ACTIVE

SAMAVIC

Financial year 2025 · Closed on 31/12/2025

Net result20,6 k €+194,6 %over 1 year

Gross margin276 k €+30,5 %over 1 year

Equity770,5 k €+2,5 %over 1 year

Identity

Source · BCE/KBO

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
Contributed capital: 62 000,00 €
Latest accounts: 31/12/2025

Activities (NACE)

08111Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate· main 08111Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate 08112Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate 08112Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate 08121Operation of gravel and sand pits; mining of clays and kaolin 08121Operation of gravel and sand pits; mining of clays and kaolin+4

Joint committees (1)

10209

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

Financials

Source · NBB, 17 filings

Trend over 17 financial years

	2025		2024		2023		2022		2021
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 €
EBITDA	133,2 k €	+86.9%	71,3 k €	+48.5%	48 k €	-21.5%	61,1 k €	-65.5%	177,1 k €
Operating result	25,9 k €	+268%	-15,5 k €	+5.7%	-16,4 k €	-1244%	1,4 k €	-98.1%	74,2 k €
Net result	20,6 k €	+195%	-21,8 k €	+7.1%	-23,4 k €	-336%	9,9 k €	-80.4%	50,7 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 €
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 €
Cash	27,9 k €	-58.2%	66,8 k €	+147%	27,1 k €	-23.8%	35,5 k €	+71.4%	20,7 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 €
Other
Workforce	–		–		–		–		–

Valuation

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€

See the valuation

Board of directors

Source · NBB, accounts to 31/12/2025

3 active

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Erwin VICTOR	Managing director28/09/2009 → 05/06/2027Chairman of the board of directors28/09/2009 → 2020 accountsended
Martine VICTOR	Managing director03/06/2017 → 05/06/2027Director28/09/2009 → 2017 accountsended
Sabine VICTOR	Managing director03/06/2017 → 05/06/2027Director28/09/2009 → 2017 accountsended

Full financial information

Source · NBB

	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

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 17 filings

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	06/06/2026	09/06/2026	French	PDF
Micro model	31/12/2024	07/06/2025	26/06/2025	French	PDF
Micro model	31/12/2023	01/06/2024	25/07/2024	French	PDF
Micro model	31/12/2022	03/06/2023	20/06/2023	French	PDF
Micro model	31/12/2021	04/06/2022	28/06/2022	French	PDF
Micro model	31/12/2020	05/06/2021	13/07/2021	French	PDF
Micro model	31/12/2019	06/06/2020	18/09/2020	French	PDF
Micro model	31/12/2018	01/06/2019	22/07/2019	French	PDF
Micro model	31/12/2017	02/06/2018	23/07/2018	French	PDF
Micro model	31/12/2016	03/06/2017	04/07/2017	French	PDF
Abridged model	31/12/2015	04/06/2016	10/06/2016	French	PDF
Abridged model	31/12/2014	06/06/2015	19/06/2015	French	PDF
Abridged model	31/12/2013	07/06/2014	22/07/2014	French	PDF
Abridged model	31/12/2012	01/06/2013	30/07/2013	French	PDF
Abridged model	31/12/2011	02/06/2012	23/07/2012	French	PDF
Abridged model	31/12/2010	04/06/2011	27/07/2011	French	PDF
Abridged model	31/12/2009	05/06/2010	14/06/2010	French	PDF

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.

Board of directors

Source · NBB, accounts to 31/12/2025

3 active

Active mandates

Director	Mandates in this company	Period	Other mandatescurrentendedstruck offbankruptcies
Erwin VICTOR	Managing director28/09/2009 → 05/06/2027Chairman of the board of directors28/09/2009 → 2020 accountsended
Martine VICTOR	Managing director03/06/2017 → 05/06/2027Director28/09/2009 → 2017 accountsended
Sabine VICTOR	Managing director03/06/2017 → 05/06/2027Director28/09/2009 → 2017 accountsended

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette

Other10/01/2022
STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, ) - DIVERS
PDF
Mandates27/09/2021
DEMISSIONS, NOMINATIONS
PDF
Mandates01/09/2017
NOMINATION DE DEUX ADMINISTRATEURS DELEGUES
PDF
Mandates01/07/2015
DEMISSIONS, NOMINATIONS
PDF
Other17/11/2009
ERRATUM
PDF
Other27/10/2009
Scission par constitution
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

Filings17 filings

Mandates

Sabine VICTOR

Erwin VICTOR

Martine VICTOR

2009201020112012201320142015201620172018201920202021202220232024202520262027

SAMAVIC

Rue des Carrières(NEU) 26, 5600 Philippeville

Managing directorDirector

Managing directorChairman of the board of directors

Managing directorDirector

CurrentPlanned, not yet servedEndedAccounts filedToday

Registered offices

Source · NBB annual accounts, CBE

Registered address	Period	Source
Rue des Carrières(NEU) 26, 5600 PhilippevilleCurrent	accounts 2021 → 2025	Accounts 2025 · 2026-00151680

Company names

Source · NBB annual accounts, CBE

Name	Period	Source
SAMAVICCurrent	accounts 2021 → 2025	Accounts 2025 · 2026-00151680

Events

2025
Annual accounts 202520,6 k €↑
2024
Annual accounts 2024-21,8 k €↑
2023
Annual accounts 2023-23,4 k €↓
2022
Annual accounts 20229,9 k €↓
2021
Annual accounts 202150,7 k €↑
2020
Annual accounts 20203,1 k €↓
2019
Annual accounts 20199,6 k €↓
2018
Annual accounts 201831 k €↑
2017
Annual accounts 201712,4 k €↓
2016
Annual accounts 201655 k €↑
2015
Annual accounts 201533,7 k €↓
2014
Annual accounts 201467,8 k €↑
2013
Annual accounts 201350,5 k €↑
2012
Annual accounts 201217,2 k €↑
2011
Annual accounts 201110,2 k €↓
2010
Annual accounts 201047,9 k €↑
2009
Annual accounts 200928,6 k €
28/09/2009
IncorporationPublic limited company

SAMAVIC

Overview

Identity

Financials

Valuation

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

Timeline

Registered offices

Company names

Events