ACTIVE

Mouriaux - Samaey

Export PDF
Financial year 2026 · closed on 31/01/2026
Net result
737 k €
+57.5% YoY
Revenue
900,7 k €
+42.8% YoY
Equity
1,1 M €
+23.5% YoY
Workforce
1,0 ETP
0.0% YoY

What does Mouriaux - Samaey do?

Mouriaux - Samaey is a Private limited company incorporated in 2005. Its main activity is: Activities of holding companies. Its registered office is in De Haan. It employs on average 1,0 ETP workers (FTE).

Legal situation
● Normal situation
BCE/KBO no. / VAT
BE 0871.079.794
Incorporation
10/01/2005
Legal form
Private limited company
Registered office
Wenduinesteenweg 5
8420 De Haan · FlandreSee on map
Contributed capital
18 600,00 €
Latest accounts
31/01/2026
Average workforce
1,0 ETP
Activities (NACE)
64200Activities of holding companies· main64210Activities of holding companies68100Buying and selling of own real estate68110Buying and selling of own real estate68201Rental and operating of own or leased real estate68201Rental and operating of own or leased real estate+6
Joint committees (4)
  • 200
  • 2000
  • 200000
  • 323
Signals
ProfitableSolid equityLow riskPositive 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

20262025202420232022202120202019201720162015201420132012201120102009200820072006
Income statement
Revenue900,7 k €630,7 k €503,7 k €435,9 k €318 k €318 k €––––––––––––––
EBITDA347,1 k €114 k €-5,8 k €-2,2 k €33,3 k €81,6 k €153,5 k €287,4 k €100,9 k €87,7 k €88,8 k €24,4 k €57,9 k €20,1 k €31,4 k €45,5 k €58,9 k €63,7 k €77,2 k €70,6 k €
Operating result343,5 k €109,8 k €-10,3 k €-9,5 k €26,3 k €77,1 k €131,8 k €262,9 k €77,7 k €64,5 k €65 k €10,5 k €43,9 k €5,3 k €4,2 k €38,4 k €43,9 k €51,6 k €63 k €51,2 k €
Net result737 k €468 k €340,7 k €339,7 k €834,9 k €298 k €219,6 k €172,2 k €47,8 k €238,6 k €280,8 k €298,4 k €362,5 k €202,4 k €101,2 k €146,4 k €82,6 k €-56,3 k €28,2 k €24,3 k €
Balance sheet
Equity1,1 M €857,7 k €959,3 k €1,1 M €1,1 M €873,7 k €575,7 k €356,1 k €498,8 k €451,1 k €662,5 k €531,7 k €483,3 k €455,8 k €373,3 k €272,1 k €125,8 k €43,1 k €99,4 k €71,3 k €
Total assets2,3 M €1,6 M €1,6 M €1,6 M €1,5 M €1,5 M €1,6 M €1,5 M €611,6 k €904,5 k €822,5 k €844,4 k €928,8 k €642 k €698,6 k €633 k €630,6 k €790,9 k €859,1 k €697,3 k €
Cash95 k €26,3 k €49,7 k €98,4 k €66,5 k €5,9 k €4,8 k €2,2 k €17,9 k €82,7 k €8,8 k €4,8 k €9,4 k €3,6 k €3,5 k €20,3 k €10,8 k €3,2 k €458,7 €3,2 k €
Debts1,2 M €712 k €612,8 k €522,4 k €418,3 k €576,6 k €1 M €1,1 M €112,8 k €453,4 k €160 k €311,8 k €445,5 k €186,3 k €324,7 k €359,4 k €504,9 k €747,8 k €759,7 k €623 k €
Other
Workforce1,0 ETP1,0 ETP1,0 ETP1,0 ETP0,8 ETP0,3 ETP–––––––0,4 ETP1,0 ETP1,0 ETP1,0 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 31/01/2026 · 2 active · 11 ended

Active mandates

OLLIT

Managing director · since 26 avril 2022 · 0781.336.384

Represented by Jérémie Mouriaux

Active
Tjorven Samaey

Director · since 26 avril 2022

Active

Ended mandates

OLLIT

Managing director · since 30 mars 2022 · 0781.336.384

Represented by Jérémie MOURIAUX

Ended
OLLIT

Managing director · since 01 février 2022 · 0781.336.384

Represented by Jérémie MOURIAUX

Ended
Jérémie Mouriaux

Director · since 29 décembre 2004 · until 26 avril 2022

Ended
Jérémie Mouriaux

Administrator - manager · since 29 décembre 2004

Ended
At this address

Other companies at this address

CompanyCBE no.
btw eenheid "groep Madeleine"● Active
0711.870.330
Annual accounts

Full financial information

202620252024202320222021
Type of accountFull modelFull modelFull modelFull modelFull modelFull model
Start of the financial year01/02/202501/02/202401/02/202301/02/202201/02/202101/02/2020
Closing of the financial year31/01/202631/01/202531/01/202431/01/202331/01/202231/01/2021
Length of the financial year12 months12 months12 months12 months12 months12 months
Filing date10/07/202617/06/202526/04/202407/06/202331/05/202230/06/2021
General meeting25/06/202610/05/202526/04/202419/05/202324/05/202230/06/2021
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

20 filings with the NBB

ModelClosingGeneral meetingFiledLanguageDocument
Full model31/01/202625/06/202610/07/2026DutchPDF
Full model31/01/202510/05/202517/06/2025DutchPDF
Full model31/01/202426/04/202426/04/2024DutchPDF
Full model31/01/202319/05/202307/06/2023DutchPDF
Full model31/01/202224/05/202231/05/2022DutchPDF
Full model31/01/202130/06/202130/06/2021DutchPDF
Abridged model31/01/202010/06/202010/06/2020DutchPDF
Abridged model31/01/201903/04/201926/04/2019DutchPDF
Abridged model31/12/201720/06/201821/06/2018DutchPDF
Micro model31/12/201617/06/201704/07/2017DutchPDF
Abridged model31/12/201518/06/201618/07/2016DutchPDF
Abridged model31/12/201420/06/201522/06/2015DutchPDF
Abridged model31/12/201321/06/201425/06/2014DutchPDF
Abridged model31/12/201215/06/201302/07/2013DutchPDF
Abridged model31/12/201116/06/201221/06/2012DutchPDF
Abridged model31/12/201018/06/201119/07/2011DutchPDF
Abridged model31/12/200919/06/201027/07/2010DutchPDF
Abridged model31/12/200820/06/200928/07/2009DutchPDF
Abridged model31/12/200721/06/200824/06/2008DutchPDF
Abridged model31/12/200616/06/200721/06/2007DutchPDF
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 31/01/2026 · 2 active · 11 ended

Active mandates

OLLIT

Managing director · since 26 avril 2022 · 0781.336.384

Represented by Jérémie Mouriaux

Active
Tjorven Samaey

Director · since 26 avril 2022

Active

Ended mandates

OLLIT

Managing director · since 30 mars 2022 · 0781.336.384

Represented by Jérémie MOURIAUX

Ended
OLLIT

Managing director · since 01 février 2022 · 0781.336.384

Represented by Jérémie MOURIAUX

Ended
Jérémie Mouriaux

Director · since 29 décembre 2004 · until 26 avril 2022

Ended
Jérémie Mouriaux

Administrator - manager · since 29 décembre 2004

Ended
Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days
Belgian Official Gazette

Belgian Official Gazette publications

  • Mandates28/04/2022
    STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …) - WIJZIGING RECHTSVORM - ONTSLAGEN - BENOEMINGEN
    PDF
  • Other08/01/2019
    ALGEMENE VERGADERING - BOEKJAAR
    PDF
  • Registered office27/07/2018
    MAATSCHAPPELIJKE ZETEL - KAPITAAL - AANDELEN
    PDF
  • Capital / shares06/02/2014
    KAPITAAL - AANDELEN - STATUTEN (VERTALING, COÖRDINATIE, OVERIGE WIJZIGINGEN, …)
    PDF
  • Other19/01/2005
    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

Timeline

  1. 2026
    Annual accounts 2026737 k €↑
  2. 2025
    Annual accounts 2025468 k €↑
  3. 2024
    Annual accounts 2024340,7 k €↑
  4. 2023
    Annual accounts 2023339,7 k €↓
  5. 2022
    Annual accounts 2022834,9 k €↑
  6. 2021
    Annual accounts 2021298 k €↑
  7. 2020
    Annual accounts 2020219,6 k €↑
  8. 2019
    Annual accounts 2019172,2 k €↑
  9. 2017
    Annual accounts 201747,8 k €↓
  10. 2016
    Annual accounts 2016238,6 k €↓
  11. 2015
    Annual accounts 2015280,8 k €↓
  12. 2014
    Annual accounts 2014298,4 k €↓
  13. 2013
    Annual accounts 2013362,5 k €↑
  14. 2012
    Annual accounts 2012202,4 k €↑
  15. 2011
    Annual accounts 2011101,2 k €↓
  16. 2010
    Annual accounts 2010146,4 k €↑
  17. 2009
    Annual accounts 200982,6 k €↑
  18. 2008
    Annual accounts 2008-56,3 k €↓
  19. 2007
    Annual accounts 200728,2 k €↑
  20. 2006
    Annual accounts 200624,3 k €
  21. 10/01/2005
    IncorporationPrivate limited company