridged model	31/12/2016	14/06/2017	06/07/2017	French	PDF
Abridged model	31/12/2015	20/06/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	22/06/2015	21/01/2016	French	PDF
Abridged model	31/12/2013	10/06/2014	30/07/2014	French	PDF
Abridged model	31/12/2012	27/05/2013	08/11/2013	French	PDF
Abridged model	31/12/2011	05/06/2012	07/10/2012	French	PDF
Abridged model	31/12/2010	08/06/2011	31/08/2011	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 31/12/2025 · 6 active · 17 ended

Active mandates

Alice Jaspart

Director

Active

Jean-Baptiste Vallet

Mandate

Active

Jonathan VAN EECKENRODE

Mandate

Active

Justine Masseaux

Director

Active

Sarah Van Praet

Mandate

Active

Simon NISET

Mandate

Active

Ended mandates

Benoît de DECKER

Director

Ended

Carla NAGELS

Director

Ended

Clara Nagels

Mandate

Ended

Daniel Detemmerman

Mandate

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Other08/09/2026
1/ Renouvellement de mandat au sein de l'organe d'administration
PDF
Mandates10/07/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates18/07/2024
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

2025
Annual accounts 20257 k €↑
2024
Annual accounts 2024-1,8 k €↑
2023
Annual accounts 2023-11,4 k €↑
2022
Annual accounts 2022-27,1 k €↓
2021
Annual accounts 202116,2 k €↑
2020
Annual accounts 20204,8 k €↓
2019
Annual accounts 201918,6 k €↑
2018
Annual accounts 201814,3 k €↑
2017
Annual accounts 2017505 €↓
2016
Annual accounts 201622 k €↑
2015
Annual accounts 2015121 €↑
2014
Annual accounts 2014-40 k €↓
2013
Annual accounts 201312,4 k €↑
2012
Annual accounts 20129 €↓
2011
Annual accounts 201131,7 k €↑
2010
Annual accounts 201013,5 k €
07/03/1986
IncorporationNon-profit organization

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

SAMARCANDE

Overview

What does SAMARCANDE do?

Trend over 16 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