ACTIVE

SAMI

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

72,6 k €

+116.8% YoY

Gross margin

81,5 k €

+143.6% YoY

Equity

187,6 k €

+63.1% YoY

What does SAMI do?

SAMI is a Private company with limited liability incorporated in 2002. Its registered office is in Boussu.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0477.914.446

Incorporation

05/07/2002

Legal form

Private company with limited liability

Registered office

Rue Traversière(H) 19
7301 Boussu · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2025

Signals

ProfitableSolid equityLow riskGood liquidityPositive 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 17 financial years

	2025		2024		2023		2022		2021		2020		2019		2014		2013		2012		2011		2010		2009		2008		2007		2006		2005
Income statement
Gross margin	81,5 k €	+144%	33,5 k €	+75.9%	19 k €	-47.0%	35,9 k €	+29.4%	27,7 k €	-12.0%	31,5 k €	-17.2%	38,1 k €	+14.0%	33,4 k €	+22.6%	27,2 k €	+70.9%	15,9 k €	-48.2%	30,8 k €	+871%	-4 k €	-113%	31,2 k €	+47.3%	21,2 k €	+123%	9,5 k €	-35.3%	14,7 k €	-48.9%	28,8 k €
EBITDA	78,3 k €	+134%	33,5 k €	+75.9%	19 k €	-45.4%	34,8 k €	+25.4%	27,7 k €	-9.4%	30,6 k €	-17.3%	37 k €	+19.0%	31,1 k €	+18.9%	26,1 k €	+73.1%	15,1 k €	-48.8%	29,5 k €	+692%	-5 k €	-116%	31 k €	+53.0%	20,3 k €	+139%	8,5 k €	-34.5%	12,9 k €	-50.6%	26,2 k €
Operating result	78,3 k €	+134%	33,5 k €	+75.9%	19 k €	-7.5%	20,6 k €	+18.4%	17,4 k €	-16.5%	20,8 k €	-16.9%	25 k €	+80.6%	13,8 k €	-19.0%	17,1 k €	+106%	8,3 k €	-63.4%	22,6 k €	+283%	-12,4 k €	-153%	23,3 k €	+85.5%	12,6 k €	+1730%	687,3 €	-86.0%	4,9 k €	-71.9%	17,5 k €
Net result	72,6 k €	+117%	33,5 k €	+157%	13 k €	-8.9%	14,3 k €	+28.4%	11,1 k €	-21.3%	14,1 k €	-12.8%	16,2 k €	+144%	6,6 k €	+19.5%	5,6 k €	+434%	1 k €	-94.3%	18,2 k €	+161%	7 k €	-69.1%	22,5 k €	+217%	7,1 k €	+627%	-1,3 k €	-312%	636,3 €	-94.4%	11,5 k €
Balance sheet
Equity	187,6 k €	+63.1%	115 k €	+41.0%	81,6 k €	+19.0%	68,5 k €	+26.3%	54,2 k €	+25.8%	43,1 k €	+48.8%	29 k €	-57.6%	68,3 k €	+10.8%	61,7 k €	+9.9%	56,1 k €	-31.4%	81,8 k €	+28.6%	63,6 k €	+12.3%	56,7 k €	+65.9%	34,2 k €	+26.3%	27 k €	-4.8%	28,4 k €	+2.3%	27,8 k €
Total assets	189,7 k €	+61.9%	117,2 k €	+40.0%	83,7 k €	+15.8%	72,3 k €	+16.2%	62,2 k €	+19.5%	52,1 k €	+45.5%	35,8 k €	-70.8%	122,4 k €	-3.7%	127,1 k €	+68.3%	75,5 k €	-36.9%	119,8 k €	+16.5%	102,8 k €	+37.0%	75 k €	+36.4%	55 k €	+0.7%	54,6 k €	-29.6%	77,6 k €	-23.6%	101,5 k €
Cash	102,5 k €	+27.8%	80,2 k €	+25.8%	63,8 k €	-9.6%	70,6 k €	+25.0%	56,4 k €	+57.1%	35,9 k €	+266%	9,8 k €	+202%	3,2 k €	-83.9%	20,2 k €	+275%	5,4 k €	-47.7%	10,3 k €	+25.8%	8,2 k €	+37.3%	6 k €	-60.7%	15,2 k €	+78.6%	8,5 k €	+3020%	272,1 €	0.0%	272,1 €
Debts	2,2 k €	0.0%	2,2 k €	0.0%	2,2 k €	-42.3%	3,7 k €	-52.9%	7,9 k €	-11.2%	8,9 k €	+31.5%	6,8 k €	-87.4%	53,9 k €	-17.4%	65,3 k €	+239%	19,2 k €	-49.1%	37,8 k €	-3.4%	39,1 k €	+113%	18,3 k €	-12.0%	20,8 k €	-24.4%	27,6 k €	-43.9%	49,2 k €	-33.4%	73,8 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Governance

Board of directors

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

Active mandates

Aicha MAYOUCHE

Administrator - manager

Active

Ended mandates

Aïcha MAYOUCHE

Manager · since 24 juin 2002

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	31/08/2026	26/08/2025	02/07/2025	02/07/2025	31/08/2022	25/11/2021
General meeting	24/05/2026	24/05/2025	24/05/2024	24/05/2023	24/05/2022	31/05/2021
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

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	24/05/2026	31/08/2026	French	PDF
Micro model	31/12/2024	24/05/2025	26/08/2025	French	PDF
Micro model	31/12/2023	24/05/2024	02/07/2025	French	PDF
Micro modelCorrection	31/12/2022	24/05/2023	02/07/2025	French	PDF
Micro model	31/12/2022	24/05/2023	01/09/2023	French	PDF
Micro model	31/12/2021	24/05/2022	31/08/2022	French	PDF
Micro modelCorrection	31/12/2020	31/05/2021	25/11/2021	French	PDF
Micro model	31/12/2020	31/05/2021	30/08/2021	French	PDF
Micro model	31/12/2019	25/05/2020	18/11/2020	French	PDF
Abridged model	31/12/2014	26/05/2015	24/11/2017	French	PDF
Abridged model	31/12/2013	26/05/2014	31/12/2014	French	PDF
Abridged model	31/12/2012	27/05/2013	31/10/2013	French	PDF
Abridged model	31/12/2011	28/05/2012	14/06/2012	French	PDF
Abridged model	31/12/2010	30/05/2011	16/06/2011	French	PDF
Abridged model	31/12/2009	31/05/2010	15/06/2010	French	PDF
Abridged model	31/12/2008	21/11/2009	20/01/2010	French	PDF
Abridged model	31/12/2007	31/01/2009	13/02/2009	French	PDF
Abridged model	31/12/2006	03/11/2008	19/11/2008	French	PDF
Abridged model	31/12/2005	24/02/2007	27/07/2007	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 250 k€ and 500 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 · 1 ended

Active mandates

Aicha MAYOUCHE

Administrator - manager

Active

Ended mandates

Aïcha MAYOUCHE

Manager · since 24 juin 2002

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Registered office10/07/2025
SIEGE SOCIAL
PDF
Mandates02/06/2003
DEMISSIONS, NOMINATIONS - 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

2025
Annual accounts 202572,6 k €↑
2024
Annual accounts 202433,5 k €↑
2023
Annual accounts 202313 k €↓
2022
Annual accounts 202214,3 k €↑
2021
Annual accounts 202111,1 k €↓
2020
Annual accounts 202014,1 k €↓
2019
Annual accounts 201916,2 k €↑
2014
Annual accounts 20146,6 k €↑
2013
Annual accounts 20135,6 k €↑
2012
Annual accounts 20121 k €↓
2011
Annual accounts 201118,2 k €↑
2010
Annual accounts 20107 k €↓
2009
Annual accounts 200922,5 k €↑
2008
Annual accounts 20087,1 k €↑
2007
Annual accounts 2007-1,3 k €↓
2006
Annual accounts 2006636,3 €↓
2005
Annual accounts 200511,5 k €
05/07/2002
IncorporationPrivate company with limited liability

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

SAMI

Overview

What does SAMI do?

Trend over 17 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