ACTIVE

SAMSA

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

-47,8 k €

-38.2% YoY

Gross margin

-46,7 k €

-32.2% YoY

Equity

-224,7 k €

-27.0% YoY

What does SAMSA do?

SAMSA is a Private limited company incorporated in 1999. Its main activity is: Manufacture of rubber tyres and tubes; retreading and rebuilding of rubber tyres. Its registered office is in Bruxelles.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0466.696.197

Incorporation

16/08/1999

Legal form

Private limited company

Registered office

Rue du Monastère 10
1000 Bruxelles · BruxellesSee on map

Contributed capital

89 987,01 €

Latest accounts

31/12/2024

Activities (NACE)

22110Manufacture of rubber tyres and tubes; retreading and rebuilding of rubber tyres· main 58110Book publishing 58110Book publishing

Signals

Good liquidity

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

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Gross margin	-46,7 k €	-32.2%	-35,4 k €	-35.4%	-26,1 k €	-92.7%	-13,6 k €	+19.1%	-16,7 k €	-297%	8,5 k €	+54.0%	5,5 k €	+138%	-14,6 k €	-382%	5,2 k €	+290%	-2,7 k €	+96.5%	-77,2 k €	-1045%	8,2 k €	+7.8%	7,6 k €	+1872%	384 €	-98.7%	28,6 k €	+811%	3,1 k €	+125%	-12,5 k €	-279%	7 k €	-3.6%	7,2 k €
EBITDA	-47,2 k €	-32.6%	-35,6 k €	-35.0%	-26,4 k €	-83.6%	-14,4 k €	+15.7%	-17 k €	-306%	8,3 k €	+55.9%	5,3 k €	+135%	-15 k €	-405%	4,9 k €	+118%	-28,1 k €	+69.7%	-92,7 k €	-1670%	5,9 k €	-19.1%	7,3 k €	+164%	-11,4 k €	-231%	8,7 k €	+156%	-15,5 k €	+29.3%	-22 k €	-427%	6,7 k €	-2.8%	6,9 k €
Operating result	-50,3 k €	-31.3%	-38,3 k €	-28.1%	-29,9 k €	-72.7%	-17,3 k €	+11.8%	-19,6 k €	-448%	5,6 k €	+197%	1,9 k €	+109%	-21,1 k €	-1627%	-1,2 k €	+96.5%	-35,2 k €	+64.9%	-100,3 k €	-6323%	-1,6 k €	-143%	3,6 k €	+123%	-15,8 k €	-365%	6 k €	+132%	-18,9 k €	+25.0%	-25,2 k €	-1009%	2,8 k €	+6.2%	2,6 k €
Net result	-47,8 k €	-38.2%	-34,6 k €	-14.2%	-30,3 k €	-122%	-13,7 k €	+17.5%	-16,6 k €	-537%	3,8 k €	-80.9%	19,9 k €	+2512%	762,2 €	-96.7%	22,8 k €	+271%	-13,3 k €	+86.8%	-101,3 k €	-1613%	-5,9 k €	-867%	770,4 €	+104%	-19,1 k €	-735%	3 k €	+114%	-21,8 k €	+21.2%	-27,7 k €	-2505%	1,2 k €	+319%	-527 €
Balance sheet
Equity	-224,7 k €	-27.0%	-176,9 k €	-24.3%	-142,3 k €	-27.0%	-112 k €	-13.9%	-98,4 k €	-20.3%	-81,8 k €	+4.4%	-85,6 k €	+18.9%	-105,5 k €	+0.7%	-106,3 k €	+17.7%	-129,1 k €	-11.5%	-115,7 k €	-699%	-14,5 k €	-68.9%	-8,6 k €	+8.2%	-9,3 k €	-195%	9,8 k €	+44.4%	6,8 k €	-76.3%	28,6 k €	-49.2%	56,3 k €	+2.1%	55,2 k €
Total assets	350 k €	-1.9%	356,8 k €	+11.7%	319,3 k €	-2.3%	327 k €	-26.1%	442,8 k €	+3.3%	428,6 k €	+8.0%	396,7 k €	+10.8%	357,9 k €	+10.8%	323 k €	+39.9%	230,9 k €	+46.5%	157,6 k €	+9.2%	144,4 k €	+2.3%	141,1 k €	-7.7%	153 k €	+22.3%	125,1 k €	+16.8%	107,1 k €	-9.9%	118,9 k €	-16.5%	142,4 k €	+6.8%	133,3 k €
Cash	5,2 k €	+5047%	101,2 €	-96.4%	2,8 k €	+265%	766 €	+74.7%	438,4 €	+1961%	21,3 €	-95.8%	506,8 €	+4537%	10,9 €	-73.0%	40,4 €	+730%	4,9 €	-99.8%	2,6 k €	+594%	368 €	+73504%	0,5 €	-98.8%	40,8 €	+96.3%	20,8 €	-58.0%	49,5 €		–		–		1,1 k €
Debts	574,7 k €	+7.8%	533,3 k €	+15.5%	461,7 k €	+5.2%	439,1 k €	-18.9%	541,2 k €	+6.0%	510,3 k €	+5.8%	482,3 k €	+4.1%	463,4 k €	+8.0%	429,2 k €	+19.2%	359,9 k €	+31.7%	273,3 k €	+72.1%	158,9 k €	+6.1%	149,7 k €	-7.8%	162,3 k €	+40.8%	115,3 k €	+14.9%	100,3 k €	+11.1%	90,3 k €	+4.9%	86,1 k €	+10.2%	78,2 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		1,0 ETP	+100%	0,5 ETP		–		–		0,2 ETP	-60.0%	0,5 ETP	+25.0%	0,4 ETP	+33.3%	0,3 ETP		–		–

Governance

Board of directors

Seen on filing of 31/12/2024 · 2 active · 4 ended

Active mandates

Christian LUTZ

Director

Active

Christine VERDUSSEN

Mandate

Active

Ended mandates

Alain DENEEF

Manager

Ended

Christian LUTZ

Manager

Ended

Christine VERDUSSEN

Manager

Ended

Denis LEDDET

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
42 Consulting● Active	1039.415.772
Altnota● Active	1022.173.924
AVASOTECH● Active	0697.826.710
CARSTEN WENDT COMMUNICATION TRAINING● Active	0764.736.716
CATALYTIK SPORTS● Active	1003.125.696
CONNECTED HOLDINGS● Active	0837.629.840
Culture Makers● Active	1015.643.943
Daytona Motors● Active	0636.861.121
Energy and Hydrogen Alliance● Active	0474.503.115
GREEN MANAGEMENT● Active	0825.291.242
ILLOGIC● Active	0798.573.581
INDIGO STUDIO● Active	0759.692.419
ITAO SOFT BELGIUM● Active	0764.344.063
KAMIFUBUKI● Active	0795.550.052
KMF● Active	1017.053.314
LEANOVATION● Active	0707.861.161
LEGALITY● Active	1006.845.845
Mon Kiss● Active	0793.499.788
MOONCHILD● Active	0755.326.627
Névé● Active	1019.962.819

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	30/09/2025	21/10/2024	20/10/2023	28/10/2022	28/07/2021	30/07/2020
General meeting	24/09/2025	24/09/2024	05/10/2023	30/06/2022	29/06/2021	30/06/2020
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	24/09/2025	30/09/2025	French	PDF
Abridged model	31/12/2023	24/09/2024	21/10/2024	French	PDF
Abridged model	31/12/2022	05/10/2023	20/10/2023	French	PDF
Abridged model	31/12/2021	30/06/2022	28/10/2022	French	PDF
Abridged model	31/12/2020	29/06/2021	28/07/2021	French	PDF
Abridged model	31/12/2019	30/06/2020	30/07/2020	French	PDF
Abridged model	31/12/2018	29/06/2019	27/09/2019	French	PDF
Abridged model	31/12/2017	30/06/2018	27/09/2018	French	PDF
Abridged model	31/12/2016	13/06/2017	12/07/2017	French	PDF
Abridged model	31/12/2015	30/06/2016	31/08/2016	French	PDF
Abridged model	31/12/2014	30/06/2015	25/08/2015	French	PDF
Abridged model	31/12/2013	30/06/2014	28/08/2014	French	PDF
Abridged model	31/12/2012	28/05/2013	27/06/2013	French	PDF
Abridged model	31/12/2011	30/05/2012	29/06/2012	French	PDF
Abridged model	31/12/2010	03/05/2011	03/06/2011	French	PDF
Abridged model	31/12/2009	30/06/2010	28/07/2010	French	PDF
Abridged model	31/12/2008	26/05/2009	25/06/2009	French	PDF
Abridged model	31/12/2007	06/05/2008	30/05/2008	French	PDF
Abridged model	31/12/2006	02/05/2007	01/06/2007	French	PDF

Estimate

Indicative valuation

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 31/12/2024 · 2 active · 4 ended

Active mandates

Christian LUTZ

Director

Active

Christine VERDUSSEN

Mandate

Active

Ended mandates

Alain DENEEF

Manager

Ended

Christian LUTZ

Manager

Ended

Christine VERDUSSEN

Manager

Ended

Denis LEDDET

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office10/10/2024
Siège social :
PDF
Mandates11/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Registered office27/01/2023
SIEGE SOCIAL
PDF
Registered office17/01/2020
SIEGE SOCIAL - ADRESSE AUTRE QUE SIEGE SOCIAL
PDF
Registered office09/04/2019
SIEGE SOCIAL
PDF
Registered office25/11/2015
SIEGE SOCIAL
PDF
Registered office11/06/2014
SIEGE SOCIAL
PDF
Registered office17/06/2013
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

2024
Annual accounts 2024-47,8 k €↓
2023
Annual accounts 2023-34,6 k €↓
2022
Annual accounts 2022-30,3 k €↓
2021
Annual accounts 2021-13,7 k €↑
2020
Annual accounts 2020-16,6 k €↓
2019
Annual accounts 20193,8 k €↓
2018
Annual accounts 201819,9 k €↑
2017
Annual accounts 2017762,2 €↓
2016
Annual accounts 201622,8 k €↑
2015
Annual accounts 2015-13,3 k €↑
2014
Annual accounts 2014-101,3 k €↓
2013
Annual accounts 2013-5,9 k €↓
2012
Annual accounts 2012770,4 €↑
2011
Annual accounts 2011-19,1 k €↓
2010
Annual accounts 20103 k €↑
2009
Annual accounts 2009-21,8 k €↑
2008
Annual accounts 2008-27,7 k €↓
2007
Annual accounts 20071,2 k €↑
2006
Annual accounts 2006-527 €
16/08/1999
IncorporationPrivate 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

SAMSA

Overview

What does SAMSA do?

Trend over 19 financial years

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