SAM
0437.267.882 · rovalta.com · 22/09/2026
ACTIVE
SAM
Financial year 2025 · closed on 31/12/2025
Net result
21 k €
+20.6% YoY
Gross margin
59,7 k €
+26.8% YoY
Equity
61,1 k €
+52.2% YoY
Overview
What does SAM do?
SAM is a Cooperative company with limited liability incorporated in 1989. Its registered office is in Liège.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0437.267.882
Incorporation
21/04/1989
Legal form
Cooperative company with limited liability
Registered office
Rue Delfosse 5
4000 Liège · WallonieSee on map
4000 Liège · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Signals
ProfitablePositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
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 | 59,7 k € | +26.8% | 47,1 k € | +53.4% | 30,7 k € | +11.9% | 27,4 k € | -8.4% | 30 k € | +1.5% | 29,5 k € | +40.5% | 21 k € | +1051% | -2,2 k € | -122% | 10,1 k € | -36.7% | 16 k € | +2691% | 573 € | -93.9% | 9,4 k € | +944% | -1,1 k € | +61.9% | -2,9 k € | -774% | 434 € | -82.9% | 2,5 k € | +141% | -6,3 k € | -179% | 8 k € | -35.4% | 12,3 k € | -42.6% | 21,5 k € |
| EBITDA | 55,2 k € | +28.6% | 42,9 k € | +60.7% | 26,7 k € | +22.7% | 21,7 k € | -13.7% | 25,2 k € | -5.3% | 26,6 k € | +35.0% | 19,7 k € | +358% | -7,6 k € | -241% | 5,4 k € | -63.8% | 14,9 k € | +3749% | -409,6 € | -105% | 8,1 k € | +475% | -2,2 k € | +43.9% | -3,9 k € | -1024% | -343 € | -120% | 1,7 k € | +124% | -7,2 k € | -211% | 6,5 k € | -38.5% | 10,5 k € | -38.8% | 17,2 k € |
| Operating result | 33,9 k € | +44.6% | 23,5 k € | +223% | 7,3 k € | +241% | 2,1 k € | -59.0% | 5,2 k € | -57.3% | 12,2 k € | -32.0% | 17,9 k € | +221% | -14,8 k € | -937% | -1,4 k € | -113% | 11,2 k € | +2837% | -409,6 € | -105% | 7,9 k € | +412% | -2,5 k € | +42.9% | -4,4 k € | -8.5% | -4,1 k € | -91.6% | -2,1 k € | +80.9% | -11,1 k € | -563% | 2,4 k € | -63.8% | 6,6 k € | -56.0% | 15 k € |
| Net result | 21 k € | +20.6% | 17,4 k € | +1505% | 1,1 k € | +124% | -4,6 k € | -196% | -1,6 k € | -125% | 6,2 k € | -63.8% | 17,2 k € | +216% | -14,8 k € | -904% | -1,5 k € | -114% | 10,9 k € | +366% | -4,1 k € | -159% | 7 k € | +312% | -3,3 k € | +56.2% | -7,5 k € | -40.4% | -5,3 k € | -124% | -2,4 k € | +78.6% | -11,1 k € | -1758% | 671 € | -82.2% | 3,8 k € | -59.8% | 9,4 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||||||
| Equity | 61,1 k € | +52.2% | 40,2 k € | +76.4% | 22,8 k € | +5.0% | 21,7 k € | -17.5% | 26,3 k € | -5.6% | 27,8 k € | +28.8% | 21,6 k € | +386% | 4,4 k € | -76.9% | 19,3 k € | -7.1% | 20,7 k € | +111% | 9,8 k € | -29.4% | 13,9 k € | +99.8% | 7 k € | -32.0% | 10,3 k € | -42.2% | 17,7 k € | -23.1% | 23,1 k € | -9.4% | 25,5 k € | -30.4% | 36,6 k € | +1.9% | 35,9 k € | +11.7% | 32,1 k € |
| Total assets | 384,7 k € | +1.2% | 380,3 k € | -0.9% | 383,8 k € | -4.6% | 402,2 k € | -6.2% | 429 k € | -4.7% | 450,1 k € | +377% | 94,3 k € | +407% | 18,6 k € | -40.2% | 31,1 k € | -9.9% | 34,6 k € | +30.6% | 26,4 k € | +13.5% | 23,3 k € | +43.6% | 16,2 k € | +4.4% | 15,5 k € | -33.9% | 23,5 k € | -37.7% | 37,7 k € | -12.0% | 42,9 k € | -19.1% | 53 k € | +3.8% | 51 k € | -2.8% | 52,5 k € |
| Cash | 19,8 k € | +48.8% | 13,3 k € | +194% | 4,5 k € | +128% | 2 k € | -86.1% | 14,4 k € | +16.1% | 12,4 k € | -84.7% | 80,8 k € | +1588% | 4,8 k € | +30.6% | 3,7 k € | -66.8% | 11 k € | -28.3% | 15,4 k € | +12.1% | 13,7 k € | +140% | 5,7 k € | -33.7% | 8,6 k € | -35.2% | 13,3 k € | -29.5% | 18,9 k € | +297% | 4,8 k € | -86.3% | 34,6 k € | +36.5% | 25,4 k € | +17.0% | 21,7 k € |
| Debts | 323,5 k € | -4.9% | 340,1 k € | -5.7% | 360,6 k € | -5.2% | 380,5 k € | -5.5% | 402,7 k € | -4.6% | 422,3 k € | +481% | 72,7 k € | +413% | 14,2 k € | +19.4% | 11,9 k € | -14.1% | 13,8 k € | -16.9% | 16,6 k € | +77.4% | 9,4 k € | +4.3% | 9 k € | +70.1% | 5,3 k € | -8.1% | 5,7 k € | -60.1% | 14,4 k € | -10.9% | 16,2 k € | +8.3% | 14,9 k € | +4.5% | 14,3 k € | -27.1% | 19,6 k € |
Estimate
Indicative valuation
As an indication, this company is worth
between 0 € and 100 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 10 ended
Active mandates
CHRISTELLE VERMAELE
ActiveEnded mandates
Anne WAGNEUR
EndedAnne WAGNEUR
EndedAnne WAGNEUR
EndedMartial D'HULST
EndedAt this address
Other companies at this address
| Company | CBE no. |
|---|---|
PHARMACIE SAINT-BARTHELEMY● Bankrupt | 0439.160.966 |
Financials
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 | 15/08/2026 | 29/07/2025 | 08/07/2024 | 11/08/2023 | 27/07/2022 | 17/08/2021 |
| General meeting | 30/06/2026 | 28/06/2025 | 29/06/2024 | 30/06/2023 | 25/06/2022 | 26/06/2021 |
| 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 daysFilings
Annual accounts filings
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 30/06/2026 | 15/08/2026 | French | |
| Micro model | 31/12/2024 | 28/06/2025 | 29/07/2025 | French | |
| Micro model | 31/12/2023 | 29/06/2024 | 08/07/2024 | French | |
| Micro model | 31/12/2022 | 30/06/2023 | 11/08/2023 | French | |
| Micro model | 31/12/2021 | 25/06/2022 | 27/07/2022 | French | |
| Micro model | 31/12/2020 | 26/06/2021 | 17/08/2021 | French | |
| Micro model | 31/12/2019 | 27/06/2020 | 29/07/2020 | French | |
| Micro model | 31/12/2018 | 29/06/2019 | 30/08/2019 | French | |
| Micro model | 31/12/2017 | 30/06/2018 | 29/08/2018 | French | |
| Micro model | 31/12/2016 | 24/06/2017 | 29/08/2017 | French | |
| Abridged model | 31/12/2015 | 25/06/2016 | 26/08/2016 | French | |
| Abridged model | 31/12/2014 | 27/06/2015 | 24/08/2015 | French | |
| Abridged model | 31/12/2013 | 28/06/2014 | 29/08/2014 | French | |
| Abridged model | 31/12/2012 | 29/06/2013 | 30/08/2013 | French | |
| Abridged model | 31/12/2011 | 30/06/2012 | 29/08/2012 | French | |
| Abridged model | 31/12/2010 | 25/06/2011 | 18/07/2011 | French | |
| Abridged model | 31/12/2009 | 26/06/2010 | 19/07/2010 | French | |
| Abridged model | 31/12/2008 | 27/06/2009 | 13/07/2009 | French | |
| Abridged model | 31/12/2007 | 28/06/2008 | 13/08/2008 | French | |
| Abridged model | 31/12/2006 | 23/06/2007 | 27/07/2007 | French |
Valuation
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/12/2025 · 1 active · 10 ended
Active mandates
CHRISTELLE VERMAELE
ActiveEnded mandates
Anne WAGNEUR
EndedAnne WAGNEUR
EndedAnne WAGNEUR
EndedMartial D'HULST
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates06/11/2023SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
- Registered office06/11/2017SIEGE SOCIAL
- Mandates10/12/2015SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
- Mandates09/02/2015DEMISSIONS, NOMINATIONS
- Registered office26/05/2014SIEGE SOCIAL
- Mandates17/03/2008SIEGE SOCIAL - CAPITAL, ACTIONS - DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
Source: Belgian Official Gazette
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 202521 k €↑
- 2024Annual accounts 202417,4 k €↑
- 2023Annual accounts 20231,1 k €↑
- 2022Annual accounts 2022-4,6 k €↓
- 2021Annual accounts 2021-1,6 k €↓
- 2020Annual accounts 20206,2 k €↓
- 2019Annual accounts 201917,2 k €↑
- 2018Annual accounts 2018-14,8 k €↓
- 2017Annual accounts 2017-1,5 k €↓
- 2016Annual accounts 201610,9 k €↑
- 2015Annual accounts 2015-4,1 k €↓
- 2014Annual accounts 20147 k €↑
- 2013Annual accounts 2013-3,3 k €↑
- 2012Annual accounts 2012-7,5 k €↓
- 2011Annual accounts 2011-5,3 k €↓
- 2010Annual accounts 2010-2,4 k €↑
- 2009Annual accounts 2009-11,1 k €↓
- 2008Annual accounts 2008671 €↓
- 2007Annual accounts 20073,8 k €↓
- 2006Annual accounts 20069,4 k €
- 21/04/1989IncorporationCooperative company with limited liability