ACTIVE

SAMORI MEDIA CONNECTION

Export PDF

Financial year 2025 · Closed on 31/12/2025

Net result-51,9 k €-130,9 %over 1 year
Gross margin-50,7 k €-122,7 %over 1 year
Equity102,7 k €-33,6 %over 1 year

Identity

Source · BCE/KBO

SAMORI MEDIA CONNECTION is a Private limited company incorporated in 2010. Its main activity is: Publishing of directories and mailing lists. Its registered office is in Bruxelles.

Legal situation
Normal situation
BCE/KBO no. / VAT
BE 0828.463.835
Incorporation
13/08/2010
Legal form
Private limited company
Registered office
Rue des Colonies 11
1000 Bruxelles · BruxellesSee on map
Contributed capital
20 460,00 €
Latest accounts
31/12/2025
Signals
Solid equityLow riskGood liquidity

Financials

Source · NBB, 16 filings

Trend over 15 financial years

20252024202320222021
Income statement
Gross margin-50,7 k €223,3 k €57,4 k €91,3 k €6,4 k €
EBITDA-51,1 k €222,3 k €57,2 k €91,3 k €6,3 k €
Operating result-51,6 k €221,8 k €56,8 k €90,4 k €5 k €
Net result-51,9 k €167,9 k €54,8 k €89,3 k €3,3 k €
Balance sheet
Equity102,7 k €154,6 k €36,8 k €-18 k €-107,4 k €
Total assets112,9 k €225,6 k €68,7 k €39,9 k €26,8 k €
Cash2,8 k €180,1 k €23 k €20,8 k €299 €
Debts10,2 k €71 k €31,9 k €57,9 k €134,2 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

1 active · 3 ended

Active mandates

Paule Renée ETOGO NDZANA

Director · since 12 septembre 2025

Active

Ended mandates

Thierry Hot

Director · since 10 août 2010

Ended
Thierry Hot

Manager · since 10 août 2010

Ended
Thierry Hot

Mandate

Ended

Other companies at this address

Rue des Colonies 11 1000 Bruxelles
CompanyCBE no.
ABC CONSULTING & SERVICES● Active
1013.498.956
ACUARELLA● Active
0453.698.001
Adnan Sakli & 8217● Active
0742.951.605
ADSUM● Active
0878.960.352
Aerneo● Active
1008.982.023
AGLT 2024● Active
1010.723.964
AJ Invest Holding● Active
1037.068.471
AJ Invest Immo● Active
1037.276.329
A.J RENOVA● Active
0786.292.490
AJ SRL● Active
0748.911.660
Aktrion Automotive Services● Bankrupt
1009.425.055
Aktrion BeNeLux● Bankrupt
0763.313.091
Aktrion Logistics & Compound Services● Bankrupt
1009.425.253
Aktrion Production & Inspection Services● Bankrupt
1009.428.223
ALIMAX REAL ESTATE● Active
0668.595.858
ALJASEM● Bankrupt
0729.740.205
ALOHA - LEARNING CENTER● Active
0799.972.064
ALVORIS TRADE● Active
1029.875.427
AMVS Global● Active
1021.175.517
ANDREA GUATI ROJO CONSULTING● Active
1033.875.785

Full financial information

Source · NBB
202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelAbridged modelAbridged model
Start of the financial year01/01/202501/01/202401/01/202301/01/202201/01/202101/01/2020
Closing of the financial year31/12/202531/12/202431/12/202331/12/202231/12/202131/12/2020
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date28/08/202630/07/202529/07/202419/08/202325/07/202203/09/2021
General meeting27/06/202626/06/202527/06/202429/06/202323/06/202224/06/2021
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls

Financial ratios

Source · NBB

Looking for more information about this company?

Try for free

Annual accounts filings

Source · NBB, 16 filings
ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202527/06/202628/08/2026FrenchPDF
Micro model31/12/202426/06/202530/07/2025FrenchPDF
Micro model31/12/202327/06/202429/07/2024FrenchPDF
Micro model31/12/202229/06/202319/08/2023FrenchPDF
Abridged model31/12/202123/06/202225/07/2022FrenchPDF
Abridged model31/12/202024/06/202103/09/2021FrenchPDF
Abridged model31/12/201925/06/202010/08/2020FrenchPDF
Abridged model31/12/201827/06/201901/08/2019FrenchPDF
Abridged model31/12/201728/06/201821/08/2018FrenchPDF
Abridged model31/12/201629/06/201711/08/2017FrenchPDF
Abridged modelCorrection31/12/201530/06/201630/08/2016FrenchPDF
Abridged model31/12/201530/06/201603/08/2016FrenchPDF
Abridged model31/12/201425/06/201515/10/2015FrenchPDF
Abridged model31/12/201326/06/201431/10/2014FrenchPDF
Abridged model31/12/201227/06/201309/10/2013FrenchPDF
Abridged model31/12/201128/06/201210/09/2012FrenchPDF

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

1 active · 3 ended

Active mandates

Paule Renée ETOGO NDZANA

Director · since 12 septembre 2025

Active

Ended mandates

Thierry Hot

Director · since 10 août 2010

Ended
Thierry Hot

Manager · since 10 août 2010

Ended
Thierry Hot

Mandate

Ended

Ownership and network

Looking for more information about this company?

Try for free

Belgian Official Gazette publications

Source · Belgian Official Gazette
  • Mandates30/09/2025
    DEMISSIONS, NOMINATIONS
    PDF
  • Registered office11/03/2024
    SIEGE SOCIAL
    PDF
  • Mandates04/04/2023
    MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
    PDF
  • Registered office08/11/2018
    SIEGE SOCIAL
    PDF
  • Registered office01/10/2014
    SIEGE SOCIAL
    PDF
  • Other24/08/2010
    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

  1. 2025
    Annual accounts 2025-51,9 k €↓
  2. 2024
    Annual accounts 2024167,9 k €↑
  3. 2023
    Annual accounts 202354,8 k €↓
  4. 2022
    Annual accounts 202289,3 k €↑
  5. 2021
    Annual accounts 20213,3 k €↑
  6. 2020
    Annual accounts 2020-60,7 k €↓
  7. 2019
    Annual accounts 2019-27,1 k €↓
  8. 2018
    Annual accounts 201882 k €↑
  9. 2017
    Annual accounts 2017-62,4 k €↓
  10. 2016
    Annual accounts 20167,8 k €↑
  11. 2015
    Annual accounts 2015-33,6 k €↑
  12. 2014
    Annual accounts 2014-105,8 k €↓
  13. 2013
    Annual accounts 201360 k €↑
  14. 2012
    Annual accounts 2012-1,1 k €↓
  15. 2011
    Annual accounts 201111,6 k €
  16. 13/08/2010
    IncorporationPrivate limited company