ACTIVE

SALUC

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

4 M €

-31.7% YoY

Revenue

31,9 M €

+2.0% YoY

Equity

10,2 M €

+7.5% YoY

Workforce

188,2 ETP

+6.6% YoY

What does SALUC do?

SALUC is a Public limited company incorporated in 1990. Its main activity is: Manufacture of games and toys. Its registered office is in Péruwelz. It employs on average 188,2 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0440.740.581

Incorporation

29/05/1990

Legal form

Public limited company

Registered office

Rue de Tournai(CAL) 2
7604 Péruwelz · WallonieSee on map

Contributed capital

1 682 180,67 €

Latest accounts

31/12/2025

Average workforce

188,2 ETP

Activities (NACE)

32400Manufacture of games and toys· main 32400Manufacture of games and toys 36500Water collection, treatment and supply 26200Manufacture of computers and peripheral equipment 26200Manufacture of computers and peripheral equipment

Joint committees (2)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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 19 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2007		2006
Income statement
Revenue	31,9 M €	+2.0%	31,3 M €	+1.0%	31 M €	+13.4%	27,3 M €	+29.8%	21,1 M €	+14.3%	18,4 M €	+16.0%	15,9 M €	+4.0%	15,3 M €	-11.9%	17,3 M €	+0.8%	17,2 M €	-4.3%	18 M €	-25.4%	24,1 M €	+6.6%	22,6 M €	-5.5%	23,9 M €	+0.8%	23,8 M €	+2.2%	23,2 M €	+7.0%	21,7 M €	-5.9%	23,1 M €	+9.0%	21,2 M €
EBITDA	6,6 M €	-16.1%	7,9 M €	-8.8%	8,6 M €	+16.5%	7,4 M €	+44.8%	5,1 M €	-3.9%	5,3 M €	+53.0%	3,5 M €	-2.3%	3,6 M €	-23.9%	4,7 M €	-1.8%	4,8 M €	+13.8%	4,2 M €	+20.2%	3,5 M €	+11.8%	3,1 M €	+42.7%	2,2 M €	-44.5%	3,9 M €	+4.3%	3,8 M €	-7.0%	4,1 M €	-8.2%	4,4 M €	+48.8%	3 M €
Operating result	5,6 M €	-23.5%	7,3 M €	-10.4%	8,2 M €	+15.0%	7,1 M €	+48.9%	4,8 M €	-4.9%	5 M €	+56.8%	3,2 M €	+0.9%	3,2 M €	-25.5%	4,3 M €	-5.1%	4,5 M €	+13.0%	4 M €	+30.0%	3,1 M €	+14.7%	2,7 M €	+57.4%	1,7 M €	-50.8%	3,4 M €	+5.3%	3,3 M €	-7.6%	3,5 M €	-3.3%	3,7 M €	+69.0%	2,2 M €
Net result	4 M €	-31.7%	5,8 M €	+5.0%	5,5 M €	-11.5%	6,2 M €	+49.3%	4,2 M €	-12.9%	4,8 M €	+10.4%	4,3 M €	+40.6%	3,1 M €	+12.1%	2,8 M €	+12.1%	2,5 M €	-14.4%	2,9 M €	+27.5%	2,3 M €	+44.1%	1,6 M €	+95.1%	802 k €	-55.7%	1,8 M €	-2.9%	1,9 M €	-9.2%	2,1 M €	+5.0%	2 M €	+49.1%	1,3 M €
Balance sheet
Equity	10,2 M €	+7.5%	9,5 M €	+15.9%	8,2 M €	-66.9%	24,8 M €	+16.4%	21,3 M €	+8.6%	19,6 M €	+13.3%	17,3 M €	+33.6%	12,9 M €	+31.4%	9,8 M €	+38.9%	7,1 M €	+53.2%	4,6 M €	-33.6%	7 M €	+36.0%	5,1 M €	+29.2%	4 M €	-48.2%	7,7 M €	+7.9%	7,1 M €	+35.5%	5,2 M €	+25.6%	4,2 M €	+20.3%	3,5 M €
Total assets	21,2 M €	-10.3%	23,6 M €	+15.6%	20,4 M €	-44.9%	37 M €	+9.3%	33,8 M €	+2.9%	32,9 M €	+13.7%	28,9 M €	-1.6%	29,4 M €	+3.6%	28,3 M €	-5.8%	30,1 M €	+89.5%	15,9 M €	-21.3%	20,2 M €	+6.7%	18,9 M €	-15.4%	22,3 M €	+20.8%	18,5 M €	-1.4%	18,8 M €	+2.1%	18,4 M €	+9.6%	16,8 M €	+38.8%	12,1 M €
Cash	5,8 M €	-3.8%	6 M €	+49.2%	4 M €	-3.3%	4,2 M €	-15.8%	4,9 M €	+40.4%	3,5 M €	+115%	1,6 M €	-7.0%	1,8 M €	+34.9%	1,3 M €	-56.3%	3 M €	-52.7%	6,3 M €	+123%	2,8 M €	+52.7%	1,9 M €	-27.7%	2,6 M €	+142%	1,1 M €	+19.3%	890,1 k €	-65.7%	2,6 M €	+79.7%	1,4 M €	+401%	288,4 k €
Debts	10,9 M €	-19.7%	13,6 M €	+12.4%	12,1 M €	+0.3%	12 M €	-2.4%	12,3 M €	-3.2%	12,7 M €	+11.9%	11,4 M €	-27.9%	15,8 M €	-12.9%	18,1 M €	-20.5%	22,8 M €	+112%	10,8 M €	-17.3%	13 M €	-3.9%	13,6 M €	-25.0%	18,1 M €	+69.0%	10,7 M €	-7.1%	11,5 M €	-11.3%	13 M €	+4.7%	12,4 M €	+47.0%	8,4 M €
Other
Workforce	188,2 ETP	+6.6%	176,6 ETP	+12.4%	157,1 ETP	+5.1%	149,5 ETP	+9.9%	136,0 ETP	-2.0%	138,8 ETP	-2.2%	141,9 ETP	-2.7%	145,9 ETP	+0.8%	144,8 ETP	-0.7%	145,8 ETP	+5.4%	138,3 ETP	-8.4%	151,0 ETP	-3.2%	156,0 ETP	-4.1%	162,7 ETP	+0.9%	161,2 ETP	+2.2%	157,7 ETP	-3.0%	162,6 ETP	-10.0%	180,7 ETP	-1.4%	183,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 50 M€ and 100 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 3 active · 31 ended

Active mandates

IWAN SIMONIS

Director · since 10 juin 2025 · until 10 juin 2031 · 0428.960.130

Represented by Emmanuel Schellekens

Active

DLH MANAGEMENT

Director · since 11 juin 2024 · until 11 juin 2030 · 0716.782.884

Represented by Dimitri Lhoste

Active

Yves BILQUIN

Director · since 14 juin 2022 · until 12 juin 2029 · 0786.930.514

Represented by YVES BILQUIN

Active

Ended mandates

ABCIS PARTNERS

Managing director · since 08 juin 2021 · until 31 décembre 2024 · 0553.871.780

Represented by CURT BOSSUYT

Ended

ABCIS PARTNERS

Managing director · since 08 juin 2021 · until 08 juin 2027 · 0553.871.780

Represented by CURT BOSSUYT

Ended

IWAN SIMONIS

Director · since 21 mai 2019 · until 10 juin 2025 · 0428.960.130

Represented by Emmanuel Schellekens

Ended

ALLAN PHILLIPS

Director · since 20 mai 2019 · until 13 juin 2023

Ended

At this address

Other companies at this address

Company	CBE no.
PRECIBALL● Active	0505.964.866

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	01/07/2025	04/07/2024	21/08/2023	30/08/2022	07/07/2021
General meeting	09/06/2026	10/06/2025	11/06/2024	13/06/2023	14/06/2022	08/06/2021
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 days

Filings

Annual accounts filings

21 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	09/06/2026	30/06/2026	French	PDF
Full model	31/12/2024	10/06/2025	01/07/2025	French	PDF
Full model	31/12/2023	11/06/2024	04/07/2024	French	PDF
Full model	31/12/2022	13/06/2023	21/08/2023	French	PDF
Full model	31/12/2021	14/06/2022	30/08/2022	French	PDF
Full model	31/12/2020	08/06/2021	07/07/2021	French	PDF
Full model	31/12/2019	09/06/2020	17/07/2020	French	PDF
Full model	31/12/2018	20/05/2019	26/06/2019	French	PDF
Full model	31/12/2017	22/05/2018	26/06/2018	French	PDF
Full model	31/12/2016	15/05/2017	29/06/2017	French	PDF
Full model	31/12/2015	17/05/2016	30/06/2016	French	PDF
Full model	31/12/2014	18/05/2015	24/06/2015	French	PDF
Full model	31/12/2013	19/05/2014	20/06/2014	French	PDF
Full model	31/12/2012	21/05/2013	25/06/2013	French	PDF
Full modelCorrection	31/12/2011	21/05/2012	29/08/2012	French	PDF
Full model	31/12/2011	21/05/2012	28/06/2012	French	PDF
Full model	31/12/2010	16/05/2011	13/07/2011	French	PDF
Full model	31/12/2009	17/05/2010	30/06/2010	French	PDF
Full model	31/12/2008	08/06/2009	25/06/2009	French	PDF
Full model	31/12/2007	19/05/2008	30/06/2008	French	PDF
Full model	31/12/2006	11/06/2007	20/07/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 50 M€ and 100 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 · 31 ended

Active mandates

IWAN SIMONIS

Director · since 10 juin 2025 · until 10 juin 2031 · 0428.960.130

Represented by Emmanuel Schellekens

Active

DLH MANAGEMENT

Director · since 11 juin 2024 · until 11 juin 2030 · 0716.782.884

Represented by Dimitri Lhoste

Active

Yves BILQUIN

Director · since 14 juin 2022 · until 12 juin 2029 · 0786.930.514

Represented by YVES BILQUIN

Active

Ended mandates

ABCIS PARTNERS

Managing director · since 08 juin 2021 · until 31 décembre 2024 · 0553.871.780

Represented by CURT BOSSUYT

Ended

ABCIS PARTNERS

Managing director · since 08 juin 2021 · until 08 juin 2027 · 0553.871.780

Represented by CURT BOSSUYT

Ended

IWAN SIMONIS

Director · since 21 mai 2019 · until 10 juin 2025 · 0428.960.130

Represented by Emmanuel Schellekens

Ended

ALLAN PHILLIPS

Director · since 20 mai 2019 · until 13 juin 2023

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates23/07/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates20/05/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates18/07/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates12/02/2024
DEMISSIONS, NOMINATIONS
PDF
Mandates03/02/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates03/02/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates23/07/2020
DEMISSIONS, NOMINATIONS
PDF
Other24/06/2019
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - ASSEMBLEE GENERALE
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 20254 M €↓
2024
Annual accounts 20245,8 M €↑
2023
Annual accounts 20235,5 M €↓
2022
Annual accounts 20226,2 M €↑
2021
Annual accounts 20214,2 M €↓
2020
Annual accounts 20204,8 M €↑
2019
Annual accounts 20194,3 M €↑
2018
Annual accounts 20183,1 M €↑
2017
Annual accounts 20172,8 M €↑
2016
Annual accounts 20162,5 M €↓
2015
Annual accounts 20152,9 M €↑
2014
Annual accounts 20142,3 M €↑
2013
Annual accounts 20131,6 M €↑
2012
Annual accounts 2012802 k €↓
2011
Annual accounts 20111,8 M €↓
2010
Annual accounts 20101,9 M €↓
2009
Annual accounts 20092,1 M €↑
2007
Annual accounts 20072 M €↑
2006
Annual accounts 20061,3 M €
29/05/1990
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

SALUC

Overview

What does SALUC do?

Trend over 19 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