ACTIVE

MICHEL de SAUVAGE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

466,8 k €

+2.5% YoY

Gross margin

2,5 M €

-0.1% YoY

Equity

3,6 M €

-6.9% YoY

What does MICHEL de SAUVAGE do?

MICHEL de SAUVAGE is a Public limited company incorporated in 1991. Its main activity is: Manufacture of other builders' carpentry and joinery. Its registered office is in Braine-l'Alleud.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0446.204.750

Incorporation

27/12/1991

Legal form

Public limited company

Registered office

Chemin de la Praye 7 box C
1420 Braine-l'Alleud · WallonieSee on map

Contributed capital

139 490,00 €

Latest accounts

31/12/2025

Activities (NACE)

16230Manufacture of other builders' carpentry and joinery· main 16230Manufacture of other builders' carpentry and joinery 16250Manufacture of products of wood, cork, straw and plaiting materials 20300Manufacture of paints, varnishes and similar coatings, printing ink and mastics 71404Architectural and engineering activities; technical testing and analysis 77223Rental of video tapes and disks+3

Signals

ProfitablePositive 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 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	2,5 M €	-0.1%	2,5 M €	+56.4%	1,6 M €	+6.4%	1,5 M €	+30.8%	1,2 M €	+32.1%	876 k €	-1.2%	886,5 k €	+10.3%	803,4 k €	+1.7%	789,7 k €	+7.4%	735,2 k €	-52.0%	1,5 M €	+49.2%	1 M €	-45.5%	1,9 M €	+76.4%	1,1 M €	+20.5%	886,4 k €	-16.1%	1,1 M €	+6.8%	989,1 k €	+8.2%	913,8 k €	+27.0%	719,3 k €	-14.0%	836,4 k €
EBITDA	2,2 M €	-0.1%	2,2 M €	+62.6%	1,4 M €	+2.2%	1,3 M €	+29.0%	1 M €	+36.7%	751,3 k €	-4.0%	782,7 k €	+14.9%	680,9 k €	+16.6%	584 k €	+12.5%	519,2 k €	-62.3%	1,4 M €	+55.2%	888,4 k €	-50.1%	1,8 M €	+94.3%	916 k €	+37.5%	666,4 k €	-16.6%	799,4 k €	+3.6%	771,6 k €	-0.8%	777,8 k €	+28.6%	605 k €	-20.3%	758,7 k €
Operating result	828,5 k €	-11.6%	937,4 k €	+55.4%	603,3 k €	-9.3%	665,3 k €	+47.4%	451,3 k €	+70.6%	264,5 k €	-21.4%	336,5 k €	+27.1%	264,7 k €	+39.9%	189,2 k €	-4.1%	197,4 k €	-81.4%	1,1 M €	+94.7%	543,8 k €	-61.7%	1,4 M €	+237%	421,2 k €	+143%	173,3 k €	-43.8%	308,7 k €	-8.5%	337,4 k €	-3.6%	350,1 k €	+98.5%	176,4 k €	-56.6%	406,7 k €
Net result	466,8 k €	+2.5%	455,4 k €	+68.8%	269,8 k €	-22.5%	348,1 k €	+23.7%	281,4 k €	+124%	125,9 k €	-19.2%	155,7 k €	+78.7%	87,2 k €	+11.5%	78,2 k €	+95.1%	40,1 k €	-92.1%	509,9 k €	+107%	246,4 k €	-80.3%	1,2 M €	+1758%	67,2 k €	+158%	-115,4 k €	-3024%	-3,7 k €	-109%	43,3 k €	-47.0%	81,6 k €	+376%	-29,6 k €	-110%	294,1 k €
Balance sheet
Equity	3,6 M €	-6.9%	3,9 M €	+11.4%	3,5 M €	+6.8%	3,2 M €	+10.1%	2,9 M €	+10.6%	2,7 M €	+5.0%	2,5 M €	+6.5%	2,4 M €	+3.8%	2,3 M €	+3.0%	2,2 M €	+1.3%	2,2 M €	+29.3%	1,7 M €	+11.3%	1,5 M €	-23.3%	2 M €	+2.9%	1,9 M €	-5.6%	2,1 M €	-0.5%	2,1 M €	+1.9%	2 M €	-1.4%	2,1 M €	-1.9%	2,1 M €
Total assets	18,6 M €	+1.2%	18,4 M €	-1.3%	18,6 M €	+3.9%	17,9 M €	+58.2%	11,3 M €	+13.7%	10 M €	+12.1%	8,9 M €	+6.9%	8,3 M €	+0.6%	8,3 M €	+15.9%	7,1 M €	+8.4%	6,6 M €	-0.3%	6,6 M €	-17.6%	8 M €	-6.6%	8,6 M €	+1.9%	8,4 M €	+8.3%	7,8 M €	-2.7%	8 M €	-0.7%	8 M €	+9.9%	7,3 M €	+59.5%	4,6 M €
Cash	96,7 k €	-12.0%	109,9 k €	-78.0%	499,8 k €	-3.3%	517,1 k €	+32.6%	389,9 k €	+34.2%	290,6 k €	-11.2%	327,3 k €	+28.8%	254,1 k €	-17.1%	306,3 k €	-17.8%	372,5 k €	+68.5%	221,1 k €	+1317%	15,6 k €	-8.3%	17 k €	-15.6%	20,2 k €	-25.2%	27 k €	+10.9%	24,3 k €	+2.6%	23,7 k €	+227%	7,2 k €		–		2,4 k €
Debts	14,6 M €	+3.7%	14 M €	-4.1%	14,6 M €	+3.7%	14,1 M €	+81.0%	7,8 M €	+16.7%	6,7 M €	+17.3%	5,7 M €	+8.7%	5,2 M €	-0.1%	5,3 M €	+26.6%	4,1 M €	+14.7%	3,6 M €	-17.3%	4,4 M €	-27.2%	6 M €	-6.9%	6,5 M €	+1.7%	6,4 M €	+13.7%	5,6 M €	-3.4%	5,8 M €	-1.6%	5,9 M €	+12.6%	5,2 M €	+114%	2,4 M €
Other
Workforce	–		3,0 ETP	0.0%	3,0 ETP	+50.0%	2,0 ETP	+100%	1,0 ETP	0.0%	1,0 ETP	+150%	0,4 ETP	0.0%	0,4 ETP	-69.2%	1,3 ETP	-40.9%	2,2 ETP	+10.0%	2,0 ETP	-9.1%	2,2 ETP	+10.0%	2,0 ETP	-33.3%	3,0 ETP	-14.3%	3,5 ETP	0.0%	3,5 ETP	0.0%	3,5 ETP	+40.0%	2,5 ETP	+150%	1,0 ETP	0.0%	1,0 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 0 € and 100 k€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 7 active · 6 ended

Active mandates

FRYNS

Director · since 16 mai 2023 · 0406.330.525

Represented by Charles-Antoine de Sauvage

Active

JDS Partners

Director · since 16 mai 2023 · 0786.530.240

Represented by Jonathan de Sauvage

Active

QW MANAGEMENT

Director · since 16 mai 2023 · 0659.656.220

Represented by Quentin Werrie

Active

UPWIND

Director · since 16 mai 2023 · 0646.784.023

Represented by Yves Dinsart

Active

Virginie de Sauvage

Director · since 16 mai 2023

Active

Dominique Terlinden

Director · since 29 juin 2005

Active

Michel de Sauvage

Director · since 29 juin 2005

Active

Ended mandates

Jonathan DE SAUVAGE

Director · since 27 juin 2011 · until 27 juin 2017

Ended

Jonathan DE SUAVAGE

Director · since 27 juin 2011

Ended

Dominique TERLINDEN

Director · until 27 juin 2017

Ended

Dominique TERLINDEN

Director

Ended

At this address

Other companies at this address

Company	CBE no.
Autocars Gilles● Active	0403.446.259
BUSINESS TO BUSINESS● Active	0420.673.558
CLEAN FLOORS CONCEPT● Active	0799.142.517
ELANDIA● Active	0866.730.929
FRYNS● Active	0406.330.525
JBS immo● Active	0801.408.753
MARGAUX MANAGEMENT● Active	1024.241.905

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	28/07/2026	29/08/2025	29/08/2024	31/08/2023	31/08/2022	31/08/2021
General meeting	26/06/2026	27/06/2025	28/06/2024	30/06/2023	24/06/2022	25/06/2021
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

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	26/06/2026	28/07/2026	French	PDF
Abridged model	31/12/2024	27/06/2025	29/08/2025	French	PDF
Abridged model	31/12/2023	28/06/2024	29/08/2024	French	PDF
Abridged model	31/12/2022	30/06/2023	31/08/2023	French	PDF
Abridged model	31/12/2021	24/06/2022	31/08/2022	French	PDF
Abridged model	31/12/2020	25/06/2021	31/08/2021	French	PDF
Abridged model	31/12/2019	08/09/2020	15/10/2020	French	PDF
Abridged model	31/12/2018	28/06/2019	28/08/2019	French	PDF
Abridged model	31/12/2017	29/06/2018	29/08/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	30/08/2017	French	PDF
Abridged model	31/12/2015	27/06/2016	18/08/2016	French	PDF
Abridged model	31/12/2014	26/06/2015	28/08/2015	French	PDF
Abridged model	31/12/2013	06/06/2014	04/07/2014	French	PDF
Abridged model	31/12/2012	27/06/2013	19/08/2013	French	PDF
Abridged model	31/12/2011	29/06/2012	28/08/2012	French	PDF
Abridged model	31/12/2010	28/06/2011	29/08/2011	French	PDF
Abridged model	31/12/2009	28/06/2010	20/08/2010	French	PDF
Abridged model	31/12/2008	29/06/2009	24/08/2009	French	PDF
Abridged model	31/12/2007	30/06/2008	29/08/2008	French	PDF
Abridged model	31/12/2006	28/06/2007	31/07/2007	French	PDF

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.

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 · 6 ended

Active mandates

FRYNS

Director · since 16 mai 2023 · 0406.330.525

Represented by Charles-Antoine de Sauvage

Active

JDS Partners

Director · since 16 mai 2023 · 0786.530.240

Represented by Jonathan de Sauvage

Active

QW MANAGEMENT

Director · since 16 mai 2023 · 0659.656.220

Represented by Quentin Werrie

Active

UPWIND

Director · since 16 mai 2023 · 0646.784.023

Represented by Yves Dinsart

Active

Virginie de Sauvage

Director · since 16 mai 2023

Active

Dominique Terlinden

Director · since 29 juin 2005

Active

Michel de Sauvage

Director · since 29 juin 2005

Active

Ended mandates

Jonathan DE SAUVAGE

Director · since 27 juin 2011 · until 27 juin 2017

Ended

Jonathan DE SUAVAGE

Director · since 27 juin 2011

Ended

Dominique TERLINDEN

Director · until 27 juin 2017

Ended

Dominique TERLINDEN

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates21/01/2025
DEMISSIONS, NOMINATIONS
PDF
Mandates13/09/2024
DEMISSIONS, NOMINATIONS
PDF
Restructuring30/07/2024
CAPITAL, ACTIONS - RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Restructuring28/02/2024
RUBRIQUE RESTRUCTURATION (FUSION, SCISSION, TRANSFERT PATRIMOINE, ETC...)
PDF
Other08/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - ASSEMBLEE GENERALE
PDF
Mandates27/06/2023
DEMISSIONS, NOMINATIONS
PDF
Mandates18/10/2018
DEMISSIONS, NOMINATIONS
PDF
Registered office07/07/2014
SIEGE SOCIAL
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 2025466,8 k €↑
2024
Annual accounts 2024455,4 k €↑
2023
Annual accounts 2023269,8 k €↓
2022
Annual accounts 2022348,1 k €↑
2021
Annual accounts 2021281,4 k €↑
2020
Annual accounts 2020125,9 k €↓
2019
Annual accounts 2019155,7 k €↑
2018
Annual accounts 201887,2 k €↑
2017
Annual accounts 201778,2 k €↑
2016
Annual accounts 201640,1 k €↓
2015
Annual accounts 2015509,9 k €↑
2014
Annual accounts 2014246,4 k €↓
2013
Annual accounts 20131,2 M €↑
2012
Annual accounts 201267,2 k €↑
2011
Annual accounts 2011-115,4 k €↓
2010
Annual accounts 2010-3,7 k €↓
2009
Annual accounts 200943,3 k €↓
2008
Annual accounts 200881,6 k €↑
2007
Annual accounts 2007-29,6 k €↓
2006
Annual accounts 2006294,1 k €
27/12/1991
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

MICHEL de SAUVAGE

Overview

What does MICHEL de SAUVAGE 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