AGRI SAMAIN
0897.949.091 · rovalta.com · 25/09/2026
ACTIVE
AGRI SAMAIN
Financial year 2025 · Closed on 31/03/2025
Net result30,4 k €-15,3 %over 1 year
Gross margin879,3 k €-1,6 %over 1 year
Equity627,9 k €+4,6 %over 1 year
Workforce13,6 ETP+13,3 %over 1 year
Overview
Identity
Source · BCE/KBOAGRI SAMAIN is a Private limited company incorporated in 2008. Its main activity is: Support activities for crop production. Its registered office is in Estaimpuis. It employs on average 13,6 ETP workers (FTE).
- Legal situation
- Normal situation
- BCE/KBO no. / VAT
- BE 0897.949.091
- Incorporation
- 16/05/2008
- Legal form
- Private limited company
- Registered office
- Rue des Résistants(EST) 19
7730 Estaimpuis · WallonieSee on map - Contributed capital
- 18 550,00 €
- Latest accounts
- 31/03/2025
- Average workforce
- 13,6 ETP
Activities (NACE)
01610Support activities for crop production· main01610Support activities for crop production46140Agents involved in the sale of machinery, industrial equipment, ships and aircraft46140Agents involved in the sale of machinery, industrial equipment, ships and aircraft46610Wholesale of agricultural machinery, equipment and supplies46610Wholesale of agricultural machinery, equipment and supplies+6
Joint committees (3)
- 132
- 200
- 218
Signals
ProfitableGood liquidityPositive cashflowPositive EBITDAHealthy social debts
Financials
Source · NBB, 16 filingsTrend over 16 financial years
| 2025 | 2024 | 2023 | 2022 | 2021 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||
| Gross margin | 879,3 k € | -1.6% | 893,1 k € | -16.4% | 1,1 M € | +44.1% | 741,1 k € | -26.5% | 1 M € |
| EBITDA | 470,7 k € | -1.5% | 477,7 k € | -26.6% | 650,9 k € | +96.5% | 331,3 k € | -32.2% | 488,4 k € |
| Operating result | 77,9 k € | -3.0% | 80,3 k € | -75.9% | 333,5 k € | +429% | 63 k € | -21.0% | 79,8 k € |
| Net result | 30,4 k € | -15.3% | 35,9 k € | -84.5% | 231,1 k € | +473% | 40,3 k € | -31.4% | 58,8 k € |
| Balance sheet | |||||||||
| Equity | 627,9 k € | +4.6% | 600,4 k € | +2.6% | 585,3 k € | +63.9% | 357,1 k € | +10.7% | 322,7 k € |
| Total assets | 2,6 M € | +15.7% | 2,2 M € | +9.3% | 2 M € | +21.4% | 1,7 M € | -8.5% | 1,8 M € |
| Cash | 34,7 k € | -67.4% | 106,3 k € | +11.3% | 95,5 k € | +38.8% | 68,8 k € | -57.0% | 160 k € |
| Debts | 1,9 M € | +21.3% | 1,6 M € | +13.3% | 1,4 M € | +5.0% | 1,3 M € | -12.6% | 1,5 M € |
| Other | |||||||||
| Workforce | 13,6 ETP | +13.3% | 12,0 ETP | -0.8% | 12,1 ETP | -2.4% | 12,4 ETP | -20.0% | 15,5 ETP |
Valuation
Indicative valuation
As an indication, this company is worth
between 500 k€ and 1 M€
See the valuationBoard of directors
Source · NBB, accounts to 31/03/20251 active · 5 ended
Active mandates
Frank Vandenbulcke
ActiveEnded mandates
Frank Vandenbulcke
EndedKathy Samain
EndedFrank Vandenbulcke
EndedKathy Samain
EndedFinancials
Full financial information
Source · NBB| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Type of account | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model | Abridged model |
| Start of the financial year | 01/04/2024 | 01/04/2023 | 01/04/2022 | 01/04/2021 | 01/04/2020 | 01/04/2019 |
| Closing of the financial year | 31/03/2025 | 31/03/2024 | 31/03/2023 | 31/03/2022 | 31/03/2021 | 31/03/2020 |
| Length of the financial year | 12 months | 12 months | 12 months | 12 months | 12 months | 12 months |
| Filing date | 31/10/2025 | 22/10/2024 | 17/05/2023 | 25/10/2022 | 04/10/2021 | 15/09/2020 |
| General meeting | 30/10/2025 | 14/10/2024 | 16/05/2023 | 24/09/2022 | 04/09/2021 | 02/09/2020 |
| 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 |
Financial ratios
Source · NBBLooking for more information about this company?
Try for 7 daysAnnual accounts filings
Source · NBB, 16 filings| Model | Closing | General meeting | Filed | Language | Document |
|---|---|---|---|---|---|
| Abridged model | 31/03/2025 | 30/10/2025 | 31/10/2025 | French | |
| Abridged model | 31/03/2024 | 14/10/2024 | 22/10/2024 | French | |
| Abridged model | 31/03/2023 | 16/05/2023 | 17/05/2023 | French | |
| Abridged model | 31/03/2022 | 24/09/2022 | 25/10/2022 | French | |
| Abridged model | 31/03/2021 | 04/09/2021 | 04/10/2021 | French | |
| Abridged model | 31/03/2020 | 02/09/2020 | 15/09/2020 | French | |
| Abridged model | 31/03/2019 | 25/09/2019 | 27/09/2019 | French | |
| Abridged model | 31/03/2018 | 20/09/2018 | 20/09/2018 | French | |
| Abridged model | 31/03/2017 | 15/09/2017 | 26/09/2017 | French | |
| Abridged model | 31/03/2016 | 11/07/2016 | 13/07/2016 | French | |
| Abridged model | 31/03/2015 | 05/09/2015 | 05/10/2015 | French | |
| Abridged model | 31/03/2014 | 06/09/2014 | 29/09/2014 | French | |
| Abridged model | 31/12/2012 | 08/06/2013 | 05/07/2013 | French | |
| Abridged model | 31/12/2011 | 30/06/2012 | 25/07/2012 | Dutch | |
| Abridged model | 31/12/2010 | 30/06/2011 | 29/07/2011 | French | |
| Abridged model | 31/12/2009 | 15/05/2010 | 13/07/2010 | Dutch |
Valuation
Indicative valuation
Order of magnitude
As an indication, this company is worth
between 500 k€ and 1 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.
Disclaimer
Indicative estimate based on public sector multiples and the filed annual accounts. It is neither a certified valuation nor financial or investment advice.
Directors & structure
Board of directors
Source · NBB, accounts to 31/03/20251 active · 5 ended
Active mandates
Frank Vandenbulcke
ActiveEnded mandates
Frank Vandenbulcke
EndedKathy Samain
EndedFrank Vandenbulcke
EndedKathy Samain
EndedOwnership and network
Looking for more information about this company?
Try for 7 daysPublications
Belgian Official Gazette publications
Source · Belgian Official Gazette- Mandates08/07/2025DEMISSIONS, NOMINATIONS
- Mandates04/11/2024MODIFICATION FORME JURIDIQUE - DEMISSIONS, NOMINATIONS
- Other16/12/2013ANNEE COMPTABLE - STATUTS (TRADUCTION, COORDINATION, AUTRES MODIFICATIONS, )
- Other26/05/2008RUBRIQUE CONSTITUTION (NOUVELLE PERSONNE MORALE, OUVERTURE SUCCURSALE, ETC...)
Similar companies
Similar companies
A company's peers, by sector and size, are included in the Business plan.
See the Business planTimeline
Timeline
- 2025Annual accounts 202530,4 k €↓
- 2024Annual accounts 202435,9 k €↓
- 2023Annual accounts 2023231,1 k €↑
- 2022Annual accounts 202240,3 k €↓
- 2021Annual accounts 202158,8 k €↑
- 2020Annual accounts 2020-199,6 k €↓
- 2019Annual accounts 201957,5 k €↑
- 2018Annual accounts 201854,5 k €↑
- 2017Annual accounts 201736,4 k €↓
- 2016Annual accounts 201679,1 k €↑
- 2015Annual accounts 201517,9 k €↑
- 2014Annual accounts 2014-156,7 k €↓
- 2012Annual accounts 201262,5 k €↑
- 2011Annual accounts 2011-28,8 k €↑
- 2010Annual accounts 2010-155,7 k €↓
- 2009Annual accounts 200925,7 k €
- 16/05/2008IncorporationPrivate limited company