SAMARANG
0812.204.952 · rovalta.com · 22/09/2026
ACTIVE
SAMARANG
Financial year 2025 · closed on 31/01/2025
Net result
58,6 k €
+210.5% YoY
Gross margin
60,4 k €
+174.9% YoY
Equity
-90,9 k €
+39.2% YoY
Overview
What does SAMARANG do?
SAMARANG is a Private company with limited liability incorporated in 2009. Its main activity is: Management consultancy activities. Its registered office is in Braives.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0812.204.952
Incorporation
11/06/2009
Legal form
Private company with limited liability
Registered office
Falihou 6
4260 Braives · Wallonie
4260 Braives · Wallonie
Contributed capital
50 000,00 €
Latest accounts
31/01/2025
Activities (NACE)
70200Management consultancy activities· main70220Business and other management consultancy activities47712Retail sale of clothing in specialised stores47712Retail sale of clothing in specialised stores47715Retail sale of clothing in specialised stores47715Retail sale of clothing in specialised stores+2
Signals
ProfitablePositive cashflowPositive EBITDA
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 14 financial years
| 2025 | 2024 | 2023 | 2022 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||
| Gross margin | 60,4 k € | +175% | 22 k € | -43.9% | 39,2 k € | +1800% | -2,3 k € | -226% | -706,9 € | +53.8% | -1,5 k € | -104% | 34,2 k € | +221% | -28,3 k € | -224% | 22,9 k € | +161% | -37,3 k € | -52.8% | -24,4 k € | -142% | 58,4 k € | +111% | 27,7 k € | +367% | -10,4 k € |
| EBITDA | 59,7 k € | +209% | 19,3 k € | -50.2% | 38,8 k € | +1564% | -2,7 k € | -151% | -1,1 k € | +95.5% | -23,5 k € | -193% | 25,3 k € | +161% | -41,5 k € | -99.3% | -20,8 k € | +68.9% | -67 k € | +19.5% | -83,3 k € | -340% | 34,7 k € | +383% | 7,2 k € | +169% | -10,5 k € |
| Operating result | 59,7 k € | +209% | 19,3 k € | -50.2% | 38,8 k € | +1564% | -2,7 k € | -151% | -1,1 k € | +95.5% | -23,5 k € | -193% | 25,3 k € | +158% | -44,1 k € | -85.5% | -23,7 k € | +66.2% | -70,3 k € | +19.7% | -87,5 k € | -392% | 30 k € | +1130% | 2,4 k € | +120% | -12,3 k € |
| Net result | 58,6 k € | +211% | 18,9 k € | -51.2% | 38,7 k € | +1477% | -2,8 k € | -20.5% | -2,3 k € | +90.7% | -25,1 k € | -218% | 21,2 k € | +143% | -49,1 k € | -70.5% | -28,8 k € | +61.7% | -75,1 k € | +18.5% | -92,2 k € | -557% | 20,2 k € | +368% | -7,5 k € | +40.6% | -12,7 k € |
| Balance sheet | |||||||||||||||||||||||||||
| Equity | -90,9 k € | +39.2% | -149,5 k € | +11.2% | -168,3 k € | +18.7% | -207 k € | -2.8% | -201,4 k € | -1.2% | -199 k € | -14.4% | -174 k € | +10.9% | -195,2 k € | -33.6% | -146,1 k € | -24.5% | -117,4 k € | -178% | -42,2 k € | -185% | 49,9 k € | +951% | 4,8 k € | -61.4% | 12,3 k € |
| Total assets | 37,3 k € | +846% | 3,9 k € | -90.4% | 40,9 k € | +3816% | 1 k € | +548% | 161,1 € | -76.3% | 679 € | -96.9% | 21,8 k € | -38.1% | 35,2 k € | -36.7% | 55,7 k € | -20.5% | 70 k € | -58.5% | 168,7 k € | +13.4% | 148,7 k € | -9.3% | 163,9 k € | -23.1% | 213,2 k € |
| Cash | 109,2 € | -80.8% | 567,8 € | -36.3% | 890,8 € | -14.7% | 1 k € | +2858% | 35,3 € | 0.0% | 35,3 € | 0.0% | 35,3 € | -86.9% | 269 € | -41.6% | 460,8 € | -91.2% | 5,2 k € | +120% | 2,4 k € | +355% | 525,8 € | -17.3% | 635,8 € | -98.3% | 36,4 k € |
| Debts | 128,2 k € | -16.4% | 153,4 k € | -26.7% | 209,2 k € | +0.6% | 208 k € | +3.2% | 201,5 k € | +0.9% | 199,7 k € | +2.0% | 195,8 k € | -15.0% | 230,4 k € | +14.2% | 201,8 k € | +7.7% | 187,4 k € | -11.2% | 211 k € | +114% | 98,8 k € | -37.9% | 159,2 k € | -20.8% | 200,9 k € |
| Other | |||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | 0,5 ETP | -54.5% | 1,1 ETP | -38.9% | 1,8 ETP | -10.0% | 2,0 ETP | +81.8% | 1,1 ETP | +22.2% | 0,9 ETP | – | ||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 100 k€ and 250 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/01/2025 · 1 active · 13 ended
Active mandates
Active
Ended mandates
Quentin Pringiers
EndedEnded
At this address
Other companies at this address
| Company | CBE no. |
|---|---|
FALTRADE Management● Active | 0810.625.931 |
PlayMe Invest● Active | 0839.084.840 |
PlayMe Studio● Active | 0838.420.587 |
Financials
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 | 01/02/2024 | 01/02/2023 | 01/02/2022 | 01/02/2021 | 01/02/2020 | 01/02/2019 |
| Closing of the financial year | 31/01/2025 | 31/01/2024 | 31/01/2023 | 31/01/2022 | 31/01/2021 | 31/01/2020 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 25/09/2025 | 24/09/2024 | 29/11/2023 | 21/10/2022 | 27/10/2021 | 23/10/2020 |
| General meeting | 10/03/2025 | 11/03/2024 | 28/11/2023 | 14/03/2022 | 08/03/2021 | 09/03/2020 |
| 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 daysFilings
Annual accounts filings
16 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/01/2025 | 10/03/2025 | 25/09/2025 | French | |
| Micro model | 31/01/2024 | 11/03/2024 | 24/09/2024 | French | |
| Micro model | 31/01/2023 | 28/11/2023 | 29/11/2023 | French | |
| Micro model | 31/01/2022 | 14/03/2022 | 21/10/2022 | French | |
| Micro model | 31/01/2021 | 08/03/2021 | 27/10/2021 | French | |
| Micro model | 31/01/2020 | 09/03/2020 | 23/10/2020 | French | |
| Micro model | 31/01/2019 | 11/03/2019 | 02/08/2019 | French | |
| Micro model | 31/01/2018 | 12/03/2018 | 20/08/2018 | French | |
| Micro model | 31/01/2017 | 13/03/2017 | 15/09/2017 | French | |
| Abridged model | 31/01/2016 | 14/03/2016 | 29/08/2016 | French | |
| Abridged model | 31/01/2015 | 09/03/2015 | 15/01/2016 | French | |
| Abridged model | 31/01/2014 | 10/03/2014 | 29/09/2014 | French | |
| Abridged model | 31/01/2013 | 11/03/2013 | 23/08/2013 | French | |
| Abridged model | 31/01/2012 | 12/03/2012 | 29/08/2012 | French | |
| Abridged model | 31/01/2011 | 14/03/2011 | 09/09/2011 | French | |
| Abridged model | 31/01/2010 | 08/03/2010 | 24/08/2010 | French |
Valuation
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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Governance
Board of directors
Seen on filing of 31/01/2025 · 1 active · 13 ended
Active mandates
Active
Ended mandates
Quentin Pringiers
EndedEnded
Shareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Similar companies
Competition
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 202558,6 k €↑
- 2024Annual accounts 202418,9 k €↓
- 2023Annual accounts 202338,7 k €↑
- 2022Annual accounts 2022-2,8 k €↓
- 2019Annual accounts 2019-2,3 k €↑
- 2018Annual accounts 2018-25,1 k €↓
- 2017Annual accounts 201721,2 k €↑
- 2016Annual accounts 2016-49,1 k €↓
- 2015Annual accounts 2015-28,8 k €↑
- 2014Annual accounts 2014-75,1 k €↑
- 2013Annual accounts 2013-92,2 k €↓
- 2012Annual accounts 201220,2 k €↑
- 2011Annual accounts 2011-7,5 k €↑
- 2010Annual accounts 2010-12,7 k €
- 11/06/2009IncorporationPrivate company with limited liability