ACTIVE

SALAMANDRA CONCEPT

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result203 k €-26,4 %over 1 year

Gross margin1,4 M €+0,9 %over 1 year

Equity1,6 M €+14,2 %over 1 year

Workforce16,5 ETP+0,6 %over 1 year

Identity

Source · BCE/KBO

SALAMANDRA CONCEPT is a Non-profit organization incorporated in 2013. Its main activity is: Residential care activities for mental retardation, mental health and substance abuse. Its registered office is in Beaumont. It employs on average 16,5 ETP workers (FTE).

Legal situation: Normal situation
BCE/KBO no. / VAT: BE 0502.617.079
Incorporation: 21/01/2013
Legal form: Non-profit organization
Registered office: Rue Orger Meurice(LEU) 5
6500 Beaumont · WallonieSee on map
Latest accounts: 31/12/2025
Average workforce: 16,5 ETP

Activities (NACE)

87202Residential care activities for mental retardation, mental health and substance abuse· main 87202Residential care activities for mental retardation, mental health and substance abuse

Contacts

1 public detail availableLog in to view

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

Financials

Source · NBB, 10 filings

Trend over 10 financial years

	2025		2024		2023		2022		2021
Income statement
Gross margin	1,4 M €	+0.9%	1,4 M €	+30.0%	1,1 M €	+0.0%	1,1 M €	+2.7%	1 M €
EBITDA	245,1 k €	-21.6%	312,5 k €	+669%	40,6 k €	-69.4%	132,7 k €	-36.5%	208,8 k €
Operating result	208,2 k €	-23.7%	272,8 k €	+39602%	-690,6 €	-101%	94,9 k €	-43.9%	169,1 k €
Net result	203 k €	-26.4%	275,8 k €	+4223%	-6,7 k €	-108%	79,2 k €	-44.7%	143,1 k €
Balance sheet
Equity	1,6 M €	+14.2%	1,4 M €	+23.9%	1,2 M €	-0.6%	1,2 M €	+7.3%	1,1 M €
Total assets	1,9 M €	+7.3%	1,8 M €	+12.5%	1,6 M €	+1.7%	1,6 M €	-7.6%	1,7 M €
Cash	1,2 M €	-12.6%	1,4 M €	+95.8%	701,2 k €	-36.9%	1,1 M €	+20.5%	922,6 k €
Debts	310,5 k €	-14.0%	360,9 k €	-21.0%	456,8 k €	+19.1%	383,4 k €	-35.3%	592,8 k €
Other
Workforce	16,5 ETP	+0.6%	16,4 ETP	+2.5%	16,0 ETP	-1.2%	16,2 ETP	+2.5%	15,8 ETP

Valuation

Indicative valuation

As an indication, this company is worth

between 2,5 M€ and 5 M€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

2 active · 6 ended

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Jean-Pol WAEM	Directorsince 20/05/2021
VIRGINE WAEM	DirectorChairman of the board of directors20/05/2021 → 2021 accountsended

Ended mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Grégory LEBRUN	Directorlisted until the 2020 accounts
Virginie WAEM	Chairman of the board of directorslisted until the 2020 accounts
JEAN-POL WAEL	Directorlisted until the 2019 accounts
CHANTAL HARMEGNIES	Director2019 accounts

Other companies at this address

Rue Orger Meurice(LEU) 5 6500 Beaumont

Company	CBE no.
IMMO MOULINEAU● Active	0780.362.426

Full financial information

Source · NBB

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged 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	13/08/2026	26/08/2025	29/08/2024	28/08/2023	30/08/2022	06/07/2021
General meeting	27/06/2026	28/06/2025	29/06/2024	30/06/2023	30/06/2022	30/06/2021
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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 10 filings

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2025	27/06/2026	13/08/2026	French	PDF
Abridged model	31/12/2024	28/06/2025	26/08/2025	French	PDF
Abridged model	31/12/2023	29/06/2024	29/08/2024	French	PDF
Abridged model	31/12/2022	30/06/2023	28/08/2023	French	PDF
Abridged model	31/12/2021	30/06/2022	30/08/2022	French	PDF
Abridged model	31/12/2020	30/06/2021	06/07/2021	French	PDF
Abridged model	31/12/2019	08/09/2020	07/10/2020	French	PDF
Abridged model	31/12/2018	30/06/2019	08/08/2019	French	PDF
Abridged model	31/12/2017	30/06/2018	31/08/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	04/09/2017	French	PDF

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 2,5 M€ and 5 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.

Board of directors

Source · NBB, accounts to 31/12/2025

2 active · 6 ended

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Jean-Pol WAEM	Directorsince 20/05/2021
VIRGINE WAEM	DirectorChairman of the board of directors20/05/2021 → 2021 accountsended

Ended mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Grégory LEBRUN	Directorlisted until the 2020 accounts
Virginie WAEM	Chairman of the board of directorslisted until the 2020 accounts
JEAN-POL WAEL	Directorlisted until the 2019 accounts
CHANTAL HARMEGNIES	Director2019 accounts

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

Mandates05/09/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DEMISSIONS, NOMINATIONS
PDF
Mandates31/05/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates27/10/2020
DEMISSIONS, NOMINATIONS
PDF
Mandates06/08/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates29/03/2018
DEMISSIONS, NOMINATIONS
PDF
Mandates26/05/2015
Démissions/Nominations
PDF
Mandates30/09/2014
Démissions/Nominations
PDF
Other01/02/2013
RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
PDF

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

Timeline

Source · CBE, NBB annual accounts

Year

Identity

Incorporation

Name

Registered office

Annual accounts

Filings10 filings

Mandates

JEAN-POL WAEM

VIRGINE WAEM

Grégory LEBRUN

Virginie WAEM

JEAN-POL WAEL

PIERRE DUMONT

GREGIRY LEBRUN

CHANTAL HARMEGNIES

20132014201520162017201820192020202120222023202420252026

SALAMANDRA CONCEPT

Rue Orger Meurice(LEU) 5, 6500 Beaumont

Director

CurrentPlanned, not yet servedEndedAccounts filedToday

Registered offices

Source · NBB annual accounts, CBE

Registered address	Period	Source
Rue Orger Meurice(LEU) 5, 6500 BeaumontCurrent	accounts 2021 → 2025	Accounts 2025 · 2026-00399657

Company names

Source · NBB annual accounts, CBE

Name	Period	Source
SALAMANDRA CONCEPTCurrent	accounts 2021 → 2025	Accounts 2025 · 2026-00399657

Events

2025
Annual accounts 2025203 k €↓
2024
Annual accounts 2024275,8 k €↑
2023
Annual accounts 2023-6,7 k €↓
2022
Annual accounts 202279,2 k €↓
2021
Annual accounts 2021143,1 k €↑
2020
Annual accounts 2020-29,8 k €↓
2019
Annual accounts 201968,8 k €↓
2018
Annual accounts 2018387,3 k €↓
2017
Annual accounts 2017423,4 k €↑
2016
Annual accounts 2016205,8 k €
21/01/2013
IncorporationNon-profit organization

SALAMANDRA CONCEPT

Overview

Identity

Financials

Valuation

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

Timeline

Registered offices

Company names

Events