SAM
0454.819.934 · rovalta.com · 21/09/2026
ACTIVE
SAM
Financial year 2025 · closed on 31/12/2025
Net result
143,7 k €
+394.4% YoY
Gross margin
462,3 k €
+35.2% YoY
Equity
3,4 M €
-1.6% YoY
Workforce
0,1 ETP
-94.4% YoY
Overview
What does SAM do?
SAM is a Private limited company incorporated in 1995. Its registered office is in Destelbergen. It employs on average 0,1 ETP workers (FTE).
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0454.819.934
Incorporation
01/03/1995
Legal form
Private limited company
Registered office
Molenstraat 80
9070 Destelbergen · FlandreSee on map
9070 Destelbergen · FlandreSee on map
Contributed capital
1 486 215,72 €
Latest accounts
31/12/2025
Average workforce
0,1 ETP
Joint committees (2)
- 100
- 111
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 18 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||||
| Gross margin | 462,3 k € | +35.2% | 341,9 k € | +18.9% | 287,7 k € | -3.1% | 296,9 k € | -4.5% | 310,9 k € | -23.4% | 406 k € | -7.6% | 439,5 k € | -7.0% | 472,4 k € | +20.9% | 390,7 k € | -15.2% | 460,5 k € | -9.3% | 507,7 k € | +3.6% | 490 k € | -31.7% | 717,7 k € | +336% | 164,7 k € | -94.1% | 2,8 M € | +609% | 393,5 k € | +11.3% | 353,7 k € | -0.7% | 356,1 k € |
| EBITDA | 410,8 k € | +154% | 162,1 k € | +73.7% | 93,3 k € | -31.1% | 135,4 k € | +10.9% | 122,1 k € | -51.6% | 252,3 k € | -10.7% | 282,7 k € | +227% | 86,4 k € | -67.7% | 267,5 k € | -19.0% | 330,2 k € | -9.9% | 366,4 k € | +7.9% | 339,6 k € | -40.4% | 570 k € | +1177% | 44,6 k € | -98.3% | 2,6 M € | +918% | 259,3 k € | +25.1% | 207,3 k € | -10.4% | 231,5 k € |
| Operating result | 236,9 k € | +1127% | -23,1 k € | +77.0% | -100,4 k € | -153% | -39,7 k € | +67.9% | -123,6 k € | -400% | 41,2 k € | +2113% | 1,9 k € | +101% | -128,8 k € | -315% | -31,1 k € | -245% | -9 k € | +56.5% | -20,7 k € | +93.4% | -312,3 k € | -87344% | 358 € | +100% | -658,4 k € | -133% | 2 M € | +346% | -819,5 k € | -1545% | 56,7 k € | -52.0% | 118,2 k € |
| Net result | 143,7 k € | +394% | -48,8 k € | +42.1% | -84,3 k € | -101% | -42 k € | +56.5% | -96,7 k € | +2.0% | -98,6 k € | -36.7% | -72,2 k € | +35.4% | -111,6 k € | -113% | 834,9 k € | +1178% | -77,5 k € | +19.1% | -95,8 k € | +73.8% | -365,2 k € | -1012% | -32,8 k € | +95.2% | -679,9 k € | -141% | 1,7 M € | +295% | -848,8 k € | -2796% | 31,5 k € | -52.5% | 66,3 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||||
| Equity | 3,4 M € | -1.6% | 3,5 M € | -1.4% | 3,6 M € | -2.3% | 3,6 M € | -1.1% | 3,7 M € | -5.2% | 3,9 M € | -2.5% | 4 M € | +54.8% | 2,6 M € | -4.2% | 2,7 M € | -20.8% | 3,4 M € | +76.1% | 1,9 M € | -4.7% | 2 M € | -15.3% | 2,4 M € | -1.4% | 2,4 M € | -22.0% | 3,1 M € | -20.7% | 3,9 M € | +1452% | 251,5 k € | +14.3% | 220 k € |
| Total assets | 7,9 M € | +1.5% | 7,8 M € | -9.6% | 8,6 M € | -3.8% | 8,9 M € | -1.3% | 9 M € | +29.5% | 7 M € | -22.5% | 9 M € | +58.1% | 5,7 M € | -6.0% | 6,1 M € | -15.7% | 7,2 M € | +23.5% | 5,8 M € | -0.7% | 5,9 M € | +42.1% | 4,1 M € | +2.2% | 4 M € | -7.8% | 4,4 M € | +1.4% | 4,3 M € | +411% | 845,2 k € | -2.0% | 862,2 k € |
| Cash | 416,3 k € | +2.1% | 407,7 k € | -29.8% | 580,3 k € | -21.3% | 737,5 k € | +16.0% | 636 k € | +117% | 292,9 k € | -90.1% | 3 M € | +1667% | 168,2 k € | +163% | 64,1 k € | +153% | 25,4 k € | -33.0% | 37,8 k € | -90.6% | 401 k € | +6.9% | 375 k € | +2.6% | 365,5 k € | -78.2% | 1,7 M € | +931% | 162,7 k € | -42.2% | 281,5 k € | -21.6% | 359,1 k € |
| Debts | 3,5 M € | +3.4% | 3,4 M € | -18.8% | 4,2 M € | -5.0% | 4,4 M € | -0.5% | 4,4 M € | +116% | 2,1 M € | -48.3% | 4 M € | +95.8% | 2 M € | -5.9% | 2,2 M € | -28.4% | 3 M € | -2.3% | 3,1 M € | +2.7% | 3 M € | +234% | 898,1 k € | +15.8% | 775,9 k € | +77.1% | 438 k € | +6.5% | 411,1 k € | -30.7% | 593,3 k € | -7.6% | 642 k € |
| Other | |||||||||||||||||||||||||||||||||||
| Workforce | 0,1 ETP | -94.4% | 1,8 ETP | -14.3% | 2,1 ETP | +5.0% | 2,0 ETP | +300% | 0,5 ETP | – | – | – | 5,1 ETP | +6.2% | 4,8 ETP | -4.0% | 5,0 ETP | 0.0% | 5,0 ETP | +6.4% | 4,7 ETP | -11.3% | 5,3 ETP | -5.4% | 5,6 ETP | +5.7% | 5,3 ETP | +17.8% | 4,5 ETP | -10.0% | 5,0 ETP | ||||
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 · 3 active · 8 ended
Active mandates
Ended mandates
Financials
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 | 01/12/2020 | 01/01/2019 |
| Closing of the financial year | 31/12/2025 | 31/12/2024 | 31/12/2023 | 31/12/2022 | 31/12/2021 | 30/11/2020 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 13 months | 23 months |
| Filing date | 10/04/2026 | 25/07/2025 | 11/06/2024 | 05/10/2023 | 12/07/2022 | 02/06/2021 |
| General meeting | 24/03/2026 | 30/06/2025 | 31/05/2024 | 11/09/2023 | 30/06/2022 | 28/05/2021 |
| 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 daysFilings
Annual accounts filings
20 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/12/2025 | 24/03/2026 | 10/04/2026 | Dutch | |
| Abridged model | 31/12/2024 | 30/06/2025 | 25/07/2025 | Dutch | |
| Abridged model | 31/12/2023 | 31/05/2024 | 11/06/2024 | Dutch | |
| Abridged model | 31/12/2022 | 11/09/2023 | 05/10/2023 | Dutch | |
| Abridged model | 31/12/2021 | 30/06/2022 | 12/07/2022 | Dutch | |
| Abridged model | 30/11/2020 | 28/05/2021 | 02/06/2021 | Dutch | |
| Micro model | 31/12/2018 | 24/06/2019 | 30/08/2019 | Dutch | |
| Micro modelCorrection | 31/12/2017 | 25/06/2018 | 05/11/2018 | Dutch | |
| Micro model | 31/12/2017 | 25/06/2018 | 31/08/2018 | Dutch | |
| Micro model | 31/12/2016 | 26/06/2017 | 31/08/2017 | Dutch | |
| Abridged model | 31/12/2015 | 27/06/2016 | 31/08/2016 | Dutch | |
| Abridged model | 31/12/2014 | 30/06/2015 | 06/07/2015 | Dutch | |
| Abridged model | 31/12/2013 | 30/06/2014 | 03/07/2014 | Dutch | |
| Abridged model | 31/12/2012 | 24/06/2013 | 29/08/2013 | Dutch | |
| Abridged model | 31/12/2011 | 25/06/2012 | 31/08/2012 | Dutch | |
| Abridged model | 31/12/2010 | 27/06/2011 | 26/08/2011 | Dutch | |
| Abridged model | 31/12/2009 | 28/06/2010 | 30/08/2010 | Dutch | |
| Abridged model | 31/12/2008 | 24/08/2009 | 31/08/2009 | Dutch | |
| Abridged model | 31/12/2007 | 25/08/2008 | 28/08/2008 | Dutch | |
| Abridged model | 31/12/2006 | 25/06/2007 | 13/07/2007 | Dutch |
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 · 3 active · 8 ended
Active mandates
Ended mandates
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Mandates24/03/2025ONTSLAGEN - BENOEMINGEN
- Registered office22/06/2022MAATSCHAPPELIJKE ZETEL
- Other23/09/2021STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - DOEL - BOEKJAAR
- Mandates17/01/2020STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN - ALGEMENE VERGADERING - BOEKJAAR
- Mandates08/01/2018KAPITAAL - AANDELEN - ONTSLAGEN - BENOEMINGEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
- Registered office16/08/2017MAATSCHAPPELIJKE ZETEL
- Mandates03/11/2016ONTSLAGEN - BENOEMINGEN
- Capital / shares17/03/2003KAPITAAL - AANDELEN
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 2025143,7 k €↑
- 2024Annual accounts 2024-48,8 k €↑
- 2023Annual accounts 2023-84,3 k €↓
- 2022Annual accounts 2022-42 k €↑
- 2021Annual accounts 2021-96,7 k €↑
- 2018Annual accounts 2018-98,6 k €↓
- 2017Annual accounts 2017-72,2 k €↑
- 2016Annual accounts 2016-111,6 k €↓
- 2015Annual accounts 2015834,9 k €↑
- 2014Annual accounts 2014-77,5 k €↑
- 2013Annual accounts 2013-95,8 k €↑
- 2012Annual accounts 2012-365,2 k €↓
- 2011Annual accounts 2011-32,8 k €↑
- 2010Annual accounts 2010-679,9 k €↓
- 2009Annual accounts 20091,7 M €↑
- 2008Annual accounts 2008-848,8 k €↓
- 2007Annual accounts 200731,5 k €↓
- 2006Annual accounts 200666,3 k €
- 01/03/1995IncorporationPrivate limited company