ACTIVE

SAMAROLE

Export PDF

Financial year 2025 · closed on 31/12/2025

Net result

39,5 k €

-54.7% YoY

Revenue

0 €

Equity

374 k €

-2.5% YoY

What does SAMAROLE do?

SAMAROLE is a Private limited company incorporated in 2004. Its registered office is in Neupré.

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0863.750.851

Incorporation

01/03/2004

Legal form

Private limited company

Registered office

Rue du Village(N) 7
4121 Neupré · WallonieSee on map

Contributed capital

6 200,00 €

Latest accounts

31/12/2025

Joint committees (1)

Signals

ProfitableSolid equityLow riskGood liquidityPositive cashflowPositive EBITDAHealthy social debts

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 20 financial years

	2025		2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007		2006
Income statement
Revenue	0 €		0 €		0 €		0 €		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–		–
EBITDA	187,6 k €	-2.6%	192,5 k €	+15.3%	167 k €	+70.5%	98 k €	+17.5%	83,3 k €	-49.7%	165,7 k €	+45.9%	113,6 k €	-57.0%	264,2 k €	+19.9%	220,4 k €	+50.7%	146,3 k €	-49.9%	292,1 k €	+20.8%	241,7 k €	-16.2%	288,4 k €	+1.5%	284,1 k €	+2.7%	276,7 k €	-7.5%	299,1 k €	+10.5%	270,5 k €	+1.0%	267,9 k €	+21.7%	220,1 k €	+6.1%	207,6 k €
Operating result	142,9 k €	+14.5%	124,8 k €	+2.4%	121,9 k €	+116%	56,6 k €	-5.6%	59,9 k €	-46.5%	112 k €	+59.8%	70,1 k €	-67.2%	213,8 k €	+26.7%	168,8 k €	+87.0%	90,2 k €	-63.8%	249,4 k €	+32.4%	188,3 k €	-17.0%	226,9 k €	+1.3%	224 k €	+15.0%	194,8 k €	-12.7%	223,2 k €	+4.2%	214,3 k €	+0.9%	212,3 k €	+28.2%	165,6 k €	-5.7%	175,6 k €
Net result	39,5 k €	-54.7%	87,2 k €	+4.4%	83,5 k €	+110%	39,8 k €	+3.2%	38,6 k €	-51.6%	79,7 k €	+60.8%	49,6 k €	-67.4%	152 k €	+43.8%	105,7 k €	+95.6%	54 k €	-66.1%	159,6 k €	+38.6%	115,2 k €	-19.8%	143,6 k €	-3.2%	148,3 k €	+35.5%	109,4 k €	-23.4%	143 k €	+2.1%	140 k €	+8.3%	129,3 k €	+27.2%	101,7 k €	-7.2%	109,6 k €
Balance sheet
Equity	374 k €	-2.5%	383,5 k €	+21.3%	316,1 k €	+35.4%	233,4 k €	+20.1%	194,4 k €	+24.1%	156,6 k €	+102%	77,7 k €	+169%	28,9 k €	+224%	8,9 k €	+8.8%	8,2 k €	+0.5%	8,2 k €	-4.6%	8,6 k €	+2.1%	8,4 k €	-4.9%	8,8 k €	-49.7%	17,6 k €	-73.0%	65,1 k €	+54.4%	42,2 k €	+90.5%	22,1 k €	+72.8%	12,8 k €	-39.4%	21,2 k €
Total assets	530,1 k €	-9.1%	583,3 k €	+2.7%	568,2 k €	+9.6%	518,5 k €	+17.4%	441,5 k €	-19.4%	547,7 k €	+204%	180,1 k €	-9.1%	198,1 k €	-7.9%	215 k €	-17.3%	259,9 k €	-15.0%	305,9 k €	+0.3%	305 k €	-3.1%	314,6 k €	-9.1%	346 k €	-12.7%	396,4 k €	-4.7%	415,9 k €	+16.2%	357,9 k €	+12.8%	317,2 k €	-10.5%	354,5 k €	+22.1%	290,4 k €
Cash	213,6 k €	+101%	106,5 k €	-33.9%	161 k €	+102%	79,7 k €	+10.5%	72,1 k €	+17.5%	61,4 k €	-3.9%	63,9 k €	+11.0%	57,6 k €	+146%	23,4 k €	+44.8%	16,2 k €	-81.4%	86,8 k €	+32.7%	65,4 k €	-19.2%	80,9 k €	+28.5%	63 k €	+11.7%	56,4 k €	-9.5%	62,3 k €	-14.9%	73,2 k €	+27.3%	57,5 k €	+28.6%	44,7 k €	-26.6%	61 k €
Debts	153,8 k €	-21.3%	195,3 k €	-22.5%	252,1 k €	-11.6%	285 k €	+15.4%	247 k €	-36.8%	391 k €	+282%	102,4 k €	-39.5%	169,1 k €	-17.9%	206,1 k €	-18.1%	251,7 k €	-15.5%	297,8 k €	+0.5%	296,4 k €	-3.2%	306,2 k €	-9.2%	337,1 k €	-10.7%	377,4 k €	+7.7%	350,4 k €	+11.0%	315,7 k €	+7.0%	295,1 k €	-13.6%	341,7 k €	+26.9%	269,3 k €
Other
Workforce	–		–		–		–		–		–		–		–		–		–		2,0 ETP	0.0%	2,0 ETP	0.0%	2,0 ETP	0.0%	2,0 ETP	+25.0%	1,6 ETP	0.0%	1,6 ETP	+6.7%	1,5 ETP	-25.0%	2,0 ETP	+100%	1,0 ETP		–

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 31/12/2025 · 1 active · 3 ended

Active mandates

SABINE ELOY

Director

Active

Ended mandates

Roalnd LEMAIRE

Manager

Ended

ROLAND LEMAIRE

Manager

Ended

Sabine ELOY

Manager

Ended

At this address

Other companies at this address

Company	CBE no.
Neupré Nandrin Condroz Action Laïque● Active	0878.159.113

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	31/08/2026	04/07/2025	05/07/2024	29/08/2023	26/08/2022	31/08/2021
General meeting	30/06/2026	30/06/2025	30/06/2024	30/06/2023	25/06/2022	25/06/2021
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 days

Filings

Annual accounts filings

20 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Micro model	31/12/2025	30/06/2026	31/08/2026	French	PDF
Micro model	31/12/2024	30/06/2025	04/07/2025	French	PDF
Micro model	31/12/2023	30/06/2024	05/07/2024	French	PDF
Micro model	31/12/2022	30/06/2023	29/08/2023	French	PDF
Micro model	31/12/2021	25/06/2022	26/08/2022	French	PDF
Micro model	31/12/2020	25/06/2021	31/08/2021	French	PDF
Micro model	31/12/2019	26/06/2020	21/08/2020	French	PDF
Micro model	31/12/2018	28/06/2019	22/08/2019	French	PDF
Micro model	31/12/2017	29/06/2018	29/08/2018	French	PDF
Micro model	31/12/2016	30/06/2017	09/08/2017	French	PDF
Abridged model	31/12/2015	24/06/2016	23/08/2016	French	PDF
Abridged model	31/12/2014	26/06/2015	24/07/2015	French	PDF
Abridged model	31/12/2013	27/06/2014	01/08/2014	French	PDF
Abridged model	31/12/2012	28/06/2013	05/08/2013	French	PDF
Abridged model	31/12/2011	29/06/2012	27/07/2012	French	PDF
Abridged model	31/12/2010	24/06/2011	29/06/2011	French	PDF
Abridged model	31/12/2009	25/06/2010	10/08/2010	French	PDF
Abridged model	31/12/2008	26/06/2009	27/08/2009	French	PDF
Abridged model	31/12/2007	27/06/2008	10/07/2008	French	PDF
Abridged model	31/12/2006	29/06/2007	23/08/2007	French	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 31/12/2025 · 1 active · 3 ended

Active mandates

SABINE ELOY

Director

Active

Ended mandates

Roalnd LEMAIRE

Manager

Ended

ROLAND LEMAIRE

Manager

Ended

Sabine ELOY

Manager

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates06/02/2023
MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
PDF
Mandates18/10/2018
DEMISSIONS, NOMINATIONS
PDF
Mandates31/12/2009
DEMISSIONS, NOMINATIONS
PDF
Other08/03/2004
RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
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 202539,5 k €↓
2024
Annual accounts 202487,2 k €↑
2023
Annual accounts 202383,5 k €↑
2022
Annual accounts 202239,8 k €↑
2021
Annual accounts 202138,6 k €↓
2020
Annual accounts 202079,7 k €↑
2019
Annual accounts 201949,6 k €↓
2018
Annual accounts 2018152 k €↑
2017
Annual accounts 2017105,7 k €↑
2016
Annual accounts 201654 k €↓
2015
Annual accounts 2015159,6 k €↑
2014
Annual accounts 2014115,2 k €↓
2013
Annual accounts 2013143,6 k €↓
2012
Annual accounts 2012148,3 k €↑
2011
Annual accounts 2011109,4 k €↓
2010
Annual accounts 2010143 k €↑
2009
Annual accounts 2009140 k €↑
2008
Annual accounts 2008129,3 k €↑
2007
Annual accounts 2007101,7 k €↓
2006
Annual accounts 2006109,6 k €
01/03/2004
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

SAMAROLE

Overview

What does SAMAROLE do?

Trend over 20 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