SAUVIMMO
Annual accounts 2025
micro format, filed on 23-07-2026, 8 days before the deadlineTurnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €200,000. Estimated: probably between €120,000 and €360,000.
Balance sheet
balance sheet total €312,978 on 31-12-2025in euro
in euro
Filed annual accounts
as filed with the National Bank, click a year to choose it| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance sheet: assets | |||||||||||||||||||||
20/58 |
312,978 | 313,802 | 311,665 | 299,970 | 301,439 | 315,706 | 388,095 | 377,418 | 355,094 | 382,664 | 334,882 | 324,302 | 325,054 | 322,120 | 326,252 | 341,358 | 333,565 | 328,970 | 342,455 | 328,423 | |
21/28 |
254,662 | 266,284 | 262,677 | 271,969 | 288,357 | 302,675 | 297,504 | 293,603 | 298,176 | 312,796 | 288,784 | 284,683 | 298,903 | 308,028 | 297,926 | 307,785 | 320,560 | 323,901 | 338,211 | 319,394 | |
22/27 |
254,662 | 266,284 | 262,677 | 271,969 | 288,357 | 302,675 | 297,504 | 293,603 | 298,176 | 312,796 | 288,784 | 284,683 | 298,903 | 308,028 | 297,926 | 307,785 | 320,560 | 323,901 | 338,211 | 319,394 | |
22 |
141,830 | 148,902 | 155,974 | 163,046 | 170,118 | 177,190 | 184,262 | 191,334 | 198,407 | 205,479 | 212,551 | 219,623 | 226,695 | 233,767 | 240,839 | 247,911 | 254,983 | 258,768 | 270,122 | 281,475 | |
26 |
112,833 | 117,383 | 106,703 | 108,923 | 118,239 | 125,485 | 113,241 | 102,268 | 99,769 | 107,317 | 76,233 | 65,060 | 72,208 | 74,261 | 57,087 | 59,873 | 65,576 | 65,133 | 68,089 | 37,919 | |
29/58 |
58,315 | 47,517 | 48,988 | 28,001 | 13,082 | 13,030 | 90,592 | 83,815 | 56,919 | 69,869 | 46,098 | 39,619 | 26,152 | 14,092 | 28,326 | 33,573 | 13,006 | 5,069 | 4,244 | 9,030 | |
40/41 |
171 | 671 | - | 571 | - | 828 | - | - | - | 14,060 | 1,388 | - | - | - | - | - | - | - | 2,797 | - | |
40 |
- | - | - | - | - | - | - | - | - | 14,060 | 1,388 | - | - | - | - | - | - | - | 1,778 | - | |
41 |
171 | 671 | - | 571 | - | 828 | - | - | - | - | - | - | - | - | - | - | - | - | 1,019 | - | |
54/58 |
57,489 | 46,215 | 48,393 | 26,915 | 12,709 | 11,840 | 90,233 | 83,411 | 56,587 | 55,485 | 44,389 | 37,359 | 25,212 | 13,823 | 28,079 | 33,345 | 12,782 | 4,855 | 1,237 | 8,851 | |
490/1 |
655 | 631 | 596 | 515 | 373 | 362 | 358 | 404 | 332 | 323 | 321 | 2,259 | 940 | 269 | 247 | 228 | 223 | 214 | 210 | 179 | |
| Balance sheet: equity and liabilities | |||||||||||||||||||||
10/49 |
312,978 | 313,802 | 311,665 | 299,970 | 301,439 | 315,706 | 388,095 | 377,418 | 355,094 | 382,664 | 334,882 | 324,302 | 325,054 | 322,120 | 326,252 | 341,358 | 333,565 | 328,970 | 342,455 | 328,423 | |
10/15 |
309,221 | 290,637 | 306,455 | 296,133 | 295,858 | 309,872 | 373,117 | 357,108 | 344,203 | 337,515 | 326,908 | 315,761 | 254,853 | 306,762 | 316,921 | 302,236 | 315,784 | 296,039 | 284,145 | 275,023 | |
10/11 |
19,000 | 19,000 | 19,000 | 19,000 | 19,000 | 19,000 | 77,000 | 77,000 | 77,000 | 77,000 | 77,000 | 77,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | |
100 |
- | - | - | - | - | - | 77,000 | 77,000 | 77,000 | 77,000 | 77,000 | 77,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | 31,000 | |
12 |
129,435 | 136,507 | 143,579 | 150,651 | 157,723 | 164,796 | 171,868 | 178,940 | 186,012 | 193,084 | 200,156 | 207,228 | 214,300 | 221,372 | 228,445 | 235,517 | 242,589 | 242,589 | 242,589 | 242,589 | |
13 |
157,445 | 131,793 | 140,541 | 123,149 | 115,827 | 122,805 | 122,233 | 99,161 | 79,188 | 65,516 | 47,844 | 14,772 | 3,100 | 3,100 | 3,100 | 33,100 | 33,100 | 13,100 | 3,100 | 1,000 | |
130 |
- | - | - | - | - | - | 7,700 | 7,700 | 7,700 | 7,700 | 7,700 | 7,700 | 3,100 | 3,100 | 3,100 | 3,100 | 3,100 | 3,100 | 3,100 | 1,000 | |
133 |
157,445 | 131,793 | 140,541 | 123,149 | 115,827 | 122,805 | 114,533 | 91,461 | 71,488 | 57,816 | 40,144 | 7,072 | - | - | - | 30,000 | 30,000 | 10,000 | - | - | |
14 |
3,340 | 3,337 | 3,335 | 3,333 | 3,307 | 3,272 | 2,016 | 2,007 | 2,002 | 1,915 | 1,907 | 16,760 | 6,452 | 51,290 | 54,376 | 2,619 | 9,095 | 9,350 | 7,456 | 434 | |
17/49 |
3,757 | 23,165 | 5,210 | 3,837 | 5,581 | 5,833 | 14,979 | 20,310 | 10,892 | 45,149 | 7,975 | 8,541 | 70,202 | 15,358 | 9,331 | 39,122 | 17,781 | 32,931 | 58,310 | 53,401 | |
17 |
- | - | - | - | - | - | - | - | 200 | - | - | - | - | - | - | - | 1,339 | 1,339 | 9,993 | 30,055 | |
170/4 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,654 | 28,716 | |
178/9 |
- | - | - | - | - | - | - | - | 200 | - | - | - | - | - | - | - | 1,339 | 1,339 | 1,339 | 1,339 | |
42/48 |
1,195 | 20,066 | 2,370 | 1,549 | 3,390 | 3,037 | 12,319 | 16,259 | 10,242 | 44,149 | 7,175 | 7,791 | 69,202 | 14,508 | 8,581 | 37,393 | 12,836 | 29,096 | 47,016 | 22,596 | |
42 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,654 | 20,062 | 19,100 | |
43 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,559 | 2,552 | 2,556 | 1,718 | 1,715 | 1,027 | |
430/8 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,559 | 2,552 | 2,556 | 1,718 | 1,715 | 1,027 | |
44 |
166 | 66 | 64 | 215 | 2,057 | 133 | 3,696 | 5,050 | 1,308 | 34,892 | 1,881 | 681 | 404 | 3,822 | 566 | 666 | 484 | 409 | 3,299 | 169 | |
440/4 |
166 | 66 | 64 | 215 | 2,057 | 133 | 3,696 | 5,050 | 1,308 | 34,892 | 1,881 | 681 | 404 | 3,822 | 566 | 666 | 484 | 409 | 3,299 | 169 | |
45 |
1,029 | - | 2,306 | 1,333 | 1,333 | 2,904 | 8,622 | 11,209 | 8,934 | 9,257 | 5,293 | 7,111 | 5,664 | 10,553 | 5,198 | 10,549 | 1,784 | 303 | 2,380 | 2,300 | |
450/3 |
1,029 | - | 2,306 | 1,333 | 1,333 | 2,904 | 8,622 | 11,209 | 8,934 | 9,257 | 5,293 | 7,111 | 5,664 | 10,553 | 5,198 | 10,549 | 1,784 | 303 | 2,380 | 2,300 | |
47/48 |
- | 20,000 | - | - | - | - | - | - | - | - | - | - | 63,133 | 133 | 258 | 23,625 | 8,012 | 18,012 | 19,560 | - | |
492/3 |
2,562 | 3,099 | 2,840 | 2,288 | 2,191 | 2,796 | 2,660 | 4,051 | 450 | 1,000 | 800 | 750 | 1,000 | 850 | 750 | 1,729 | 3,606 | 2,496 | 1,301 | 750 | |
| Income statement | |||||||||||||||||||||
76A |
- | - | - | - | - | - | - | 1,560 | 120 | - | - | - | - | - | - | - | - | - | - | - | |
9900 |
49,429 | 47,251 | 46,230 | 36,985 | 38,020 | 39,487 | 44,879 | 43,698 | 33,628 | 39,437 | 40,199 | 42,527 | 44,673 | 43,913 | 42,031 | 43,586 | 42,743 | 39,349 | 35,684 | 36,246 | |
630 |
17,400 | 16,640 | 16,347 | 16,389 | 16,314 | 16,287 | 16,239 | 16,493 | 16,132 | 17,247 | 15,184 | 14,220 | 14,220 | 13,965 | 12,928 | 12,775 | 9,506 | 16,662 | 16,445 | 14,087 | |
640/8 |
2,341 | 3,106 | 2,586 | 2,223 | 1,822 | 2,226 | 1,204 | 3,758 | 3,805 | 3,708 | 3,720 | 3,737 | 3,670 | 3,486 | 3,472 | 3,186 | 3,056 | 3,073 | 3,441 | 2,974 | |
66A |
- | - | - | - | - | - | - | - | - | - | 345 | - | - | - | 906 | - | - | - | - | - | |
9901 |
29,688 | 27,505 | 27,297 | 18,374 | 19,883 | 20,975 | 27,435 | 23,447 | 13,691 | 18,482 | 21,295 | 24,570 | 26,784 | 26,462 | 25,630 | 27,625 | 30,181 | 19,614 | 15,798 | 19,184 | |
75/76B |
- | - | - | - | - | 3 | - | - | - | 127 | 6 | 23 | 28 | 15 | 16 | 25 | 19 | 2 | 11 | 23 | |
75 |
- | - | - | - | - | 3 | - | - | - | 127 | 6 | 23 | 28 | 15 | 16 | 25 | 19 | 2 | 11 | 23 | |
65/66B |
75 | 95 | 69 | 69 | 64 | 50 | 43 | 303 | 33 | 38 | 15 | 69 | 51 | 80 | 344 | 706 | 1,656 | 2,627 | 2,704 | 2,998 | |
65 |
75 | 95 | 69 | 69 | 64 | 50 | 43 | 303 | 33 | 38 | 15 | 69 | 51 | 80 | 344 | 706 | 1,656 | 2,627 | 2,704 | 2,998 | |
9903 |
29,613 | 27,410 | 27,228 | 18,305 | 19,819 | 20,928 | 27,393 | 23,144 | 13,658 | 18,571 | 20,942 | 24,524 | 26,761 | 26,397 | 24,396 | 26,944 | 28,544 | 16,990 | 13,105 | 16,210 | |
67/77 |
11,029 | 10,329 | 10,306 | 7,429 | 7,833 | 8,172 | 11,384 | 10,239 | 6,970 | 7,964 | 9,795 | 9,616 | 10,559 | 10,556 | 9,712 | 10,492 | 8,799 | 5,096 | 3,983 | 5,303 | |
9904 |
18,584 | 17,082 | 16,922 | 10,875 | 11,986 | 12,755 | 16,009 | 12,905 | 6,688 | 10,607 | 11,147 | 14,908 | 16,202 | 15,841 | 14,685 | 16,452 | 19,745 | 11,894 | 9,122 | 10,906 | |
9905 |
18,584 | 17,082 | 16,922 | 10,875 | 11,986 | 12,755 | 16,009 | 12,905 | 6,688 | 10,607 | 11,147 | 14,908 | 16,202 | 15,841 | 14,685 | 16,452 | 19,745 | 11,894 | 9,122 | 10,906 | |
| Appropriation of the result | |||||||||||||||||||||
9906 |
21,920 | 20,417 | 20,255 | 14,183 | 15,257 | 14,772 | 18,016 | 14,907 | 8,602 | 12,515 | 13,007 | 21,360 | 67,491 | 70,217 | 17,304 | 25,547 | 29,095 | 19,350 | 9,556 | 1,382 | |
14P |
3,337 | 3,335 | 3,333 | 3,307 | 3,272 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
791/2 |
- | 32,900 | 6,600 | 10,600 | 26,000 | 18,000 | - | - | - | - | - | - | 7,072 | 7,072 | 37,072 | 7,072 | - | - | - | - | |
691/2 |
18,580 | 17,080 | 16,920 | 10,850 | 11,950 | 11,500 | 16,000 | 12,900 | 6,600 | 10,600 | 11,100 | 4,600 | - | - | - | - | 20,000 | 10,000 | 2,100 | 948 | |
6920 |
- | - | - | - | - | - | - | - | - | - | - | 4,600 | - | - | - | - | - | - | 2,100 | 948 | |
6921 |
18,580 | 17,080 | 16,920 | 10,850 | 11,950 | 11,500 | 16,000 | 12,900 | 6,600 | 10,600 | 11,100 | - | - | - | - | - | 20,000 | 10,000 | - | - | |
694/7 |
- | 32,900 | 6,600 | 10,600 | 26,000 | 18,000 | - | - | - | - | - | - | 68,111 | 26,000 | - | 30,000 | - | - | - | - | |
694 |
- | 32,900 | 6,600 | 10,600 | 26,000 | 18,000 | - | - | - | - | - | - | 68,111 | 26,000 | - | 30,000 | - | - | - | - | |
| Document | |||||||||||||||||||||
The accounts for 17 older financial years (1989-2005) were filed as documents without figures as data, scans for example.
The notes to these accounts have 8 items, including the statement of assets and debts, the cost breakdown and rights and commitments. You find them in the accounts filed with the NBB.
Source: Annual accounts 2025 at the NBB, filed on 23-07-2026.
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 | micro format | 23-07-2026 | 2026-00321660 | |
| 31-12-2024 | micro format | 28-04-2025 | 2025-00076938 | |
| 31-12-2023 | micro format | 11-06-2024 | 2024-00120122 | |
| 31-12-2022 | micro format | 27-06-2023 | 2023-00160409 | |
| 31-12-2021 | micro format | 20-06-2022 | 2022-20072846 | |
| 31-12-2020 | micro format | 31-08-2021 | 2021-64600124 | |
| 31-12-2019 | micro format | 31-08-2020 | 2020-48600182 | |
| 31-12-2018 | micro format | 11-07-2019 | 2019-33400267 | |
| 31-12-2017 | micro format | 29-08-2018 | 2018-55900276 | |
| 31-12-2016 | micro format | 27-09-2017 | 2017-63500376 | |
| 31-12-2015 | abbreviated format | 22-09-2016 | 2016-61000250 | |
| 31-12-2014 | abbreviated format | 22-06-2015 | 2015-20400192 | |
| 31-12-2013 | abbreviated format | 28-08-2014 | 2014-53200015 | |
| 31-12-2012 | abbreviated format | 13-06-2013 | 2013-17800457 | |
| 31-12-2011 | abbreviated format | 06-07-2012 | 2012-27400401 | |
| 31-12-2010 | abbreviated format | 20-06-2011 | 2011-19200095 | |
| 31-12-2009 | abbreviated format | 09-07-2010 | 2010-29400001 | |
| 31-12-2008 | abbreviated format | 27-05-2009 | 2009-16700156 | |
| 31-12-2007 | abbreviated format | 03-06-2008 | 2008-18300345 | |
| 31-12-2006 | abbreviated format | 23-05-2007 | 2007-15600334 | |
| 31-12-2005 | abbreviated format | 01-06-2006 | 2006-18705124 | |
| 31-12-2004 | abbreviated format | 02-06-2005 | 2005-19802943 | |
| 31-12-2003 | abbreviated format | 03-06-2004 | 2004-19402689 | |
| 31-12-2002 | abbreviated format | 26-06-2003 | 2003-31405247 | |
| 31-12-2001 | abbreviated format | 24-09-2002 | 2002-58202645 | |
| 31-12-2000 | abbreviated format | 28-06-2001 | 2001-29001837 | |
| 31-12-1999 | abbreviated format | 20-07-2000 | 2000-45304694 | |
| 31-12-1998 | abbreviated format | 26-11-1999 | 1999-60603513 | |
| 31-12-1997 | abbreviated format | 02-07-1998 | 1998-25704691 | |
| 31-12-1996 | abbreviated format | 04-11-1997 | 1997-51501083 | |
| 31-12-1995 | abbreviated format | 10-03-1997 | 1997-03201822 | |
| 31-12-1994 | abbreviated format | 12-12-1995 | 1995-59405112 | |
| 31-12-1993 | abbreviated format | 08-09-1994 | 1994-38900667 | |
| 31-12-1992 | abbreviated format | 10-12-1993 | 1993-45301589 | |
| 31-12-1991 | abbreviated format | 12-02-1993 | 1993-02203768 | |
| 31-12-1990 | abbreviated format | 24-10-1991 | 1991-29004247 | |
| 31-12-1989 | abbreviated format | 09-08-1990 | 1990-21200410 |
Key figures and ratios
per financial year, computed from the annual accounts| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 47,088 | 44,145 | 43,644 | 34,762 | 36,198 | 37,262 | 43,674 | 39,940 | 29,823 | 35,729 | 36,479 | 38,790 | 41,003 | 40,427 | 38,559 | 40,400 | 39,687 | 36,276 | 32,243 | 33,272 | ||
| 35,984 | 33,722 | 33,269 | 27,264 | 28,300 | 29,042 | 32,248 | 29,399 | 22,820 | 27,854 | 26,331 | 29,127 | 30,422 | 29,806 | 27,613 | 29,227 | 29,251 | 28,556 | 25,567 | 24,993 | ||
| 5,778 | 20,248 | 7,055 | 0 | 1,997 | 21,458 | 20,140 | 11,921 | 1,513 | 41,258 | 19,285 | 0 | 5,095 | 24,067 | 3,070 | 0 | 6,165 | 2,352 | 35,262 | 13,758 | ||
| 11,275 | -2,178 | 21,477 | 14,206 | 868 | -78,393 | 6,823 | 26,824 | 1,102 | 11,096 | 7,030 | 12,148 | 11,389 | -14,256 | -5,267 | 20,563 | 7,927 | 3,618 | -7,614 | - | ||
| 57,120 | 27,452 | 46,619 | 26,453 | 9,691 | 9,993 | 78,273 | 67,556 | 46,677 | 25,719 | 38,924 | 31,827 | -43,050 | -416 | 19,745 | -3,820 | 169 | -24,027 | -42,772 | -13,567 | ||
| 98.8% | 92.6% | 98.3% | 98.7% | 98.1% | 98.2% | 96.1% | 94.6% | 96.9% | 88.2% | 97.6% | 97.4% | 78.4% | 95.2% | 97.1% | 88.5% | 94.7% | 90.0% | 83.0% | 83.7% | ||
| 48.80 | 2.37 | 20.67 | 18.08 | 3.86 | 4.29 | 7.35 | 5.15 | 5.56 | 1.58 | 6.43 | 5.09 | 0.38 | 0.97 | 3.30 | 0.90 | 1.01 | 0.17 | 0.09 | 0.40 | ||
| 0.01 | 0.08 | 0.02 | 0.01 | 0.02 | 0.02 | 0.04 | 0.06 | 0.03 | 0.13 | 0.02 | 0.03 | 0.28 | 0.05 | 0.03 | 0.13 | 0.06 | 0.11 | 0.21 | 0.19 | ||
| 6.0% | 5.9% | 5.5% | 3.7% | 4.1% | 4.1% | 4.3% | 3.6% | 1.9% | 3.1% | 3.4% | 4.7% | 6.4% | 5.2% | 4.6% | 5.4% | 6.3% | 4.0% | 3.2% | 4.0% | ||
| 5.9% | 5.4% | 5.4% | 3.6% | 4.0% | 4.0% | 4.1% | 3.4% | 1.9% | 2.8% | 3.3% | 4.6% | 5.0% | 4.9% | 4.5% | 4.8% | 5.9% | 3.6% | 2.7% | 3.3% | ||
| over 100 | over 100 | over 100 | over 100 | over 100 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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.
Investments
fixed assets acquired| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tangible fixed assets | €5,778 | €20,248 | €7,055 | - | €1,997 |
| €17,400 | €16,640 | €16,347 | €16,389 | €16,314 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Insights on SAUVIMMO
The operating result for 2025 is 8% higher than in 2024 and the highest since 2009. It is the third rise in a row, after the fall in 2022.
Debt's share of the balance-sheet total falls from 7.4% to 1.2%. Equity is higher and debt is lower.