ACTIVE

SARIAS

Export PDF

Financial year 2025 · closed on 30/06/2025

Net result

217,7 k €

+632.4% YoY

Gross margin

149,9 k €

+4.6% YoY

Equity

998,7 k €

+27.9% YoY

What does SARIAS do?

SARIAS is a Private limited company incorporated in 2003. Its main activity is: Management consultancy activities. Its registered office is in Lochristi.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0860.097.911

Incorporation

14/08/2003

Legal form

Private limited company

Registered office

Dekenijstraat 24
9080 Lochristi · FlandreSee on map

Contributed capital

304 010,00 €

Latest accounts

30/06/2025

Activities (NACE)

70200Management consultancy activities· main 70220Business and other management consultancy activities 74142Specialised design activities

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 17 financial years

	2025		2024		2023		2022		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Gross margin	149,9 k €	+4.6%	143,3 k €	+29.4%	110,7 k €	-19.1%	136,7 k €	-4.7%	143,4 k €	+3.4%	138,8 k €	-5.0%	146 k €	+3.8%	140,6 k €	-4.1%	146,6 k €	-0.0%	146,6 k €	-0.3%	147 k €	-0.3%	147,4 k €	+2.1%	144,4 k €	-8.5%	157,9 k €	+1.7%	155,2 k €	-2.8%	159,8 k €	-19.6%	198,7 k €
EBITDA	144,1 k €	+4.9%	137,4 k €	+30.8%	105,1 k €	-20.2%	131,7 k €	-5.0%	138,6 k €	+4.2%	133 k €	-6.1%	141,6 k €	+4.4%	135,6 k €	+11.0%	122,2 k €	+0.2%	121,9 k €	-14.3%	142,3 k €	-0.8%	143,5 k €	+2.1%	140,5 k €	-7.2%	151,3 k €	+3.2%	146,7 k €	-5.3%	154,9 k €	-10.8%	173,7 k €
Operating result	85,4 k €	+6.9%	79,9 k €	+9.8%	72,8 k €	-24.8%	96,8 k €	-8.0%	105,2 k €	+7.9%	97,5 k €	-7.5%	105,5 k €	+20.9%	87,2 k €	+18.1%	73,8 k €	-2.8%	75,9 k €	-24.6%	100,6 k €	-1.5%	102,1 k €	-6.6%	109,4 k €	-9.3%	120,7 k €	+2.4%	117,8 k €	-8.6%	129 k €	+21.9%	105,7 k €
Net result	217,7 k €	+632%	29,7 k €	+0.8%	29,5 k €	-45.5%	54 k €	-2.4%	55,4 k €	+34.6%	41,2 k €	-9.3%	45,4 k €	+64.4%	27,6 k €	-11.3%	31,1 k €	+0.5%	31 k €	-37.8%	49,7 k €	+1.8%	48,9 k €	+9.3%	44,7 k €	-20.5%	56,3 k €	+0.1%	56,2 k €	-11.5%	63,5 k €	+13.6%	55,9 k €
Balance sheet
Equity	998,7 k €	+27.9%	781 k €	+4.0%	751,3 k €	+4.1%	721,8 k €	+27.6%	565,5 k €	+10.9%	510,1 k €	+8.8%	468,9 k €	+10.7%	423,6 k €	+7.0%	396 k €	+8.5%	364,9 k €	-7.3%	393,7 k €	+14.5%	344 k €	+16.6%	295,1 k €	-19.8%	368 k €	+17.0%	314,5 k €	+20.4%	261,1 k €	-12.3%	297,6 k €
Total assets	1,4 M €	+26.4%	1,1 M €	-15.4%	1,3 M €	+3.4%	1,3 M €	+16.9%	1,1 M €	-10.5%	1,2 M €	+4.5%	1,2 M €	+3.0%	1,2 M €	+0.8%	1,1 M €	+4.3%	1,1 M €	+6.0%	1 M €	-1.3%	1 M €	-0.4%	1,1 M €	-2.1%	1,1 M €	+1.0%	1,1 M €	+3.4%	1 M €	-0.6%	1 M €
Cash	510,8 k €	+1252%	37,8 k €	-91.4%	437,7 k €	+14.9%	381 k €	+504%	63,1 k €	+5.4%	59,8 k €	-27.6%	82,6 k €	+25.1%	66 k €	+489%	11,2 k €	-61.0%	28,8 k €	-28.3%	40,1 k €	+65.3%	24,3 k €	-47.7%	46,4 k €	+11.2%	41,7 k €	+144%	17,1 k €	+683%	2,2 k €	-95.1%	44,2 k €
Debts	408 k €	+26.5%	322,6 k €	-42.4%	560,5 k €	+1.4%	552,9 k €	+6.8%	517,6 k €	-26.1%	700 k €	+1.9%	687,1 k €	-0.9%	693,1 k €	-7.3%	747,5 k €	+2.3%	731 k €	+14.2%	640,2 k €	-8.7%	701,5 k €	-7.0%	754,3 k €	+7.0%	705,1 k €	-5.7%	747,8 k €	-2.4%	766,2 k €	+4.3%	734,3 k €

Estimate

Indicative valuation

As an indication, this company is worth

between 1 M€ and 2,5 M€

See the valuation

Governance

Board of directors

Seen on filing of 30/06/2025 · 2 active · 5 ended

Active mandates

Joris Smeulders

Director · since 11 août 2003

Active

Karolien Dierickx

Director · since 11 août 2003

Active

Ended mandates

Joris Smeulders

Director · since 01 décembre 2022

Ended

Karolien Dierickx

Director · since 01 août 2003

Ended

Joris Smeulders

Manager

Ended

Karolien Dierickx

Director

Ended

At this address

Other companies at this address

Company	CBE no.
MIRELLA● Active	0805.513.932

Annual accounts

Full financial information

	2025	2024	2023	2022	2021	2020
Type of account	Abridged model	Abridged model	Micro model	Micro model	Micro model	Micro model
Start of the financial year	01/07/2024	01/07/2023	01/07/2022	01/07/2021	01/07/2020	01/07/2019
Closing of the financial year	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	04/02/2026	30/01/2025	29/01/2024	27/01/2023	27/01/2022	12/01/2021
General meeting	16/01/2026	23/01/2025	29/12/2023	30/12/2022	31/12/2021	28/12/2020
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 days

Filings

Annual accounts filings

19 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	30/06/2025	16/01/2026	04/02/2026	Dutch	PDF
Abridged model	30/06/2024	23/01/2025	30/01/2025	Dutch	PDF
Micro model	30/06/2023	29/12/2023	29/01/2024	Dutch	PDF
Micro model	30/06/2022	30/12/2022	27/01/2023	Dutch	PDF
Micro model	30/06/2021	31/12/2021	27/01/2022	Dutch	PDF
Micro model	30/06/2020	28/12/2020	12/01/2021	Dutch	PDF
Micro model	30/06/2019	29/11/2019	05/12/2019	Dutch	PDF
Micro model	30/06/2018	28/12/2018	31/01/2019	Dutch	PDF
Micro model	30/06/2017	29/12/2017	09/01/2018	Dutch	PDF
Abridged model	30/06/2016	30/12/2016	05/01/2017	Dutch	PDF
Abridged model	30/06/2015	26/12/2015	07/01/2016	Dutch	PDF
Abridged model	30/06/2014	26/12/2014	29/12/2014	Dutch	PDF
Abridged model	30/06/2013	27/12/2013	30/12/2013	Dutch	PDF
Abridged model	30/06/2012	31/12/2012	31/01/2013	Dutch	PDF
Abridged model	30/06/2011	27/11/2011	12/12/2011	Dutch	PDF
Abridged model	30/06/2010	24/12/2010	28/12/2010	Dutch	PDF
Abridged model	30/06/2009	26/12/2009	04/01/2010	Dutch	PDF
Abridged model	30/06/2008	26/12/2008	29/12/2008	Dutch	PDF
Abridged model	30/06/2007	28/12/2007	28/12/2007	Dutch	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 1 M€ and 2,5 M€

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 30/06/2025 · 2 active · 5 ended

Active mandates

Joris Smeulders

Director · since 11 août 2003

Active

Karolien Dierickx

Director · since 11 août 2003

Active

Ended mandates

Joris Smeulders

Director · since 01 décembre 2022

Ended

Karolien Dierickx

Director · since 01 août 2003

Ended

Joris Smeulders

Manager

Ended

Karolien Dierickx

Director

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates13/09/2023
STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, ) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
PDF
Mandates22/02/2023
ONTSLAGEN - BENOEMINGEN
PDF
Capital / shares25/03/2014
KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, )
PDF
Mandates24/01/2012
ONTSLAGEN - BENOEMINGEN
PDF
Registered office07/03/2007
MAATSCHAPPELIJKE ZETEL
PDF
Other22/08/2003
RUBRIEK OPRICHTING (NIEUWE RECHTSPERSOON, OPENING BIJKANTOOR, ENZ...)
PDF

Source: Belgian Official Gazette

Competition

Similar companies

A company's peers, by sector and size, are included in the Business plan.

See the Business plan

2025
Annual accounts 2025217,7 k €↑
2024
Annual accounts 202429,7 k €↑
2023
Annual accounts 202329,5 k €↓
2022
Annual accounts 202254 k €↓
2019
Annual accounts 201955,4 k €↑
2018
Annual accounts 201841,2 k €↓
2017
Annual accounts 201745,4 k €↑
2016
Annual accounts 201627,6 k €↓
2015
Annual accounts 201531,1 k €↑
2014
Annual accounts 201431 k €↓
2013
Annual accounts 201349,7 k €↑
2012
Annual accounts 201248,9 k €↑
2011
Annual accounts 201144,7 k €↓
2010
Annual accounts 201056,3 k €↑
2009
Annual accounts 200956,2 k €↓
2008
Annual accounts 200863,5 k €↑
2007
Annual accounts 200755,9 k €
14/08/2003
IncorporationPrivate limited company

10/15	1 240 000	1 180 000	1 050 000
70	8 630 000	8 120 000	7 940 000
9904	412 000	388 000	301 000
17/49	2 970 000	3 140 000	3 380 000
9087	24,3	23,1	21,8

SARIAS

Overview

What does SARIAS do?

Trend over 17 financial years

Indicative valuation

Board of directors

Other companies at this address

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