ACTIVE

SAMEVA

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

-36,6 k €

-75.0% YoY

Gross margin

110,1 k €

-3.8% YoY

Equity

51,9 k €

-41.4% YoY

What does SAMEVA do?

SAMEVA is a Private limited company incorporated in 2000. Its registered office is in Watermael-Boitsfort.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0471.978.145

Incorporation

26/05/2000

Legal form

Private limited company

Registered office

Rue Middelbourg 2
1170 Watermael-Boitsfort · BruxellesSee on map

Contributed capital

18 600,00 €

Latest accounts

31/12/2025

Joint committees (1)

Signals

Solid equityLow riskGood liquidityHealthy 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	110,1 k €	-3.8%	114,5 k €	-11.2%	129,0 k €	+5.0%	122,8 k €	+43.4%	85,6 k €	+48.2%	57,8 k €	-52.8%	122,3 k €	-5.5%	129,4 k €	+26.1%	102,6 k €	-14.9%	120,6 k €	+19.3%	101,1 k €	+7.0%	94,5 k €	-11.3%	106,5 k €	+14.4%	93,1 k €	+10.9%	84,0 k €	+14.8%	73,1 k €	-2.8%	75,2 k €	+10.8%	67,9 k €	+20.0%	56,6 k €	-30.8%	81,7 k €
EBITDA	-26,2 k €	-178%	-9,4 k €	-185%	11,1 k €	+75.6%	6,3 k €	-74.3%	24,6 k €	+250%	7,0 k €	-80.1%	35,4 k €	+417%	6,9 k €	-31.0%	9,9 k €	-71.4%	34,7 k €	+445%	6,4 k €	-64.3%	17,8 k €	+4.9%	17,0 k €	-40.8%	28,7 k €	-20.1%	35,9 k €	+368%	7,7 k €	+187%	2,7 k €	+203%	-2,6 k €	-181%	3,2 k €	-89.2%	29,9 k €
Operating result	-31,9 k €	-88.1%	-17,0 k €	-463%	4,7 k €	+171%	1,7 k €	-91.0%	19,1 k €	+864%	2,0 k €	-93.5%	30,4 k €	+922%	3,0 k €	-40.1%	5,0 k €	-83.6%	30,2 k €	+3607%	-862,0 €	-107%	12,2 k €	+7.4%	11,3 k €	-53.0%	24,1 k €	-19.4%	29,9 k €	+1178%	-2,8 k €	-204%	2,7 k €	+148%	-5,6 k €	+24.1%	-7,4 k €	-138%	19,3 k €
Net result	-36,6 k €	-75.0%	-20,9 k €	-799%	3,0 k €	+188%	-3,4 k €	-127%	12,7 k €	+884%	1,3 k €	-93.6%	20,1 k €	+394%	4,1 k €	+75.5%	2,3 k €	-88.9%	21,0 k €	+13886%	-152,0 €	-102%	9,9 k €	+35.5%	7,3 k €	-54.0%	15,8 k €	-24.9%	21,0 k €	+555%	-4,6 k €	-396%	1,6 k €	+115%	-10,2 k €	-2.2%	-10,0 k €	-160%	16,7 k €
Balance sheet
Equity	51,9 k €	-41.4%	88,5 k €	-19.1%	109,5 k €	+0.5%	109,0 k €	-3.0%	112,4 k €	+12.7%	99,7 k €	+1.3%	98,4 k €	+25.7%	78,3 k €	+5.5%	74,2 k €	+3.2%	71,9 k €	+41.1%	51,0 k €	-0.3%	51,1 k €	+23.9%	41,2 k €	+21.4%	34,0 k €	+87.2%	18,1 k €	+724%	-2,9 k €	-269%	1,7 k €	+1014%	154,4 €	-98.5%	10,4 k €	-49.1%	20,4 k €
Total assets	115,7 k €	-21.4%	147,2 k €	-3.6%	152,7 k €	-8.5%	167,0 k €	+3.6%	161,1 k €	+4.4%	154,4 k €	+10.1%	140,2 k €	+3.3%	135,8 k €	+16.6%	116,5 k €	+0.5%	115,9 k €	+17.3%	98,8 k €	+26.3%	78,3 k €	+5.1%	74,5 k €	+3.4%	72,1 k €	+3.0%	70,0 k €	+45.1%	48,2 k €	-16.1%	57,5 k €	-3.5%	59,5 k €	+1.9%	58,4 k €	-18.7%	71,9 k €
Cash	26,1 k €	-32.9%	38,9 k €	-2.9%	40,1 k €	-25.3%	53,7 k €	-23.6%	70,3 k €	-30.9%	101,8 k €	+23.2%	82,6 k €	+40.1%	59,0 k €	+38.6%	42,6 k €	-9.1%	46,8 k €	+75.2%	26,7 k €	+31.3%	20,3 k €	+250%	5,8 k €	-54.0%	12,6 k €	-19.4%	15,7 k €	+281%	4,1 k €	+890%	416,0 €	-52.5%	875,4 €	+78.2%	491,3 €	-82.4%	2,8 k €
Debts	63,8 k €	+8.7%	58,7 k €	+35.7%	43,3 k €	-25.4%	58,0 k €	+19.0%	48,7 k €	-10.9%	54,7 k €	+30.9%	41,8 k €	-27.3%	57,4 k €	+35.9%	42,2 k €	-3.9%	44,0 k €	-8.1%	47,8 k €	+76.2%	27,2 k €	-18.3%	33,2 k €	-12.8%	38,1 k €	-26.5%	51,8 k €	+1.4%	51,1 k €	-2.1%	52,2 k €	-2.5%	53,5 k €	+11.4%	48,1 k €	+4.1%	46,1 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		2,2 ETP	+4.8%	2,1 ETP	-25.0%	2,8 ETP	-3.4%	2,9 ETP	+26.1%	2,3 ETP	+4.5%	2,2 ETP	-21.4%	2,8 ETP	0.0%	2,8 ETP	+3.7%	2,7 ETP	+12.5%	2,4 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 · 1 active · 2 ended

Active mandates

LINDA DARDOURI

Director · since 25 mai 2000

Active

Ended mandates

LINDA DARDOURI

Manager · since 25 mai 2000

Ended

Linda DARDOURI

Manager · since 01 mai 2000

Ended

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Micro model	Micro model	Micro model	Micro model	Micro model	Micro 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	07/07/2026	15/07/2025	09/07/2024	01/09/2023	31/08/2022	23/08/2021
General meeting	26/06/2026	27/06/2025	28/06/2024	25/05/2023	26/05/2022	29/06/2021
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
Micro model	31/12/2025	26/06/2026	07/07/2026	French	PDF
Micro model	31/12/2024	27/06/2025	15/07/2025	French	PDF
Micro model	31/12/2023	28/06/2024	09/07/2024	French	PDF
Micro model	31/12/2022	25/05/2023	01/09/2023	French	PDF
Micro model	31/12/2021	26/05/2022	31/08/2022	French	PDF
Micro model	31/12/2020	29/06/2021	23/08/2021	French	PDF
Micro model	31/12/2019	26/05/2020	31/08/2020	French	PDF
Micro model	31/12/2018	27/05/2019	29/08/2019	French	PDF
Micro model	31/12/2017	26/05/2018	30/08/2018	French	PDF
Micro model	31/12/2016	26/05/2017	30/08/2017	French	PDF
Abridged model	31/12/2015	26/05/2016	02/08/2016	French	PDF
Abridged model	31/12/2014	26/05/2015	28/08/2015	French	PDF
Abridged model	31/12/2013	26/05/2014	28/08/2014	French	PDF
Abridged model	31/12/2012	27/05/2013	13/08/2013	French	PDF
Abridged model	31/12/2011	26/05/2012	23/08/2012	French	PDF
Abridged model	31/12/2010	26/05/2011	30/08/2011	French	PDF
Abridged model	31/12/2009	26/05/2010	12/07/2010	French	PDF
Abridged model	31/12/2008	19/05/2009	22/06/2009	French	PDF
Abridged model	31/12/2007	20/05/2008	09/06/2008	French	PDF
Abridged model	31/12/2006	15/05/2007	29/05/2007	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 · 1 active · 2 ended

Active mandates

LINDA DARDOURI

Director · since 25 mai 2000

Active

Ended mandates

LINDA DARDOURI

Manager · since 25 mai 2000

Ended

Linda DARDOURI

Manager · since 01 mai 2000

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates09/11/2023
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS - 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 2025-36,6 k €↓
2024
Annual accounts 2024-20,9 k €↓
2023
Annual accounts 20233,0 k €↑
2022
Annual accounts 2022-3,4 k €↓
2021
Annual accounts 202112,7 k €↑
2020
Annual accounts 20201,3 k €↓
2019
Annual accounts 201920,1 k €↑
2018
Annual accounts 20184,1 k €↑
2017
Annual accounts 20172,3 k €↓
2016
Annual accounts 201621,0 k €↑
2015
Annual accounts 2015-152,0 €↓
2014
Annual accounts 20149,9 k €↑
2013
Annual accounts 20137,3 k €↓
2012
Annual accounts 201215,8 k €↓
2011
Annual accounts 201121,0 k €↑
2010
Annual accounts 2010-4,6 k €↓
2009
Annual accounts 20091,6 k €↑
2008
Annual accounts 2008-10,2 k €↓
2007
Annual accounts 2007-10,0 k €↓
2006
Annual accounts 200616,7 k €
26/05/2000
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

SAMEVA

Overview

What does SAMEVA do?

Trend over 20 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