ACTIVE

SABEMAF

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

571,1 k €

-39.5% YoY

Revenue

18,9 M €

-2.2% YoY

Equity

4,1 M €

+16.3% YoY

Workforce

53,2 ETP

+2.9% YoY

What does SABEMAF do?

SABEMAF is a Public limited company incorporated in 2001. Its registered office is in Wavre. It employs on average 53,2 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0474.265.761

Incorporation

07/03/2001

Legal form

Public limited company

Registered office

Avenue Léonard de Vinci 13
1300 Wavre · WallonieSee on map

Contributed capital

585 000,00 €

Latest accounts

31/12/2025

Average workforce

53,2 ETP

Joint committees (3)

14901
200
218

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debtsHigh revenue

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
Revenue	18,9 M €	-2.2%	19,3 M €	-4.4%	20,2 M €	+44.9%	13,9 M €	+1.6%	13,7 M €	+10.0%	12,5 M €	-8.8%	13,7 M €	-2.8%	14,1 M €	+17.7%	12 M €	-15.1%	14,1 M €	+1.5%	13,9 M €	+8.1%	12,8 M €	-9.6%	14,2 M €	+6.6%	13,3 M €	+1.3%	13,2 M €	+18.0%	11,1 M €	-17.6%	13,5 M €	+34.5%	10,1 M €	+35.0%	7,5 M €	-8.5%	8,1 M €
EBITDA	1,2 M €	-24.2%	1,6 M €	-35.8%	2,4 M €	+239%	713,4 k €	-15.2%	841,1 k €	+92.1%	437,8 k €	-33.8%	661,3 k €	+2.9%	642,4 k €	+38.1%	465 k €	-49.5%	920,5 k €	+50.8%	610,6 k €	+4.7%	583,2 k €	-0.3%	585 k €	+14.7%	510,1 k €	+19.6%	426,4 k €	+2.5%	416 k €	+6.5%	390,5 k €	+54.4%	252,9 k €	-8.3%	275,7 k €	+79.0%	154 k €
Operating result	863,3 k €	-34.6%	1,3 M €	-36.9%	2,1 M €	+371%	444,6 k €	-18.9%	548,3 k €	+183%	193,9 k €	-48.1%	374 k €	+14.9%	325,6 k €	+55.7%	209,1 k €	-65.1%	599,3 k €	+327%	140,2 k €	-51.7%	290,4 k €	-4.9%	305,4 k €	+27.6%	239,3 k €	+31.5%	182 k €	+3.6%	175,6 k €	-11.9%	199,2 k €	+19.6%	166,6 k €	+28.4%	129,8 k €	+4279%	-3,1 k €
Net result	571,1 k €	-39.5%	944,2 k €	-36.3%	1,5 M €	+460%	265 k €	-24.0%	348,6 k €	+281%	91,5 k €	-55.9%	207,5 k €	+48.7%	139,5 k €	+174%	50,9 k €	-83.1%	301,4 k €	+318%	72 k €	-2.2%	73,6 k €	-5.9%	78,3 k €	-75.6%	320,2 k €	+3420%	9,1 k €	-62.7%	24,4 k €	+198%	8,2 k €	+727%	991 €	-97.9%	46,4 k €	+157%	-81,9 k €
Balance sheet
Equity	4,1 M €	+16.3%	3,5 M €	+37.0%	2,5 M €	+41.1%	1,8 M €	+0.8%	1,8 M €	+10.9%	1,6 M €	+6.0%	1,5 M €	+15.8%	1,3 M €	+3.1%	1,3 M €	+4.1%	1,2 M €	+13.9%	1,1 M €	-0.5%	1,1 M €	+7.1%	1 M €	+7.4%	940,8 k €	+51.1%	622,5 k €	+1.2%	615,2 k €	+24.9%	492,4 k €	+4.6%	470,6 k €	+0.2%	469,6 k €	+11.0%	423,2 k €
Total assets	9,8 M €	+6.4%	9,2 M €	-7.0%	9,9 M €	+41.0%	7 M €	+15.6%	6,1 M €	-5.7%	6,4 M €	-1.3%	6,5 M €	+2.5%	6,4 M €	+9.4%	5,8 M €	-21.8%	7,4 M €	+24.8%	6 M €	-7.6%	6,4 M €	+2.4%	6,3 M €	-19.4%	7,8 M €	+19.5%	6,5 M €	-6.5%	7 M €	+2.3%	6,8 M €	+16.0%	5,9 M €	+31.2%	4,5 M €	+3.6%	4,3 M €
Cash	1,1 M €	-13.9%	1,3 M €	+35.4%	959 k €	-29.6%	1,4 M €	+52.5%	892,8 k €	+7.4%	831,1 k €	+38.0%	602,4 k €	-17.6%	731,2 k €	-6.7%	783,4 k €	+120%	355,8 k €	-45.0%	646,8 k €	-23.9%	850,1 k €	+70.1%	499,8 k €	-44.2%	895,5 k €	+279%	236,3 k €	-22.5%	304,8 k €	-63.4%	832,5 k €	+300%	208,4 k €	-18.3%	255,2 k €	+388%	52,3 k €
Debts	5,3 M €	-2.4%	5,4 M €	-21.9%	7 M €	+41.2%	4,9 M €	+24.4%	4 M €	-14.4%	4,6 M €	-3.5%	4,8 M €	+1.4%	4,7 M €	+9.5%	4,3 M €	-26.8%	5,9 M €	+25.1%	4,7 M €	-10.1%	5,2 M €	+2.3%	5,1 M €	-22.8%	6,6 M €	+14.6%	5,8 M €	-7.2%	6,2 M €	+1.5%	6,1 M €	+15.5%	5,3 M €	+42.9%	3,7 M €	-1.3%	3,8 M €
Other
Workforce	53,2 ETP	+2.9%	51,7 ETP	+1.4%	51,0 ETP	+1.2%	50,4 ETP	+0.2%	50,3 ETP	-0.8%	50,7 ETP	-2.9%	52,2 ETP	+1.2%	51,6 ETP	-0.2%	51,7 ETP	-1.1%	52,3 ETP	-0.6%	52,6 ETP	-3.3%	54,4 ETP	+1.9%	53,4 ETP	+6.6%	50,1 ETP	+0.6%	49,8 ETP	-6.9%	53,5 ETP	-5.6%	56,7 ETP	+43.2%	39,6 ETP	-2.2%	40,5 ETP	-6.5%	43,3 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2025 · 4 active · 23 ended

Active mandates

Laurence LUYCKX

Director · since 08 mai 2007 · until 13 mai 2031

Active

Myriam DURBECQ

Director · since 08 mai 2007 · until 13 mai 2031

Active

Thierry DURBECQ

Director · since 08 mai 2007 · until 13 mai 2031

Active

Vincent LUYCKX

Managing director · since 08 mai 2007 · until 13 mai 2031

Active

Ended mandates

Myriam DURBECQ

Director · since 15 mai 2019 · until 13 mai 2025

Ended

Laurence LUYCKX

Director · since 14 mai 2019 · until 13 mai 2025

Ended

Myriam DURBECQ

Director · since 14 mai 2019 · until 13 mai 2025

Ended

Thierry DURBECQ

Director · since 14 mai 2019 · until 13 mai 2025

Ended

At this address

Other companies at this address

Company	CBE no.
EIFFARD● Active	0672.858.910
ELDEVE● Active	0664.507.606

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Full model	Full model	Full model	Full model	Full model	Full 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	10/06/2026	16/06/2025	12/06/2024	15/06/2023	08/06/2022	08/06/2021
General meeting	12/05/2026	13/05/2025	21/05/2024	30/05/2023	10/05/2022	11/05/2021
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 days

Filings

Annual accounts filings

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Full model	31/12/2025	12/05/2026	10/06/2026	French	PDF
Full model	31/12/2024	13/05/2025	16/06/2025	French	PDF
Full model	31/12/2023	21/05/2024	12/06/2024	French	PDF
Full model	31/12/2022	30/05/2023	15/06/2023	French	PDF
Full model	31/12/2021	10/05/2022	08/06/2022	French	PDF
Full model	31/12/2020	11/05/2021	08/06/2021	French	PDF
Full model	31/12/2019	03/06/2020	26/06/2020	French	PDF
Full model	31/12/2018	14/05/2019	14/06/2019	French	PDF
Full model	31/12/2017	16/05/2018	12/06/2018	French	PDF
Full model	31/12/2016	21/06/2017	28/06/2017	French	PDF
Full model	31/12/2015	30/06/2016	28/07/2016	French	PDF
Full model	31/12/2014	12/05/2015	11/06/2015	French	PDF
Full model	31/12/2013	30/06/2014	14/07/2014	French	PDF
Full model	31/12/2012	21/06/2013	02/07/2013	French	PDF
Full model	31/12/2011	29/06/2012	02/07/2012	French	PDF
Full model	31/12/2010	10/05/2011	07/07/2011	French	PDF
Full model	31/12/2009	30/06/2010	24/08/2010	French	PDF
Full model	31/12/2008	12/05/2009	16/06/2009	French	PDF
Full model	31/12/2007	13/05/2008	02/07/2008	French	PDF
Full model	31/12/2006	08/05/2007	20/06/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 5 M€ and 10 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 · 4 active · 23 ended

Active mandates

Laurence LUYCKX

Director · since 08 mai 2007 · until 13 mai 2031

Active

Myriam DURBECQ

Director · since 08 mai 2007 · until 13 mai 2031

Active

Thierry DURBECQ

Director · since 08 mai 2007 · until 13 mai 2031

Active

Vincent LUYCKX

Managing director · since 08 mai 2007 · until 13 mai 2031

Active

Ended mandates

Myriam DURBECQ

Director · since 15 mai 2019 · until 13 mai 2025

Ended

Laurence LUYCKX

Director · since 14 mai 2019 · until 13 mai 2025

Ended

Myriam DURBECQ

Director · since 14 mai 2019 · until 13 mai 2025

Ended

Thierry DURBECQ

Director · since 14 mai 2019 · until 13 mai 2025

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates25/06/2025
DEMISSIONS, NOMINATIONS
PDF
Other12/01/2024
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
PDF
Mandates30/06/2022
DEMISSIONS, NOMINATIONS
PDF
Mandates04/07/2019
DEMISSIONS, NOMINATIONS
PDF
Registered office11/06/2018
SIEGE SOCIAL - ADRESSE AUTRE QUE SIEGE SOCIAL
PDF
Mandates27/01/2017
DEMISSIONS, NOMINATIONS
PDF
Mandates25/07/2016
DEMISSIONS, NOMINATIONS
PDF
Other11/12/2015
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 2025571,1 k €↓
2024
Annual accounts 2024944,2 k €↓
2023
Annual accounts 20231,5 M €↑
2022
Annual accounts 2022265 k €↓
2021
Annual accounts 2021348,6 k €↑
2020
Annual accounts 202091,5 k €↓
2019
Annual accounts 2019207,5 k €↑
2018
Annual accounts 2018139,5 k €↑
2017
Annual accounts 201750,9 k €↓
2016
Annual accounts 2016301,4 k €↑
2015
Annual accounts 201572 k €↓
2014
Annual accounts 201473,6 k €↓
2013
Annual accounts 201378,3 k €↓
2012
Annual accounts 2012320,2 k €↑
2011
Annual accounts 20119,1 k €↓
2010
Annual accounts 201024,4 k €↑
2009
Annual accounts 20098,2 k €↑
2008
Annual accounts 2008991 €↓
2007
Annual accounts 200746,4 k €↑
2006
Annual accounts 2006-81,9 k €
07/03/2001
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

SABEMAF

Overview

What does SABEMAF 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