SAMABEL

Active Public limited companyfounded 2014active for 12 yearsRue Bois de Mont 168, 4101 SeraingKBO/BCE: BE 0549.840.243

SAMABEL

Financial year 2025

Follow Report Compare

Annual accounts 2025

full format, filed on 07-04-2026, 115 days before the deadline

€213,830

▼ 73.7%

-€168,601

▼ €598,536

-€168,048

▼ €488,306

€665,095

▼ 18.9%

89.3%

unchanged

10.35

▼ 4.01

The turnover shown is an estimate from the gross margin.

Turnover ≈ €540,000. Estimated: probably between €330,000 and €1.0m.

Balance sheet

balance sheet total €891,274 on 31-12-2025

What the company ownsHow it is paid for

in euro

Position in the sector

Compare with sector

89.3%

Higher than 95% of 378 companies in 2025.

10.35

Higher than 93% of 373 companies in 2025.

-18.9%

Higher than 5% of 377 companies in 2025.

SAMABEL Middle half of the sector 80% of the sector Full accounts in civil engineering (NACE 42)

Net result: bottom quarter · Equity: middle half · Balance sheet total: bottom quarter · Working capital: middle half · Staff: bottom quarter

Staff

€50,324

Staff costs divided by the average number of full-time equivalents.

-1 person

people who joined people who left

In 2025, nobody joined and 1 person left.

Filed annual accounts

as filed with the National Bank, click a year to choose it

Line	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Balance sheet: assets
`20/58`	891,274	1.1m	755,885	705,571	836,467	978,553	1.1m	1.0m	590,267	553,026	461,390	232,900
`21/28`	155,035	194,576	57,434	97,071	153,339	285,099	276,617	366,090	281,105	62,667	90,363	150
`21`	-	-	-	-	23,578	47,156	70,734	94,312	-	-	-	-
`22/27`	147,632	189,173	52,031	96,168	129,071	237,253	205,193	271,088	280,415	61,977	90,213	-
`23`	14,567	5,577	9,049	14,474	7,956	9,229	11,877	13,353	28,547	21,974	24,684	-
`24`	7,920	14,085	7,286	12,101	26,178	30,550	38,928	26,152	29,300	3,426	4,568	-
`25`	125,145	169,511	35,696	69,592	94,936	-	-	-	-	-	-	-
`28`	7,403	5,403	5,403	903	690	690	690	690	690	690	150	150
`29/58`	736,240	881,039	698,452	608,501	683,128	693,454	799,591	638,195	309,162	490,359	371,027	232,750
`29`	-	-	-	-	-	-	-	-	120,000	-	-	-
`291`	-	-	-	-	-	-	-	-	120,000	-	-	-
`3`	201,103	152,894	-	-	475,000	470,000	200,000	-	-	300,000	-	-
`37`	201,103	152,894	-	-	475,000	470,000	200,000	-	-	300,000	-	-
`40/41`	193,086	267,459	225,912	153,884	51,451	99,281	454,075	520,507	108,877	154,936	283,947	193,335
`40`	161,848	238,065	196,153	116,560	14,299	31,315	204,266	254,609	24,394	80,821	243,278	161,045
`41`	31,237	29,394	29,759	37,323	37,152	67,966	249,809	265,898	84,483	74,115	40,668	32,289
`54/58`	337,698	460,033	465,353	444,322	155,086	115,829	133,719	117,390	80,266	35,423	75,736	39,415
`490/1`	4,353	654	7,187	10,295	1,591	8,343	11,797	298	19	-	11,345	-
Balance sheet: equity and liabilities
`10/49`	891,274	1.1m	755,885	705,571	836,467	978,553	1.1m	1.0m	590,267	553,026	461,390	232,900
`10/15`	796,158	960,528	640,270	483,325	354,700	339,589	315,568	313,425	143,075	142,987	134,640	89,699
`10/11`	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500
`10`	61,500	61,500	61,500	61,500	61,500	-	-	-	-	-	-	-
`100`	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500	61,500
`13`	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150
`130/1`	6,150	6,150	6,150	6,150	6,150	6,150	-	-	-	-	-	-
`130`	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150	6,150
`14`	724,830	892,878	572,620	415,675	286,922	270,661	247,918	245,775	75,425	75,337	66,990	22,049
`15`	3,678	-	-	-	128	1,278	-	-	-	-	-	-
`16`	1,226	-	-	-	43	426	-	-	-	63,841	-	-
`160/5`	-	-	-	-	-	-	-	-	-	63,841	-	-
`164/5`	-	-	-	-	-	-	-	-	-	63,841	-	-
`168`	1,226	-	-	-	43	426	-	-	-	-	-	-
`17/49`	93,890	115,087	115,615	222,247	481,724	638,539	760,640	690,860	447,192	346,198	326,751	143,201
`17`	22,745	53,713	19,482	19,893	67,783	146,005	142,338	236,775	178,147	38,348	62,095	-
`170/4`	22,745	53,713	19,482	19,893	67,783	146,005	142,338	236,775	178,147	38,348	62,095	-
`42/48`	71,145	61,374	96,133	202,354	413,941	492,533	606,302	454,085	262,948	301,850	264,656	143,201
`42`	30,969	31,666	11,104	35,033	73,570	139,585	116,403	123,009	61,123	23,747	24,296	-
`44`	27,711	29,478	64,087	91,381	162,682	177,971	197,356	73,421	117,858	99,079	186,290	112,249
`440/4`	27,711	29,478	64,087	91,381	162,682	177,971	197,356	73,421	117,858	99,079	186,290	112,249
`46`	-	-	-	-	-	-	-	-	38,000	149,900	-	-
`45`	9,320	-	19,414	72,486	32,422	32,191	42,544	7,655	25,568	29,123	54,069	24,235
`450/3`	-	-	4,459	55,972	21,757	18,582	13,538	3,507	10,904	28,928	24,652	15,367
`454/9`	9,320	-	14,955	16,514	10,666	13,609	29,006	4,148	14,664	196	29,417	8,868
`47/48`	3,145	230	1,529	3,453	145,267	142,787	250,000	250,000	20,400	-	-	6,717
`492/3`	-	-	-	-	-	-	12,000	-	6,098	6,000	-	-
Income statement
`9900`	213,830	811,808	541,831	528,003	480,858	514,928	509,510	948,797	479,717	378,287	373,000	76,286
`62`	317,044	321,494	294,905	261,971	332,637	345,372	344,197	331,703	332,510	261,936	240,603	33,418
`630`	54,611	52,484	23,147	68,126	143,927	124,025	131,622	159,806	111,438	37,765	49,179	-
`631/4`	-	-	-	-	-	-63,841	-	-	63,841	-	-	-
`635/8`	-	-	-	-	-	-	-	-	-63,841	63,841	-	-
`640/8`	10,776	7,896	9,178	6,027	8,518	82,263	4,658	6,758	1,906	1,090	9,608	256
`66A`	-	-	-	3,075	2,706	-7,940	5,426	21,918	1,240	826	1,829	-
`9901`	-168,601	429,934	214,602	188,803	-6,929	35,049	23,606	428,612	32,623	12,829	73,610	42,613
`75/76B`	2,410	1	1	174	37,151	3,422	630	799	1,022	21	78	29
`75`	2,410	1	1	174	37,151	3,422	630	799	1,022	21	78	29
`65/66B`	2,655	4,371	3,350	4,162	9,448	11,445	9,002	8,603	6,596	1,260	241	48
`65`	2,655	4,371	3,350	4,162	9,448	11,445	9,002	8,603	6,596	1,260	241	48
`9903`	-168,847	425,564	211,252	184,816	20,774	27,026	15,234	420,808	27,048	11,590	71,619	42,593
`780`	799	-	-	43	12,383	-	-	-	-	-	-	-
`67/77`	0	105,306	54,307	56,106	16,896	5,410	13,091	457	2,961	3,243	26,677	14,395
`9904`	-168,048	320,258	156,945	128,753	16,261	22,743	2,143	420,350	24,088	8,347	44,941	28,199
`9905`	-168,048	320,258	156,945	128,753	16,261	22,743	2,143	420,350	24,088	8,347	44,941	28,199
Appropriation of the result
`9906`	724,830	892,878	572,620	415,675	286,922	270,661	247,918	495,775	99,425	75,337	66,990	28,199
`14P`	892,878	572,620	415,675	286,922	270,661	-	-	-	-	-	-	-
`691/2`	-	-	-	-	-	-	-	-	-	-	-	6,150
`6920`	-	-	-	-	-	-	-	-	-	-	-	6,150
`694/7`	-	-	-	-	-	-	-	250,000	24,000	-	-	-
`694`	-	-	-	-	-	-	-	-	24,000	-	-	-
`695`	-	-	-	-	-	-	-	250,000	-	-	-	-
Social balance sheet
`9087`	6.3	6.9	5.8	5.2	7.7	9.1	8.2	8.2	9.8	8.4	8	0.8
Hours worked`1013`	7,096	7,944	7,336	7,280	9,736	10,787	10,592	10,760	11,115	8,584	7,488	1,048
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

The notes to these accounts have 20 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the filed accounts (PDF).

Source: Annual accounts 2025 (PDF), filed on 07-04-2026.

Download as CSV

Filings

each dot is a set of accounts, on the day it reached the National Bank

Financial year	Type	Filed	Reference	Document
31-12-2025	full format	07-04-2026	2026-00072962	PDF
31-12-2024	full format	27-03-2025	2025-00055454	PDF
31-12-2023	full format	27-06-2024	2024-00169349	PDF
31-12-2022	full format	28-06-2023	2023-00167531	PDF
31-12-2021	full format	23-06-2022	2022-20085290	PDF
31-12-2020	full format	29-07-2021	2021-41700030	PDF
31-12-2019	full format	19-06-2020	2020-18100093	PDF
31-12-2018	full format	10-05-2019	2019-12700195	PDF
31-12-2017	full format	27-06-2018	2018-22900342	PDF
31-12-2016	full format	06-07-2017	2017-27300005	PDF
31-12-2015	full format	01-03-2016	2016-05400406	PDF
31-12-2014	full format	29-05-2015	2015-13500498	PDF

Key figures and ratios

per financial year, computed from the annual accounts

2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
-113,990	482,418	237,748	256,930	136,998	159,075	155,228	588,417	144,061	50,594	122,789	-
-113,436	372,742	180,092	196,879	160,188	146,768	133,766	580,156	135,525	46,112	94,120	-
21,708	189,626	53,102	12,008	13,000	132,507	42,150	248,791	329,876	10,069	139,392	150
-122,335	-5,320	21,030	289,236	39,257	-17,890	16,329	37,124	44,843	-40,313	36,321	-
665,095	819,665	602,318	406,147	269,187	200,921	193,289	184,110	46,214	188,509	106,372	89,549
89.3%	89.3%	84.7%	68.5%	42.4%	34.7%	29.3%	31.2%	24.2%	25.9%	29.2%	38.5%
10.35	14.36	7.27	3.01	1.65	1.41	1.32	1.41	1.18	1.62	1.40	1.63
7.52	11.86	7.27	3.01	0.50	0.45	0.99	1.41	1.18	0.63	1.40	1.63
0.12	0.12	0.18	0.46	1.36	1.88	2.41	2.20	3.13	2.42	2.43	1.60
-21.1%	33.3%	24.5%	26.6%	4.6%	6.7%	0.7%	134.1%	16.8%	5.8%	33.4%	31.4%
-18.9%	29.8%	20.8%	18.2%	1.9%	2.3%	0.2%	41.9%	4.1%	1.5%	9.7%	12.1%
-42.93	over 100	70.97	61.73	14.50	-	-	-	-	-	-	-

EBIT margin: not included in this filing.

A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.

Social balance sheet

Item	31-12-2025	31-12-2024	31-12-2023	31-12-2022	31-12-2021
Employees at the balance-sheet date	6	7	6	5	6
full-time	6	7	6	5	6
part-time	0	-	-	-	-
in full-time equivalents	6	7	6	5	6
	6.3	6.9	5.8	5.2	7.7
On a permanent contract	6	7	6	5	6
Joined	0	1	1	1	2
Left	1	0	0	2	6

Source: social balance sheet in the 2021 to 2025 annual accounts

Investments

fixed assets acquired

Item	2025	2024	2023	2022	2021
Tangible fixed assets	€19,708	€189,626	€48,602	€11,645	€13,000
Financial fixed assets	€2,000	-	€4,500	€363	-
	€54,611	€52,484	€23,147	€68,126	€143,927

Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)

Insights on SAMABEL

The operating result for 2025 is a loss of €168,601, after a profit of €429,934 in 2024. It is the lowest result since 2014.

Debt's share of the balance-sheet total falls from 10.7% to 10.5%. Equity and debt are lower.

Next steps

Work out how much credit to give this customer and on what payment terms.Credit check Compare this company with its sector.Sector benchmark See what changed in the latest annual accounts.What changed

Annual accounts 2025

Balance sheet

Change in equityin euro

Change in cashin euro

Position in the sector

Solvency89.3%

Current ratio10.35

Return on assets-18.9%

Staff

Staff cost per FTE€50,324

Joined and left-1 person

Filed annual accounts

Filings

Key figures and ratios

Social balance sheet

Investments

Insights on SAMABEL

Next steps

in euro

in euro

89.3%

10.35

-18.9%

€50,324

-1 person