ACTIVE

SAMBRILOU

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

62,1 k €

-12.8% YoY

Gross margin

2,2 M €

+6.7% YoY

Equity

417,5 k €

+17.5% YoY

Workforce

37,3 ETP

+15.1% YoY

What does SAMBRILOU do?

SAMBRILOU is a Non-profit organization incorporated in 1991. Its main activity is: Technical and vocational secondary education. Its registered office is in Sambreville. It employs on average 37,3 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0445.054.311

Incorporation

16/04/1991

Legal form

Non-profit organization

Registered office

Rue des Déportés(TAM) 7
5060 Sambreville · WallonieSee on map

Latest accounts

31/12/2025

Average workforce

37,3 ETP

Activities (NACE)

85321Technical and vocational secondary education· main 88912Child day-care activities 88912Child day-care activities

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 11 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015
Income statement
Gross margin	2,2 M €	+6.7%	2,1 M €	+4.8%	2 M €	+13.2%	1,7 M €	+26.9%	1,4 M €	+8.7%	1,3 M €	-1.7%	1,3 M €	+18.2%	1,1 M €	+8.8%	1 M €	+9.6%	913,2 k €	+11.1%	821,9 k €
EBITDA	63,9 k €	+14.8%	55,7 k €	-19.6%	69,3 k €	+721%	8,4 k €	-80.9%	44,1 k €	-22.6%	57 k €	+221%	17,7 k €	-6.9%	19,1 k €	-30.5%	27,5 k €	+13.2%	24,3 k €	+17.5%	20,6 k €
Operating result	63,5 k €	-9.0%	69,8 k €	+11.4%	62,7 k €	+6116%	-1 k €	-103%	40,4 k €	-9.6%	44,6 k €	+1475%	-3,2 k €	-183%	3,9 k €	-73.1%	14,6 k €	-19.2%	18,1 k €	+9.8%	16,4 k €
Net result	62,1 k €	-12.8%	71,3 k €	+12.0%	63,6 k €	+5524%	-1,2 k €	-103%	39,9 k €	-10.2%	44,4 k €	+713%	5,5 k €	-76.3%	23 k €	-11.1%	25,9 k €	+175%	9,4 k €	-53.4%	20,2 k €
Balance sheet
Equity	417,5 k €	+17.5%	355,3 k €	+25.1%	284,1 k €	+28.3%	221,5 k €	-1.1%	224 k €	+22.0%	183,6 k €	+30.7%	140,5 k €	+0.5%	139,8 k €	+15.1%	121,4 k €	+45.1%	83,6 k €	+11.7%	74,9 k €
Total assets	998 k €	+24.3%	802,7 k €	+12.4%	714,2 k €	+24.4%	574,2 k €	+17.7%	487,8 k €	+13.1%	431,2 k €	+10.5%	390,3 k €	+13.3%	344,4 k €	+14.9%	299,7 k €	+22.2%	245,1 k €	+25.3%	195,6 k €
Cash	720,5 k €	+6.3%	677,8 k €	+23.1%	550,8 k €	+92.2%	286,6 k €	+1.6%	282 k €	+17.4%	240,2 k €	-14.1%	279,6 k €	+35.9%	205,8 k €	+25.9%	163,4 k €	+60.8%	101,7 k €	-12.0%	115,5 k €
Debts	441,2 k €	+1.0%	437 k €	+2.9%	424,7 k €	+21.9%	348,4 k €	+34.3%	259,3 k €	+9.6%	236,6 k €	+2.5%	230,9 k €	+16.0%	199 k €	+15.3%	172,6 k €	+11.0%	155,5 k €	+34.8%	115,3 k €
Other
Workforce	37,3 ETP	+15.1%	32,4 ETP	-0.3%	32,5 ETP	+14.8%	28,3 ETP	+40.1%	20,2 ETP	+12.8%	17,9 ETP	+14.7%	15,6 ETP	+79.3%	8,7 ETP	+27.9%	6,8 ETP	+13.3%	6,0 ETP	+5.3%	5,7 ETP

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 · 7 active · 13 ended

Active mandates

ANNE JOURNIAUX

Director

Active

Christine Weckx

Mandate

Active

Laurence LESIRE

Director

Active

Lucie HOTTON

Director

Active

Marie-Christine Oger

Mandate

Active

Nathalie Derard

Mandate

Active

Réméso Province de Namur

Mandate · 0644.654.179

Represented by Laurent De Groote

Active

Ended mandates

Christine Weckx

Director · since 29 novembre 2023

Ended

Dominique Sonveaux

Director · since 29 novembre 2023

Ended

Marie-Christine Oger

Director · since 29 novembre 2023

Ended

Nathalie Derard

Director · since 29 novembre 2023

Ended

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	20/08/2026	09/11/2025	21/08/2024	07/07/2023	15/07/2022	22/07/2021
General meeting	26/06/2026	26/06/2025	26/06/2024	28/06/2023	30/06/2022	30/06/2021
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

11 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	26/06/2026	20/08/2026	French	PDF
Abridged model	31/12/2024	26/06/2025	09/11/2025	French	PDF
Abridged model	31/12/2023	26/06/2024	21/08/2024	French	PDF
Abridged model	31/12/2022	28/06/2023	07/07/2023	French	PDF
Abridged model	31/12/2021	30/06/2022	15/07/2022	French	PDF
Abridged model	31/12/2020	30/06/2021	22/07/2021	French	PDF
Abridged model	31/12/2019	09/07/2020	27/08/2020	French	PDF
Abridged model	31/12/2018	27/06/2019	31/07/2019	French	PDF
Abridged model	31/12/2017	22/06/2018	13/07/2018	French	PDF
Abridged model	31/12/2016	23/06/2017	14/07/2017	French	PDF
Abridged model	31/12/2015	24/06/2016	12/06/2017	French	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 · 7 active · 13 ended

Active mandates

ANNE JOURNIAUX

Director

Active

Christine Weckx

Mandate

Active

Laurence LESIRE

Director

Active

Lucie HOTTON

Director

Active

Marie-Christine Oger

Mandate

Active

Nathalie Derard

Mandate

Active

Réméso Province de Namur

Mandate · 0644.654.179

Represented by Laurent De Groote

Active

Ended mandates

Christine Weckx

Director · since 29 novembre 2023

Ended

Dominique Sonveaux

Director · since 29 novembre 2023

Ended

Marie-Christine Oger

Director · since 29 novembre 2023

Ended

Nathalie Derard

Director · since 29 novembre 2023

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates06/11/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates08/01/2024
DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates31/07/2019
DEMISSIONS, NOMINATIONS - DIVERS
PDF
Mandates05/12/2014
SIEGE SOCIAL - OBJET - DEMISSIONS, NOMINATIONS
PDF
Mandates02/08/2011
DEMISSIONS, NOMINATIONS
PDF
Mandates22/07/2009
DEMISSIONS, NOMINATIONS
PDF
Mandates25/07/2008
DEMISSIONS, NOMINATIONS
PDF
Mandates03/01/2006
DEMISSIONS, NOMINATIONS - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
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 202562,1 k €↓
2024
Annual accounts 202471,3 k €↑
2023
Annual accounts 202363,6 k €↑
2022
Annual accounts 2022-1,2 k €↓
2021
Annual accounts 202139,9 k €↓
2020
Annual accounts 202044,4 k €↑
2019
Annual accounts 20195,5 k €↓
2018
Annual accounts 201823 k €↓
2017
Annual accounts 201725,9 k €↑
2016
Annual accounts 20169,4 k €↓
2015
Annual accounts 201520,2 k €
16/04/1991
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

SAMBRILOU

Overview

What does SAMBRILOU do?

Trend over 11 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