ACTIVE

SAMELL

Export PDF
Financial year 2025 · closed on 31/12/2025
Net result
22 k €
-20.2% YoY
Gross margin
34,1 k €
-16.7% YoY
Equity
151,1 k €
-18.8% YoY

What does SAMELL do?

SAMELL is a Private limited company incorporated in 2011. Its main activity is: Management consultancy activities. Its registered office is in Sint-Niklaas.

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0838.654.773
Incorporation
19/08/2011
Legal form
Private limited company
Registered office
Wapenaarteinde 3
9112 Sint-Niklaas · FlandreSee on map
Contributed capital
6 200,00 €
Latest accounts
31/12/2025
Activities (NACE)
70200Management consultancy activities· main70220Business and other management consultancy activities63920Other information service activities63990Other information service activities n.e.c.74909Other professional, scientific and technical activities n.e.c.74999Other professional, scientific and technical activities n.e.c.+2
Signals
ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDA
View the BCE/KBO Public Search record →
Health score
Available with a Rovalta subscriptionTry for 7 days
Recommended credit limit
✦ Verdict · Analyst summary
Financials

Trend over 13 financial years

2025202420232022202120192018201720162015201420132012
Income statement
Gross margin34,1 k €40,9 k €50,4 k €26 k €23,4 k €32,2 k €40,3 k €21,4 k €30,1 k €15,7 k €9,3 k €15,4 k €10,6 k €
EBITDA33,1 k €39,5 k €49,5 k €25,5 k €22,4 k €31,2 k €39 k €19,5 k €28,7 k €14,4 k €8,2 k €14,2 k €6 k €
Operating result30,8 k €38,4 k €48,1 k €24,9 k €21,6 k €22,8 k €31,5 k €11,9 k €23,4 k €6,7 k €477,9 €7,1 k €-4,2 k €
Net result22 k €27,5 k €34,4 k €17,7 k €15,1 k €15,5 k €21,2 k €7,2 k €15,2 k €3,6 k €-1,3 k €3,7 k €-5,8 k €
Balance sheet
Equity151,1 k €186,2 k €158,7 k €124,3 k €106,5 k €65,5 k €50 k €28,8 k €21,6 k €6,5 k €2,9 k €4,2 k €423,8 €
Total assets170,2 k €211,9 k €188,1 k €136,7 k €124,5 k €101,2 k €92,9 k €67,8 k €36,4 k €26,4 k €30,5 k €39,4 k €37,7 k €
Cash134,9 k €186 k €137 k €111,3 k €111,6 k €53 k €42,7 k €19,5 k €17,9 k €12,6 k €9,1 k €12,4 k €5 k €
Debts19,1 k €25,7 k €29,4 k €12,5 k €18 k €35,7 k €43 k €39 k €14,8 k €19,7 k €27,3 k €35 k €37 k €
Estimate

Indicative valuation

As an indication, this company is worth

between 250 k€ and 500 k€
See the valuation
Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 4 ended

Active mandates

Denis Verschueren

Director · since 18 août 2011

Active

Ended mandates

Denis Verschueren

Manager · since 18 août 2011

Ended
Dennis Verschueren

Manager · since 18 août 2011

Ended
Denis Verschueren

Director

Ended
Denis Verschueren

Manager

Ended
Annual accounts

Full financial information

202520242023202220212020
Type of accountMicro modelMicro modelMicro modelMicro modelMicro 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 date22/06/202623/07/202508/07/202422/06/202321/06/202208/07/2021
General meeting19/06/202620/06/202521/06/202416/06/202317/06/202218/06/2021
Currency of the financial yearEUREUREUREUREUREUR
NBB quality labelSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controlsSatisfying controls
Ratios

Financial ratios

Looking for more information about this company?

Try for 7 days
Filings

Annual accounts filings

14 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Micro model31/12/202519/06/202622/06/2026DutchPDF
Micro model31/12/202420/06/202523/07/2025DutchPDF
Micro model31/12/202321/06/202408/07/2024DutchPDF
Micro model31/12/202216/06/202322/06/2023DutchPDF
Micro model31/12/202117/06/202221/06/2022DutchPDF
Abridged model31/12/202018/06/202108/07/2021DutchPDF
Abridged model31/12/201919/06/202016/07/2020DutchPDF
Micro model31/12/201821/06/201918/07/2019DutchPDF
Abridged model31/12/201715/06/201820/07/2018DutchPDF
Abridged model31/12/201616/06/201720/07/2017DutchPDF
Abridged model31/12/201517/06/201620/07/2016DutchPDF
Abridged model31/12/201419/06/201517/07/2015DutchPDF
Abridged model31/12/201320/06/201417/07/2014DutchPDF
Abridged model31/12/201221/06/201318/07/2013DutchPDF
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.

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.

Governance

Board of directors

Seen on filing of 31/12/2025 · 1 active · 4 ended

Active mandates

Denis Verschueren

Director · since 18 août 2011

Active

Ended mandates

Denis Verschueren

Manager · since 18 août 2011

Ended
Dennis Verschueren

Manager · since 18 août 2011

Ended
Denis Verschueren

Director

Ended
Denis Verschueren

Manager

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Competition

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 202522 k €↓
  2. 2024
    Annual accounts 202427,5 k €↓
  3. 2023
    Annual accounts 202334,4 k €↑
  4. 2022
    Annual accounts 202217,7 k €↑
  5. 2021
    Annual accounts 202115,1 k €↓
  6. 2019
    Annual accounts 201915,5 k €↓
  7. 2018
    Annual accounts 201821,2 k €↑
  8. 2017
    Annual accounts 20177,2 k €↓
  9. 2016
    Annual accounts 201615,2 k €↑
  10. 2015
    Annual accounts 20153,6 k €↑
  11. 2014
    Annual accounts 2014-1,3 k €↓
  12. 2013
    Annual accounts 20133,7 k €↑
  13. 2012
    Annual accounts 2012-5,8 k €
  14. 19/08/2011
    IncorporationPrivate limited company