SAMAVIC
0819.675.338 · rovalta.com · 22/09/2026
ACTIVE
SAMAVIC
Financial year 2025 · closed on 31/12/2025
Net result
20,6 k €
+194.6% YoY
Gross margin
276 k €
+30.5% YoY
Equity
770,5 k €
+2.5% YoY
Overview
What does SAMAVIC do?
SAMAVIC is a Public limited company incorporated in 2009. Its main activity is: Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate. Its registered office is in Philippeville.
Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0819.675.338
Incorporation
28/09/2009
Legal form
Public limited company
Registered office
Rue des Carrières(NEU) 26
5600 Philippeville · WallonieSee on map
5600 Philippeville · WallonieSee on map
Contributed capital
62 000,00 €
Latest accounts
31/12/2025
Activities (NACE)
08111Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate· main08111Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate08112Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate08112Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate08121Operation of gravel and sand pits; mining of clays and kaolin08121Operation of gravel and sand pits; mining of clays and kaolin+4
Joint committees (1)
- 10209
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Available with a Rovalta subscriptionTry for 7 days
Financials
Trend over 17 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||||||||||||||||||||||||
| Gross margin | 276 k € | +30.5% | 211,5 k € | +11.8% | 189,2 k € | -1.8% | 192,7 k € | -35.4% | 298,1 k € | +32.8% | 224,4 k € | -7.0% | 241,2 k € | -6.2% | 257 k € | +14.5% | 224,6 k € | -2.6% | 230,5 k € | +20.1% | 191,9 k € | -15.6% | 227,4 k € | +0.3% | 226,7 k € | +19.5% | 189,7 k € | +16.4% | 163,1 k € | -19.2% | 201,7 k € | +108% | 97,2 k € |
| EBITDA | 133,2 k € | +86.9% | 71,3 k € | +48.5% | 48 k € | -21.5% | 61,1 k € | -65.5% | 177,1 k € | +64.1% | 108 k € | -13.2% | 124,4 k € | -9.4% | 137,3 k € | +19.8% | 114,6 k € | -1.3% | 116,1 k € | +60.2% | 72,4 k € | -33.9% | 109,6 k € | -13.6% | 126,8 k € | +63.1% | 77,7 k € | +30.0% | 59,8 k € | -49.4% | 118,2 k € | +42.2% | 83,2 k € |
| Operating result | 25,9 k € | +268% | -15,5 k € | +5.7% | -16,4 k € | -1244% | 1,4 k € | -98.1% | 74,2 k € | +1136% | 6 k € | -70.9% | 20,7 k € | -52.4% | 43,4 k € | +164% | 16,4 k € | -82.0% | 91,1 k € | +79.5% | 50,8 k € | -42.8% | 88,8 k € | +16.3% | 76,3 k € | +101% | 38 k € | +75.9% | 21,6 k € | -73.9% | 82,8 k € | +91.5% | 43,3 k € |
| Net result | 20,6 k € | +195% | -21,8 k € | +7.1% | -23,4 k € | -336% | 9,9 k € | -80.4% | 50,7 k € | +1523% | 3,1 k € | -67.4% | 9,6 k € | -69.2% | 31 k € | +149% | 12,4 k € | -77.4% | 55 k € | +63.4% | 33,7 k € | -50.3% | 67,8 k € | +34.3% | 50,5 k € | +193% | 17,2 k € | +69.0% | 10,2 k € | -78.7% | 47,9 k € | +67.2% | 28,6 k € |
| Balance sheet | |||||||||||||||||||||||||||||||||
| Equity | 770,5 k € | +2.5% | 751,6 k € | -3.0% | 775,1 k € | -3.2% | 800,5 k € | +1.0% | 792,2 k € | +6.6% | 743,4 k € | +0.4% | 740,5 k € | +1.1% | 732,8 k € | +4.1% | 704 k € | +1.5% | 693,5 k € | +8.5% | 639,1 k € | +5.5% | 606,1 k € | +13.4% | 534,5 k € | +10.4% | 484 k € | +3.7% | 466,7 k € | +2.2% | 456,5 k € | +11.7% | 408,6 k € |
| Total assets | 983,7 k € | +2.2% | 962,6 k € | -8.7% | 1,1 M € | -2.3% | 1,1 M € | +9.0% | 991,4 k € | -4.5% | 1 M € | -6.0% | 1,1 M € | +0.6% | 1,1 M € | -2.2% | 1,1 M € | +36.8% | 821,2 k € | +3.4% | 794,2 k € | -0.8% | 800,6 k € | +3.8% | 771,3 k € | +15.9% | 665,5 k € | -3.4% | 688,9 k € | -17.6% | 836,2 k € | +17.4% | 712,3 k € |
| Cash | 27,9 k € | -58.2% | 66,8 k € | +147% | 27,1 k € | -23.8% | 35,5 k € | +71.4% | 20,7 k € | -24.9% | 27,6 k € | +43.6% | 19,2 k € | -88.9% | 173 k € | +144% | 70,9 k € | -63.5% | 194,4 k € | +1029% | 17,2 k € | -77.9% | 77,8 k € | -10.0% | 86,4 k € | +211% | 27,8 k € | +304% | 6,9 k € | -95.7% | 159,8 k € | – | |
| Debts | 213,3 k € | +1.3% | 210,6 k € | -24.7% | 279,6 k € | -0.1% | 279,7 k € | +40.5% | 199,2 k € | -32.5% | 294,9 k € | -19.1% | 364,5 k € | -0.3% | 365,7 k € | -12.7% | 419,1 k € | +229% | 127,5 k € | -16.4% | 152,4 k € | -20.0% | 190,4 k € | -18.8% | 234,6 k € | +29.4% | 181,3 k € | -13.7% | 210 k € | -42.8% | 367 k € | +22.4% | 300 k € |
| Other | |||||||||||||||||||||||||||||||||
| Workforce | – | – | – | – | – | – | – | – | – | – | 2,0 ETP | 0.0% | 2,0 ETP | 0.0% | 2,0 ETP | -13.0% | 2,3 ETP | +15.0% | 2,0 ETP | 0.0% | 2,0 ETP | +567% | 0,3 ETP | ||||||||||
Estimate
Indicative valuation
As an indication, this company is worth
between 250 k€ and 500 k€
See the valuationGovernance
Board of directors
Seen on filing of 31/12/2025 · 3 active · 15 ended
Active mandates
Erwin VICTOR
ActiveMartine VICTOR
ActiveSabine VICTOR
ActiveEnded mandates
Erwin VICTOR
EndedMartine VICTOR
EndedSabine VICTOR
EndedMartine VICTOR
EndedFinancials
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 | 09/06/2026 | 26/06/2025 | 25/07/2024 | 20/06/2023 | 28/06/2022 | 13/07/2021 |
| General meeting | 06/06/2026 | 07/06/2025 | 01/06/2024 | 03/06/2023 | 04/06/2022 | 05/06/2021 |
| 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 |
Ratios
Financial ratios
Looking for more information about this company?
Try for 7 daysFilings
Annual accounts filings
17 filings with the NBB
| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Micro model | 31/12/2025 | 06/06/2026 | 09/06/2026 | French | |
| Micro model | 31/12/2024 | 07/06/2025 | 26/06/2025 | French | |
| Micro model | 31/12/2023 | 01/06/2024 | 25/07/2024 | French | |
| Micro model | 31/12/2022 | 03/06/2023 | 20/06/2023 | French | |
| Micro model | 31/12/2021 | 04/06/2022 | 28/06/2022 | French | |
| Micro model | 31/12/2020 | 05/06/2021 | 13/07/2021 | French | |
| Micro model | 31/12/2019 | 06/06/2020 | 18/09/2020 | French | |
| Micro model | 31/12/2018 | 01/06/2019 | 22/07/2019 | French | |
| Micro model | 31/12/2017 | 02/06/2018 | 23/07/2018 | French | |
| Micro model | 31/12/2016 | 03/06/2017 | 04/07/2017 | French | |
| Abridged model | 31/12/2015 | 04/06/2016 | 10/06/2016 | French | |
| Abridged model | 31/12/2014 | 06/06/2015 | 19/06/2015 | French | |
| Abridged model | 31/12/2013 | 07/06/2014 | 22/07/2014 | French | |
| Abridged model | 31/12/2012 | 01/06/2013 | 30/07/2013 | French | |
| Abridged model | 31/12/2011 | 02/06/2012 | 23/07/2012 | French | |
| Abridged model | 31/12/2010 | 04/06/2011 | 27/07/2011 | French | |
| Abridged model | 31/12/2009 | 05/06/2010 | 14/06/2010 | French |
Valuation
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.
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 31/12/2025 · 3 active · 15 ended
Active mandates
Erwin VICTOR
ActiveMartine VICTOR
ActiveSabine VICTOR
ActiveEnded mandates
Erwin VICTOR
EndedMartine VICTOR
EndedSabine VICTOR
EndedMartine VICTOR
EndedShareholders
Ownership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette
Belgian Official Gazette publications
- Other10/01/2022STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS
- Mandates27/09/2021DEMISSIONS, NOMINATIONS
- Mandates01/09/2017DEMISSIONS, NOMINATIONS
- Mandates01/07/2015DEMISSIONS, NOMINATIONS
- Other17/11/2009DIVERS
- Other27/10/2009RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
Source: Belgian Official Gazette
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 202520,6 k €↑
- 2024Annual accounts 2024-21,8 k €↑
- 2023Annual accounts 2023-23,4 k €↓
- 2022Annual accounts 20229,9 k €↓
- 2021Annual accounts 202150,7 k €↑
- 2020Annual accounts 20203,1 k €↓
- 2019Annual accounts 20199,6 k €↓
- 2018Annual accounts 201831 k €↑
- 2017Annual accounts 201712,4 k €↓
- 2016Annual accounts 201655 k €↑
- 2015Annual accounts 201533,7 k €↓
- 2014Annual accounts 201467,8 k €↑
- 2013Annual accounts 201350,5 k €↑
- 2012Annual accounts 201217,2 k €↑
- 2011Annual accounts 201110,2 k €↓
- 2010Annual accounts 201047,9 k €↑
- 2009Annual accounts 200928,6 k €
- 28/09/2009IncorporationPublic limited company