ACTIVE

SMABIM

Export PDF

Financial year 2024 · closed on 31/12/2024

Net result

499 k €

+160.8% YoY

Revenue

14,2 M €

+4.2% YoY

Equity

2,3 M €

+27.5% YoY

Workforce

26,7 ETP

+43.5% YoY

What does SMABIM do?

SMABIM is a Public limited company incorporated in 2006. Its main activity is: Retail sale in non-specialised stores with food, beverages or tobacco predominating. Its registered office is in Seraing. It employs on average 26,7 ETP workers (FTE).

Legal situation

● Normal situation

BCE/KBO no. / VAT

BE 0881.388.718

Incorporation

18/05/2006

Legal form

Public limited company

Registered office

Avenue de la Concorde 53
4100 Seraing · WallonieSee on map

Contributed capital

100 000,00 €

Latest accounts

31/12/2024

Average workforce

26,7 ETP

Activities (NACE)

47110Retail sale in non-specialised stores with food, beverages or tobacco predominating· main 47114Retail sale in non-specialised stores with food, beverages or tobacco predominating 52114Warehousing and storage

Joint committees (3)

119
201
20201

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 18 financial years

	2024		2023		2022		2021		2020		2019		2018		2017		2016		2015		2014		2013		2012		2011		2010		2009		2008		2007
Income statement
Revenue	14,2 M €	+4.2%	13,7 M €	+24.5%	11 M €	+4.2%	10,5 M €	+6.3%	9,9 M €	+27.2%	7,8 M €	+2.2%	7,6 M €	+1.2%	7,5 M €	-4.4%	7,9 M €	+12.2%	7 M €	+2.7%	6,8 M €	+1.8%	6,7 M €	-0.1%	6,7 M €	-1.9%	6,8 M €	-3.5%	7,1 M €	+6.2%	6,7 M €	+20.7%	5,5 M €	-21.8%	7,1 M €
EBITDA	775,5 k €	+53.8%	504,3 k €	+103%	248,3 k €	-56.7%	574,1 k €	-6.9%	616,6 k €	+72.1%	358,3 k €	+18.4%	302,6 k €	-12.5%	345,8 k €	-19.2%	427,9 k €	+27.3%	336,1 k €	+25.8%	267,1 k €	+4.9%	254,6 k €	+217%	80,3 k €	-60.4%	202,7 k €	-37.6%	324,8 k €	+24.5%	260,9 k €	+41.3%	184,6 k €	-0.8%	186 k €
Operating result	666 k €	+64.5%	404,9 k €	+190%	139,6 k €	-68.2%	438,7 k €	-11.6%	496,4 k €	+113%	233,1 k €	+27.3%	183,1 k €	-25.5%	245,9 k €	-25.1%	328,1 k €	+85.2%	177,2 k €	+94.2%	91,3 k €	-4.3%	95,3 k €	+230%	-73,2 k €	-428%	22,3 k €	-86.9%	169,8 k €	+42.6%	119 k €	+170%	44,1 k €	+1238%	-3,9 k €
Net result	499 k €	+161%	191,3 k €	+306%	47,1 k €	-82.7%	272,3 k €	-21.4%	346,4 k €	+114%	161,8 k €	+32.8%	121,8 k €	-29.1%	171,9 k €	-16.2%	205,1 k €	+106%	99,4 k €	+99.2%	49,9 k €	-25.0%	66,5 k €	+166%	-101,2 k €	-1536%	7 k €	-91.9%	87,3 k €	+24.3%	70,3 k €	+314%	-32,9 k €	+33.6%	-49,5 k €
Balance sheet
Equity	2,3 M €	+27.5%	1,8 M €	+11.8%	1,6 M €	+3.0%	1,6 M €	+20.9%	1,3 M €	+36.2%	957,5 k €	+20.3%	795,7 k €	+18.1%	673,9 k €	+34.2%	502 k €	+69.1%	296,9 k €	+50.3%	197,5 k €	+33.8%	147,6 k €	+82.0%	81,1 k €	-55.5%	182,3 k €	+4.0%	175,2 k €	+99.3%	87,9 k €	+398%	17,6 k €	-65.1%	50,5 k €
Total assets	3,8 M €	+34.6%	2,9 M €	+15.2%	2,5 M €	-2.1%	2,5 M €	+14.4%	2,2 M €	+16.5%	1,9 M €	+0.3%	1,9 M €	-11.1%	2,1 M €	+87.6%	1,1 M €	+2.8%	1,1 M €	-11.7%	1,3 M €	-14.7%	1,5 M €	-2.6%	1,5 M €	-14.3%	1,8 M €	+13.1%	1,6 M €	+2.1%	1,5 M €	-9.8%	1,7 M €	+1.7%	1,7 M €
Cash	2,5 M €	+52.6%	1,7 M €	+37.4%	1,2 M €	+11.6%	1,1 M €	+30.5%	826,1 k €	+62.5%	508,3 k €	+3.1%	492,8 k €	-41.1%	836,5 k €	+329%	195,2 k €	-16.1%	232,6 k €	+19.0%	195,5 k €	-21.4%	248,6 k €	+35.6%	183,4 k €	-17.9%	223,3 k €	-10.2%	248,7 k €	+33.6%	186,1 k €	-38.2%	301,1 k €	+77.7%	169,5 k €
Debts	1,5 M €	+48.4%	993,2 k €	+20.7%	822,7 k €	-11.7%	931,3 k €	+5.0%	886,8 k €	-3.3%	917,4 k €	-14.4%	1,1 M €	-25.5%	1,4 M €	+127%	633,1 k €	-21.6%	807,8 k €	-23.1%	1,1 M €	-20.4%	1,3 M €	-7.4%	1,4 M €	-9.3%	1,6 M €	+14.2%	1,4 M €	-2.8%	1,4 M €	-13.5%	1,6 M €	+2.7%	1,6 M €
Other
Workforce	26,7 ETP	+43.5%	18,6 ETP	-11.8%	21,1 ETP	-2.3%	21,6 ETP	+17.4%	18,4 ETP	-4.2%	19,2 ETP	+32.4%	14,5 ETP	-2.0%	14,8 ETP	-0.7%	14,9 ETP	-3.2%	15,4 ETP	0.0%	15,4 ETP	-5.5%	16,3 ETP	-7.9%	17,7 ETP	+2.3%	17,3 ETP	+4.8%	16,5 ETP	-7.8%	17,9 ETP	+26.1%	14,2 ETP	+40.6%	10,1 ETP

Estimate

Indicative valuation

As an indication, this company is worth

between 5 M€ and 10 M€

See the valuation

Governance

Board of directors

Seen on filing of 31/12/2024 · 3 active · 13 ended

Active mandates

ANNE BASTIN

Director · since 01 juillet 2018 · until 30 juin 2024

Active

MARTIN STAELENS

Managing director · since 01 juillet 2018 · until 30 juin 2024

Active

MATHLIDE STAELENS

Director · since 01 juillet 2018 · until 23 septembre 2024

Active

Ended mandates

ANNE BASTIN

Director · since 01 juillet 2017 · until 30 juin 2023

Ended

MARTIN STAELENS

Managing director · since 01 juillet 2017 · until 30 juin 2023

Ended

MATHLIDE STAELENS

Director · since 01 juillet 2017 · until 23 septembre 2017

Ended

INTERMADIS

Director · since 16 juin 2011 · until 30 juin 2017 · 0476.694.028

Represented by ANNE BASTIN

Ended

At this address

Other companies at this address

Company	CBE no.
MF CONCORDE● Bankrupt	0671.682.141
SMABRIMO● Active	1041.168.603

Annual accounts

Full financial information

	2024	2023	2022	2021	2020	2019
Type of account	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model	Abridged model
Start of the financial year	01/01/2024	01/01/2023	01/01/2022	01/01/2021	01/01/2020	01/01/2019
Closing of the financial year	31/12/2024	31/12/2023	31/12/2022	31/12/2021	31/12/2020	31/12/2019
Length of the financial year	12 months	12 months	12 months	12 months	12 months	12 months
Filing date	22/09/2025	29/09/2024	31/10/2023	29/11/2022	30/08/2021	30/10/2020
General meeting	30/06/2025	30/06/2024	30/06/2023	30/06/2022	30/06/2021	30/06/2020
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

18 filings with the NBB

Model	Closing	General meeting	Filed	Language	Document
Abridged model	31/12/2024	30/06/2025	22/09/2025	French	PDF
Abridged model	31/12/2023	30/06/2024	29/09/2024	French	PDF
Abridged model	31/12/2022	30/06/2023	31/10/2023	French	PDF
Abridged model	31/12/2021	30/06/2022	29/11/2022	French	PDF
Abridged model	31/12/2020	30/06/2021	30/08/2021	French	PDF
Abridged model	31/12/2019	30/06/2020	30/10/2020	French	PDF
Abridged model	31/12/2018	30/06/2019	30/08/2019	French	PDF
Abridged model	31/12/2017	30/06/2018	22/08/2018	French	PDF
Abridged model	31/12/2016	30/06/2017	25/09/2017	French	PDF
Abridged model	31/12/2015	30/06/2016	01/09/2016	French	PDF
Abridged model	31/12/2014	30/06/2015	24/09/2015	French	PDF
Abridged model	31/12/2013	30/06/2014	24/09/2014	French	PDF
Abridged model	31/12/2012	30/06/2013	29/08/2013	French	PDF
Abridged model	31/12/2011	30/06/2012	27/08/2012	French	PDF
Abridged model	31/12/2010	30/06/2011	31/08/2011	French	PDF
Abridged model	31/12/2009	30/06/2010	30/08/2010	French	PDF
Abridged model	31/12/2008	19/06/2009	10/10/2009	French	PDF
Abridged model	31/12/2007	19/06/2008	22/08/2008	French	PDF

Estimate

Indicative valuation

Order of magnitude

As an indication, this company is worth

between 5 M€ and 10 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 31/12/2024 · 3 active · 13 ended

Active mandates

ANNE BASTIN

Director · since 01 juillet 2018 · until 30 juin 2024

Active

MARTIN STAELENS

Managing director · since 01 juillet 2018 · until 30 juin 2024

Active

MATHLIDE STAELENS

Director · since 01 juillet 2018 · until 23 septembre 2024

Active

Ended mandates

ANNE BASTIN

Director · since 01 juillet 2017 · until 30 juin 2023

Ended

MARTIN STAELENS

Managing director · since 01 juillet 2017 · until 30 juin 2023

Ended

MATHLIDE STAELENS

Director · since 01 juillet 2017 · until 23 septembre 2017

Ended

INTERMADIS

Director · since 16 juin 2011 · until 30 juin 2017 · 0476.694.028

Represented by ANNE BASTIN

Ended

Shareholders

Ownership and network

Looking for more information about this company?

Try for 7 days

Belgian Official Gazette

Belgian Official Gazette publications

Mandates18/01/2019
DEMISSIONS, NOMINATIONS
PDF
Mandates17/01/2013
DEMISSIONS, NOMINATIONS
PDF
Other29/05/2006
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

2024
Annual accounts 2024499 k €↑
2023
Annual accounts 2023191,3 k €↑
2022
Annual accounts 202247,1 k €↓
2021
Annual accounts 2021272,3 k €↓
2020
Annual accounts 2020346,4 k €↑
2019
Annual accounts 2019161,8 k €↑
2018
Annual accounts 2018121,8 k €↓
2017
Annual accounts 2017171,9 k €↓
2016
Annual accounts 2016205,1 k €↑
2015
Annual accounts 201599,4 k €↑
2014
Annual accounts 201449,9 k €↓
2013
Annual accounts 201366,5 k €↑
2012
Annual accounts 2012-101,2 k €↓
2011
Annual accounts 20117 k €↓
2010
Annual accounts 201087,3 k €↑
2009
Annual accounts 200970,3 k €↑
2008
Annual accounts 2008-32,9 k €↑
2007
Annual accounts 2007-49,5 k €
18/05/2006
IncorporationPublic 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

SMABIM

Overview

What does SMABIM do?

Trend over 18 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