ACTIVE

BSAM IMMO

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
17,6 k €
+119.2% YoY
Gross margin
193,7 k €
-23.6% YoY
Equity
620,9 k €
+2.9% YoY

What does BSAM IMMO do?

BSAM IMMO is a Private limited company incorporated in 2002. Its main activity is: Office administrative and support activities. Its registered office is in Charleroi.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0477.233.763
Incorporation
03/04/2002
Legal form
Private limited company
Registered office
Chaussée de Gilly 125
6043 Charleroi · WallonieSee on map
Contributed capital
18 600,00 €
Latest accounts
31/12/2025
Activities (NACE)
82100Office administrative and support activities· main82110Combined office administrative service activities82190Photocopying, document preparation and other specialised office support activities68201Rental and operating of own or leased real estate68201Rental and operating of own or leased real estate74851Other professional, scientific and technical activities
Joint committees (1)
  • 218
Signals
ProfitableSolid equityPositive 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 19 financial years

2025202420232022202120202019201820172016201520142013201220112010200920082007
Income statement
Gross margin193,7 k €253,5 k €112,9 k €146,6 k €106,6 k €99,9 k €100,5 k €40,4 k €22,6 k €42,4 k €36,2 k €23,9 k €7,9 k €42,4 k €37,9 k €69,7 k €70,1 k €79,2 k €82,5 k €
EBITDA138,7 k €144,4 k €61,3 k €96,9 k €57,4 k €55 k €55,2 k €38,4 k €19,7 k €39,8 k €33,2 k €20,7 k €4,9 k €40,5 k €35 k €66,9 k €67,9 k €77,9 k €81,3 k €
Operating result50,9 k €39 k €13,5 k €49,9 k €11,5 k €9,4 k €11,7 k €10,5 k €5,2 k €25,3 k €18,8 k €6,4 k €-9,6 k €17,4 k €11,9 k €44,2 k €46 k €63,6 k €-254,6 €
Net result17,6 k €8 k €-849,8 €25,9 k €-4,8 k €-8 k €34,2 €-3 k €-10,6 k €8,5 k €736 €-12,6 k €-47,4 k €1,7 k €-5,8 k €23 k €21,5 k €26 k €-1,6 k €
Balance sheet
Equity620,9 k €603,3 k €589 k €589,9 k €564 k €568,8 k €576,8 k €576,8 k €579,8 k €28,1 k €19,7 k €18,9 k €31,5 k €78,9 k €77,2 k €83,1 k €60,1 k €38,5 k €12,6 k €
Total assets1,1 M €1,1 M €861 k €869,3 k €917 k €950,8 k €863,7 k €873 k €896,2 k €356,2 k €365,7 k €378,9 k €424 k €494,8 k €511,9 k €546,2 k €544,6 k €524,7 k €547,5 k €
Cash4,8 k €21,5 k €406,2 €15,8 k €7,7 k €14,5 k €124,9 €4,2 k €3,6 k €3,1 k €288 €3,8 k €7,1 k €5,1 k €7,7 k €15,4 k €5,1 k €7,7 k €15,3 k €
Debts490,4 k €516 k €271,9 k €279,4 k €352,5 k €381,5 k €285,4 k €294,6 k €316 k €328,1 k €346 k €360 k €390,9 k €413,6 k €434,7 k €462,3 k €483,5 k €486 k €532,2 k €
Estimate

Indicative valuation

As an indication, this company is worth

between 100 k€ and 250 k€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 7 ended

Active mandates

Bruno Raspatelli

Director · since 20 février 2018

Active

Ended mandates

Bruno Raspatelli

Manager · since 20 février 2018

Ended
Jean-Marie Arpigny

Mandate · since 14 octobre 2016 · until 20 février 2018

Ended
Jean-Marie Arpigny

Manager · since 14 octobre 2016

Ended
DIDIER LELEUX

Manager · since 03 janvier 2006

Ended
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro modelMicro model
Start of the financial year01/01/202501/04/202301/04/202201/04/202101/04/202001/04/2019
Closing of the financial year31/12/202531/12/202431/03/202331/03/202231/03/202131/03/2020
Length of the financial year12 months21 months12 months12 months12 months12 months
Filing date20/07/202625/07/202527/10/202305/09/202229/10/202129/12/2020
General meeting29/05/202630/05/202530/06/202330/06/202225/10/202114/12/2020
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

19 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202529/05/202620/07/2026FrenchPDF
Micro model31/12/202430/05/202525/07/2025FrenchPDF
Micro model31/03/202330/06/202327/10/2023FrenchPDF
Micro model31/03/202230/06/202205/09/2022FrenchPDF
Micro model31/03/202125/10/202129/10/2021FrenchPDF
Micro model31/03/202014/12/202029/12/2020FrenchPDF
Micro model31/03/201930/06/201926/08/2019FrenchPDF
Micro model31/03/201803/08/201820/08/2018FrenchPDF
Abridged model31/03/201718/05/201713/06/2017FrenchPDF
Abridged model31/03/201630/06/201604/11/2016FrenchPDF
Abridged model31/03/201529/06/201530/09/2015FrenchPDF
Abridged model31/03/201430/06/201413/10/2014FrenchPDF
Abridged model31/03/201301/07/201329/10/2013FrenchPDF
Abridged model31/03/201230/06/201224/10/2012FrenchPDF
Abridged model31/03/201130/06/201109/11/2011FrenchPDF
Abridged model31/03/201030/06/201024/11/2010FrenchPDF
Abridged model31/03/200930/06/200929/10/2009FrenchPDF
Abridged model31/03/200830/06/200827/11/2008FrenchPDF
Abridged model31/03/200730/06/200723/11/2007FrenchPDF
Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 100 k€ and 250 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 · 7 ended

Active mandates

Bruno Raspatelli

Director · since 20 février 2018

Active

Ended mandates

Bruno Raspatelli

Manager · since 20 février 2018

Ended
Jean-Marie Arpigny

Mandate · since 14 octobre 2016 · until 20 février 2018

Ended
Jean-Marie Arpigny

Manager · since 14 octobre 2016

Ended
DIDIER LELEUX

Manager · since 03 janvier 2006

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates29/03/2024
    STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - MODIFICATION FORME JURIDIQUE - DENOMINATION - DEMISSIONS, NOMINATIONS - ASSEMBLEE GENERALE - ANNEE COMPTABLE
    PDF
  • Mandates19/03/2018
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates23/11/2016
    SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
    PDF
  • Registered office16/07/2015
    SIEGE SOCIAL
    PDF
  • Mandates30/07/2012
    DEMISSIONS, NOMINATIONS
    PDF
  • Mandates02/05/2007
    SIEGE SOCIAL - OBJET - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, …) - DEMISSIONS, NOMINATIONS
    PDF
  • Mandates26/01/2006
    SIEGE SOCIAL - DEMISSIONS, NOMINATIONS
    PDF
  • Registered office19/07/2005
    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

Timeline

  1. 2025
    Annual accounts 202517,6 k €↑
  2. 2024
    Annual accounts 20248 k €↑
  3. 2024
    Name changeBSAM IMMO
  4. 2023
    Annual accounts 2023-849,8 €↓
  5. 2022
    Annual accounts 202225,9 k €↑
  6. 2022
    Name changeJMNA COORDINATION
  7. 2021
    Annual accounts 2021-4,8 k €↑
  8. 2020
    Annual accounts 2020-8 k €↓
  9. 2019
    Annual accounts 201934,2 €↑
  10. 2018
    Annual accounts 2018-3 k €↑
  11. 2017
    Annual accounts 2017-10,6 k €↓
  12. 2016
    Annual accounts 20168,5 k €↑
  13. 2015
    Annual accounts 2015736 €↑
  14. 2014
    Annual accounts 2014-12,6 k €↑
  15. 2013
    Annual accounts 2013-47,4 k €↓
  16. 2012
    Annual accounts 20121,7 k €↑
  17. 2011
    Annual accounts 2011-5,8 k €↓
  18. 2010
    Annual accounts 201023 k €↑
  19. 2009
    Annual accounts 200921,5 k €↓
  20. 2008
    Annual accounts 200826 k €↑
  21. 2007
    Annual accounts 2007-1,6 k €
  22. 03/04/2002
    IncorporationPrivate limited company