Equity
Equity fell by 62% in 6 years.
Equity fell by 62% in 6 years.
From profit to loss in 2025, after a profit of €37,590 in 2024.
The abbreviated format states no turnover.
Between 2021 and 2025, 73% of the full-time equivalents disappeared.
The 2019 accounts came 27 days late. The other nine of the last ten were filed on time.
Lower net result than 88% of companies in head offices and management consultancy. Sector median €37,500 · 10,856 companies.
The dashed line is the sector median: 0.1% across 48,570 companies (NACE 70, micro).
Fewer than 1 in 1,000 comparable companies go bankrupt within 12 months (an estimate).
The band follows from the bankruptcy probability. 10 more points roughly halve it.
| 75-100 | Excellent | under 0.55% |
| 60-74 | Healthy | 0.55% to 1.5% |
| 45-59 | Fair | 1.5% to 4.2% |
| 25-44 | Weak | 4.2% to 15.0% |
| 0-24 | Critical | over 15.0% |
Where the company stands within its band depends half on the bankruptcy probability and half on how it does against its sector peers (NACE 70, micro). It does better than 48% of them on solvency, 79% on liquidity, 14% on profitability and 31% on growth.
The bankruptcy probability was computed on 09-11-2026 by the bankruptcy model of 2 October 2026, which learns from Belgian bankruptcies and reads the registers, the annual accounts and the Belgian Official Gazette.
The probability rests on the annual accounts with balance sheet date 31-12-2025.
Of the companies with a bankruptcy probability in the very low class on 30-06-2025, 0.1% went bankrupt within twelve months.
Some facts cap the score, however low the probability. With negative or zero equity, a heavy loss, a special status in the KBO, one missing filing or accounts filed more than 90 days late, the score is Fair at most (59). With two missing filings, it is Weak at most (44). During a judicial reorganisation or at the company's end (bankruptcy, dissolution, liquidation), it is Critical at most (24).
In July 2024, 12,322 companies had the same profile as CELforPharma has now. Each dot stands for 31 companies, two years later.
Another 0.5% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of CELforPharma itself: < 0.1% within 12 months.
The method was tested on the 497,447 companies of July 2024. Each company was given the bankruptcy share of the same profile a year earlier, in July 2023. The expectation was that 1.6% would go bankrupt within 24 months. In fact 1.7% went bankrupt.
| Group | Expected | Actual |
|---|---|---|
| 1 | 0.2% | 0.2% |
| 2 | 0.3% | 0.5% |
| 3 | 0.5% | 0.6% |
| 4 | 0.7% | 0.8% |
| 5 | 0.9% | 0.9% |
| 6 | 1.3% | 1.5% |
| 7 | 1.6% | 1.8% |
| 8 | 1.8% | 1.8% |
| 9 | 3.0% | 3.1% |
| 10 | 5.6% | 6.2% |
A company that went bankrupt had a higher expected share than one that kept going in 74.5% of comparisons. The level depends on the economy. In a year with more bankruptcies than the year before, the actual share is higher than the expected one.
This is an observation about 12,322 companies, not a prediction for CELforPharma. The sector does not count, because the KBO no longer lists a sector for a company that has stopped. By sector, mostly the survivors would count, which would paint too rosy a picture.
Liquidity is ample, with a current ratio of 6.86 (7.01 in 2024), above the usual 1.5. Short-term debt is 13.5% and cash 30.9% of total assets. 47.9% of the assets are financed with debt and provisions.
Show the recommended maximum and see how the verdict changes with amount, term and advance.
The scores and ratios are Checked's own calculations, not a credit decision.
The company filed its last 7 accounts on average 37 days before the deadline. In the sector (NACE 70), the median for financial year 2024 was 9 days before the deadline, and 32% of those companies filed late.
| Company | ||||
|---|---|---|---|---|
| CELforPharma Machelen (Brab.) | €619,947 | €149,685 | 52.1% | 2 |
| ADVANCED BUSINESS CONSULTING Orp-Jauche | €538,290 | €144,367 | 1.5% | 1.7 |
| FORESTCAPE Watermael-Boitsfort | €652,339 | €151,543 | 10.6% | 1.7 |
| Bloomz Diegem Machelen (Brab.) | €561,275 | €185,966 | 12.4% | 1.8 |
| P-MEDIA-GROUP Londerzeel | €527,780 | €169,438 | 29.7% | 1.7 |
| Workitects Leuven | €803,520 | €169,261 | 71.6% | 2 |
| WALLERS-ARENBERG Grimbergen | €705,759 | €131,748 | 38.3% | 1 |
These companies have the same main activity as CELforPharma: business and other management consultancy (NACE 70200). They are comparable in size and age: total assets between €528,000 and €804,000, founded between 2002 and 2011.
CELforPharma files the abbreviated format. That format states no turnover. The gross margin rose from €75,487 in 2006 to €149,685 in 2025.
LAICO4Growth holds all the shares.
Sources: KBO register, filings at the National Bank, Belgian Official Gazette.
Turnover and EBIT margin are not published. The abbreviated format does not require them. The turnover shown is an estimate from the gross margin.
Turnover ≈ €240,000. Estimated: probably between €190,000 and €310,000.
Higher than 50% of 10,856 companies in 2025.
Higher than 83% of 10,478 companies in 2025.
Higher than 12% of 10,725 companies in 2025.
Net result: bottom quarter · Equity: middle half · Balance sheet total: middle half · Working capital: top quarter · Staff: middle half
Staff costs divided by the average number of full-time equivalents.
| 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 |
619,947 | 575,619 | 553,747 | 698,777 | 732,556 | 1.1m | 1.3m | 1.2m | 1.1m | 782,380 | 744,894 | 684,461 | 497,497 | 349,162 | 364,028 | 263,693 | 182,876 | 175,587 | 243,086 | 92,660 | |
21/28 |
46,511 | 61,501 | 78,062 | 10,053 | 6,550 | 11,928 | 11,434 | 24,133 | 36,126 | 57,452 | 73,251 | 30,974 | 24,742 | 9,640 | 10,805 | 5,307 | 2,838 | 5,884 | 8,294 | 5,427 | |
21 |
25,214 | 36,996 | 43,918 | 6,689 | 0 | 49 | 1,319 | 10,417 | 19,515 | 28,369 | 31,314 | - | - | - | - | - | - | - | - | - | |
22/27 |
21,297 | 24,505 | 34,144 | 3,164 | 5,950 | 8,870 | 7,106 | 10,961 | 13,855 | 26,526 | 39,781 | 28,618 | 22,386 | 5,816 | 6,981 | 2,083 | 522 | 3,568 | 5,978 | 3,111 | |
23 |
6,872 | 12,223 | 17,574 | 194 | 631 | 1,204 | 1,181 | 2,440 | 2,286 | 9,228 | 16,755 | 12,085 | 2,111 | 5,816 | 6,981 | 2,083 | 522 | 3,568 | 5,978 | 3,111 | |
24 |
6,107 | 9,261 | 12,621 | 2,054 | 2,883 | 339 | 452 | 1,529 | 3,058 | 7,268 | 11,477 | 8,043 | 10,724 | - | - | - | - | - | - | - | |
26 |
8,319 | 3,021 | 3,949 | 916 | 2,435 | 7,327 | 5,473 | 6,992 | 8,511 | 10,030 | 11,549 | 8,490 | 9,551 | - | - | - | - | - | - | - | |
28 |
- | - | 0 | 200 | 600 | 3,009 | 3,009 | 2,756 | 2,756 | 2,556 | 2,156 | 2,356 | 2,356 | 3,824 | 3,824 | 3,224 | 2,316 | 2,316 | 2,316 | 2,316 | |
29/58 |
573,436 | 514,117 | 475,685 | 688,724 | 726,007 | 1.1m | 1.3m | 1.1m | 1.0m | 724,928 | 671,643 | 653,488 | 472,755 | 339,522 | 353,222 | 258,386 | 180,038 | 169,703 | 234,793 | 87,232 | |
29 |
- | - | - | - | 0 | 32,840 | 52,840 | 64,840 | 80,000 | - | - | - | - | - | - | - | - | - | - | - | |
291 |
- | - | - | - | 0 | 32,840 | 52,840 | 64,840 | 80,000 | - | - | - | - | - | - | - | - | - | - | - | |
40/41 |
104,681 | 112,652 | 69,100 | 182,708 | 262,806 | 209,796 | 177,240 | 201,810 | 137,862 | 133,983 | 79,319 | 136,890 | 114,943 | 63,738 | 48,257 | 43,325 | 18,425 | 22,685 | 99,667 | 6,157 | |
40 |
81,522 | 84,576 | 68,551 | 143,568 | 262,535 | 156,561 | 143,815 | 154,026 | 115,641 | 133,983 | 69,865 | 132,924 | 111,544 | 62,161 | 45,366 | 38,184 | 9,597 | 17,485 | 90,446 | 5,869 | |
41 |
23,158 | 28,076 | 550 | 39,140 | 271 | 53,235 | 33,425 | 47,784 | 22,221 | - | 9,455 | 3,966 | 3,399 | 1,577 | 2,891 | 5,141 | 8,828 | 5,200 | 9,221 | 288 | |
50/53 |
265,292 | 262,953 | 256,021 | 250,820 | 261,069 | 263,804 | 260,848 | 256,068 | 254,789 | 253,627 | 250,845 | 99,000 | - | - | - | - | - | - | - | - | |
54/58 |
191,285 | 132,932 | 144,941 | 241,751 | 188,223 | 573,792 | 755,919 | 606,361 | 533,924 | 324,216 | 329,200 | 404,875 | 346,836 | 262,119 | 282,351 | 206,223 | 155,762 | 141,778 | 132,774 | 79,386 | |
490/1 |
12,179 | 5,580 | 5,624 | 13,444 | 13,909 | 10,903 | 10,701 | 14,460 | 13,945 | 13,102 | 12,279 | 12,722 | 10,976 | 13,665 | 22,615 | 8,838 | 5,852 | 5,240 | 2,352 | 1,689 | |
| Balance sheet: equity and liabilities | |||||||||||||||||||||
10/49 |
619,947 | 575,619 | 553,747 | 698,777 | 732,556 | 1.1m | 1.3m | 1.2m | 1.1m | 782,380 | 744,894 | 684,461 | 497,497 | 349,162 | 364,028 | 263,693 | 182,876 | 175,587 | 243,086 | 92,660 | |
10/15 |
323,248 | 344,499 | 306,909 | 354,507 | 353,031 | 699,972 | 844,024 | 713,118 | 655,246 | 501,218 | 418,832 | 371,798 | 210,380 | 182,417 | 179,262 | 126,305 | 120,563 | 93,266 | 67,661 | 33,235 | |
10/11 |
20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | |
100 |
- | - | - | - | - | - | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | |
13 |
303,248 | 324,499 | 286,909 | 334,507 | 333,031 | 444,558 | 588,610 | 457,704 | 399,832 | 245,804 | 163,418 | 163,418 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,000 | |
130/1 |
- | - | - | 0 | 2,000 | 2,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
130 |
- | - | - | - | - | - | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,000 | |
1311 |
- | - | - | 0 | 2,000 | 2,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
133 |
303,248 | 324,499 | 286,909 | 334,507 | 331,031 | 442,558 | 586,610 | 455,704 | 397,832 | 243,804 | 161,418 | 161,418 | - | - | - | - | - | - | - | - | |
14 |
- | - | 0 | 0 | 0 | 235,414 | 235,414 | 235,414 | 235,414 | 235,414 | 235,414 | 188,380 | 188,380 | 160,417 | 157,262 | 104,305 | 98,563 | 71,266 | 45,661 | 12,235 | |
17/49 |
296,699 | 231,119 | 246,838 | 344,270 | 379,526 | 403,091 | 424,960 | 454,554 | 401,400 | 281,162 | 326,062 | 312,663 | 287,117 | 166,745 | 184,765 | 137,387 | 62,313 | 82,322 | 175,425 | 59,425 | |
17 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27,000 | |
170/4 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27,000 | |
42/48 |
83,530 | 73,353 | 126,800 | 110,866 | 168,850 | 209,720 | 245,174 | 367,952 | 251,119 | 225,532 | 210,952 | 164,578 | 136,853 | 124,503 | 117,325 | 90,932 | 41,121 | 27,022 | 67,325 | 30,025 | |
44 |
57,450 | 55,710 | 71,813 | 41,769 | 34,861 | 76,519 | 115,306 | 235,399 | 72,896 | 111,105 | 129,205 | 82,982 | 56,588 | 60,605 | 62,964 | 71,801 | 26,921 | 16,923 | 44,073 | 19,074 | |
440/4 |
57,450 | 55,710 | 71,813 | 41,769 | 34,861 | 76,519 | 115,306 | 235,399 | 72,896 | 111,105 | 129,205 | 82,982 | 56,588 | 60,605 | 62,964 | 71,801 | 26,921 | 16,923 | 44,073 | 19,074 | |
46 |
1,053 | 1,053 | 15,410 | - | - | - | - | - | - | - | - | - | 2,420 | - | - | - | - | - | - | - | |
45 |
25,005 | 16,567 | 39,554 | 39,074 | 133,966 | 77,973 | 129,868 | 132,417 | 178,223 | 114,428 | 81,747 | 80,907 | 77,845 | 62,649 | 53,784 | 18,814 | 14,097 | 10,099 | 21,715 | 10,502 | |
450/3 |
6,707 | 5,266 | 22,655 | 19,269 | 80,430 | 23,758 | 45,858 | 73,707 | 128,504 | 87,896 | 48,582 | 54,405 | 55,300 | 40,654 | 32,921 | 5,647 | 242 | 1,511 | 20,977 | 4,766 | |
454/9 |
18,298 | 11,301 | 16,899 | 19,805 | 53,536 | 54,215 | 84,010 | 58,709 | 49,719 | 26,532 | 33,165 | 26,502 | 22,545 | 21,996 | 20,863 | 13,167 | 13,856 | 8,588 | 738 | 5,735 | |
47/48 |
24 | 24 | 24 | 30,024 | 24 | 55,228 | - | 136 | - | - | - | 689 | - | 1,248 | 577 | 317 | 103 | - | 1,537 | 449 | |
492/3 |
213,169 | 157,766 | 120,038 | 233,403 | 210,675 | 193,371 | 179,786 | 86,602 | 150,282 | 55,630 | 115,110 | 148,086 | 150,264 | 42,242 | 67,441 | 46,455 | 21,192 | 55,300 | 108,100 | 2,400 | |
| Income statement | |||||||||||||||||||||
76A |
0 | 14,841 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
9900 |
149,685 | 233,885 | 248,192 | 322,500 | 1.1m | 480,684 | 844,827 | 599,105 | 646,739 | 554,512 | 468,227 | 537,725 | 315,261 | 248,003 | 271,053 | 162,186 | 167,580 | 114,164 | 141,250 | 75,487 | |
62 |
133,710 | 166,056 | 267,125 | 244,087 | 611,440 | 428,051 | 572,510 | 458,264 | 328,531 | 362,891 | 341,686 | 228,741 | 232,731 | 226,687 | 187,162 | 146,108 | 118,684 | 68,626 | 83,070 | 44,866 | |
630 |
21,850 | 21,061 | 11,173 | 2,826 | 2,969 | 4,399 | 13,923 | 14,726 | 23,622 | 24,449 | 22,728 | 10,093 | 8,092 | 5,176 | 4,011 | 1,563 | 3,047 | 3,974 | 4,336 | 2,243 | |
640/8 |
4,137 | 3,418 | 4,893 | 3,435 | 4,059 | 1,002 | 1,002 | 988 | 975 | 1,176 | 448 | 548 | 9,905 | 927 | 571 | 348 | 348 | 348 | - | - | |
66A |
- | 0 | 916 | - | - | - | - | - | - | - | - | - | - | 1,031 | - | - | - | - | - | 8 | |
9901 |
-10,011 | 43,350 | -35,915 | 72,152 | 469,590 | 47,232 | 257,392 | 125,128 | 293,612 | 165,996 | 103,365 | 298,344 | 64,534 | 15,213 | 79,309 | 14,167 | 45,502 | 41,216 | 53,844 | 28,378 | |
75/76B |
4,793 | 6,237 | 4,721 | 5,038 | 6,331 | 8,482 | 7,123 | 12,703 | 17,180 | 5,846 | 9,460 | 7,671 | 8,177 | 5,401 | 17,298 | 4,320 | 2,401 | 2,744 | 1,875 | 1,358 | |
75 |
4,793 | 6,237 | 4,721 | 5,038 | 6,331 | 8,482 | 7,123 | 12,703 | 17,180 | 5,846 | 9,460 | 7,671 | 8,177 | 5,401 | 17,298 | 4,320 | 2,401 | 2,744 | 1,875 | 1,358 | |
65/66B |
16,033 | 11,996 | 15,822 | 34,649 | 21,668 | 19,353 | 30,936 | 20,464 | 28,622 | 14,058 | 17,041 | 19,560 | 15,008 | 7,887 | 10,362 | 6,492 | 4,993 | 2,567 | 1,089 | 2,180 | |
65 |
16,033 | 11,996 | 15,822 | 34,649 | 21,668 | 19,353 | 30,936 | 20,464 | 28,622 | 14,058 | 17,041 | 19,560 | 15,008 | 7,887 | 10,362 | 6,492 | 4,993 | 2,567 | 1,089 | 2,180 | |
9903 |
-21,251 | 37,590 | -47,016 | 42,541 | 454,253 | 36,362 | 233,580 | 117,367 | 282,170 | 157,783 | 95,783 | 286,454 | 57,703 | 11,695 | 86,244 | 11,995 | 42,910 | 41,392 | 54,630 | 27,549 | |
67/77 |
- | 0 | 583 | 11,064 | 123,222 | 18,996 | 102,674 | 59,495 | 128,141 | 75,397 | 48,750 | 125,037 | 29,739 | 8,541 | 33,287 | 6,253 | 15,612 | 15,788 | 20,204 | 12,067 | |
9904 |
-21,251 | 37,590 | -47,598 | 31,476 | 331,031 | 17,366 | 130,906 | 57,872 | 154,028 | 82,386 | 47,033 | 161,418 | 27,964 | 3,154 | 52,957 | 5,742 | 27,297 | 25,604 | 34,426 | 15,482 | |
9905 |
-21,251 | 37,590 | -47,598 | 31,476 | 331,031 | 17,366 | 130,906 | 57,872 | 154,028 | 82,386 | 47,033 | 161,418 | 27,964 | 3,154 | 52,957 | 5,742 | 27,297 | 25,604 | 34,426 | 15,482 | |
| Appropriation of the result | |||||||||||||||||||||
9906 |
-21,251 | 37,590 | -47,598 | 31,476 | 566,445 | 252,780 | 366,320 | 293,286 | 389,442 | 317,800 | 235,414 | 349,798 | 188,380 | 160,417 | 157,262 | 104,305 | 98,563 | 71,266 | 46,661 | 13,235 | |
14P |
- | - | - | 0 | 235,414 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
791/2 |
21,251 | 0 | 47,598 | 0 | 442,558 | 161,418 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
691/2 |
0 | 37,590 | 0 | 1,476 | 331,031 | 17,366 | 130,906 | 57,872 | 154,028 | 82,386 | - | 161,418 | - | - | - | - | - | - | 1,000 | 1,000 | |
6920 |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,000 | 1,000 | |
6921 |
0 | 37,590 | 0 | 1,476 | 331,031 | 17,366 | 130,906 | 57,872 | 154,028 | 82,386 | - | 161,418 | - | - | - | - | - | - | - | - | |
694/7 |
- | - | 0 | 30,000 | 677,972 | 161,418 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
694 |
- | - | - | 0 | 677,972 | 161,418 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
695 |
- | - | 0 | 30,000 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Social balance sheet | |||||||||||||||||||||
9087 |
2 | 2.5 | 4.2 | 4.4 | 7.4 | 6.7 | 6.4 | 5.9 | 5.4 | 5.9 | 6.5 | 4.7 | 4.2 | 3.9 | 3.2 | 2.7 | 2.2 | 1.6 | 1.4 | 1 | |
Hours worked1013 |
3,456 | 4,125 | 7,070 | 6,842 | 12,729 | 9,033 | 11,095 | 10,377 | 9,308 | 10,354 | 9,609 | 7,068 | 6,292 | 6,211 | 4,458 | 4,250 | 3,444 | 2,654 | 2,090 | 1,702 | |
| Document | |||||||||||||||||||||
The accounts for financial year 2005 were filed as a document without figures as data, a scan for example.
The notes to these accounts have 11 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 03-06-2026.
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | abbreviated format | 03-06-2026 | 2026-00133999 | |
| 31-12-2024 | abbreviated format | 12-06-2025 | 2025-00133262 | |
| 31-12-2023 | abbreviated format | 05-06-2024 | 2024-00109628 | |
| 31-12-2022 | abbreviated format | 08-06-2023 | 2023-00112841 | |
| 31-12-2021 | abbreviated format | 20-07-2022 | 2022-20202747 | |
| 31-12-2020 | abbreviated format | 04-06-2021 | 2021-17500558 | |
| 31-12-2019 | abbreviated format | 27-08-2020 | 2020-46100167 | |
| 31-12-2018 | abbreviated format | 21-06-2019 | 2019-21300053 | |
| 31-12-2017 | abbreviated format | 18-06-2018 | 2018-19700524 | |
| 31-12-2016 | abbreviated format | 08-06-2017 | 2017-16100587 | |
| 31-12-2015 | abbreviated format | 14-06-2016 | 2016-17700042 | |
| 31-12-2014 | abbreviated format | 22-06-2015 | 2015-22100425 | |
| 31-12-2013 | abbreviated format | 27-05-2014 | 2014-13900424 | |
| 31-12-2012 | abbreviated format | 05-07-2013 | 2013-27600109 | |
| 31-12-2011 | abbreviated format | 25-06-2012 | 2012-21100147 | |
| 31-12-2010 | abbreviated format | 15-06-2011 | 2011-17000462 | |
| 31-12-2009 | abbreviated format | 11-06-2010 | 2010-16900533 | |
| 31-12-2008 | abbreviated format | 28-05-2009 | 2009-17100118 | |
| 31-12-2007 | abbreviated format | 13-06-2008 | 2008-22900074 | |
| 31-12-2006 | abbreviated format | 05-07-2007 | 2007-35300390 | |
| 31-12-2005 | abbreviated format | 06-06-2006 | 2006-18500289 |
| Year | Entries | Awarded | Paid |
|---|---|---|---|
| 2023 | 1 | €287 | €287 |
| 2022 | 1 | €444 | €444 |
| Line | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11,839 | 64,411 | -24,742 | 74,978 | 472,560 | 51,631 | 271,315 | 139,853 | 317,233 | 190,445 | 126,093 | 308,436 | 72,626 | 20,389 | 83,320 | 15,730 | 48,548 | 45,190 | 58,180 | 30,621 | ||
| 599 | 58,651 | -36,425 | 34,303 | 334,000 | 21,765 | 144,829 | 72,598 | 177,650 | 106,835 | 69,762 | 171,510 | 36,056 | 8,331 | 56,968 | 7,305 | 30,344 | 29,579 | 38,762 | 17,725 | ||
| 6,860 | 4,500 | 80,297 | 6,730 | -2,409 | 4,893 | 1,224 | 2,733 | 2,296 | 8,650 | 65,206 | 16,325 | 26,552 | 5,042 | 9,510 | 4,032 | 0 | 1,565 | 7,202 | 1,945 | ||
| 58,353 | -12,008 | -96,811 | 53,528 | -385,570 | -182,127 | 149,559 | 72,437 | 209,707 | -4,983 | -75,676 | 58,039 | 84,717 | -20,231 | 76,128 | 50,461 | 13,983 | 9,004 | 53,388 | - | ||
| 489,906 | 440,764 | 348,885 | 577,857 | 557,156 | 881,415 | 1.0m | 775,587 | 769,402 | 499,396 | 460,690 | 488,910 | 335,903 | 215,020 | 235,897 | 167,453 | 138,917 | 142,681 | 167,468 | 57,208 | ||
| 52.1% | 59.8% | 55.4% | 50.7% | 48.2% | 63.5% | 66.5% | 61.1% | 62.0% | 64.1% | 56.2% | 54.3% | 42.3% | 52.2% | 49.2% | 47.9% | 65.9% | 53.1% | 27.8% | 35.9% | ||
| 6.86 | 7.01 | 3.75 | 6.21 | 4.30 | 5.20 | 5.13 | 3.11 | 4.06 | 3.21 | 3.18 | 3.97 | 3.45 | 2.73 | 3.01 | 2.84 | 4.38 | 6.28 | 3.49 | 2.91 | ||
| 0.92 | 0.67 | 0.80 | 0.97 | 1.08 | 0.58 | 0.50 | 0.64 | 0.61 | 0.56 | 0.78 | 0.84 | 1.36 | 0.91 | 1.03 | 1.09 | 0.52 | 0.88 | 2.59 | 1.79 | ||
| -6.6% | 10.9% | -15.5% | 8.9% | 93.8% | 2.5% | 15.5% | 8.1% | 23.5% | 16.4% | 11.2% | 43.4% | 13.3% | 1.7% | 29.5% | 4.5% | 22.6% | 27.5% | 50.9% | 46.6% | ||
| -3.4% | 6.5% | -8.6% | 4.5% | 45.2% | 1.6% | 10.3% | 5.0% | 14.6% | 10.5% | 6.3% | 23.6% | 5.6% | 0.9% | 14.5% | 2.2% | 14.9% | 14.6% | 14.2% | 16.7% | ||
| 0.74 | 5.37 | -1.56 | 2.16 | 21.81 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
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.
| Item | 31-12-2025 | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 |
|---|---|---|---|---|---|
| Employees at the balance-sheet date | 2 | 2 | 3 | 4 | 6 |
| full-time | 2 | 2 | 3 | 3 | 4 |
| part-time | 0 | 0 | 0 | 1 | 2 |
| in full-time equivalents | 2 | 2 | 3 | 3.8 | 5.3 |
| 2 | 2.5 | 4.2 | 4.4 | 7.4 | |
| On a permanent contract | 2 | 2 | 3 | 4 | 6 |
| Joined | - | 1 | 2 | 1 | 3 |
| Left | - | 2 | 3 | 3 | 5 |
| Training hours | - | - | 0 | - | - |
Source: social balance sheet in the 2021 to 2025 annual accounts
| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tangible fixed assets | €6,860 | - | €39,087 | - | - |
| Intangible fixed assets | - | €4,500 | €41,210 | €6,730 | - |
| €21,850 | €21,061 | €11,173 | €2,826 | €2,969 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
The operating result for 2025 is a loss of €10,011, after a profit of €43,350 in 2024.
Debt's share of the balance-sheet total rises from 40.2% to 47.9%. Equity is lower and debt is higher.
Source: lists of holdings in the owners' accounts
Source: list of holdings in the 31-03-2026 accounts of LAICO4Growth. Every holding stands with its own latest accounts.
| AXON LAB
establishment since 01-04-2014 · founded in 2014 |
13 FTE (2025) 0546.789.493 |
| VOCALCOM
registered office since 24-02-1982 · founded in 1982 · negative equity (2025) |
5 FTE (2025) 0422.504.680 |
| CrediBill
registered office since 19-01-2009 · founded in 2009 |
1.3 FTE (2025) 0809.178.750 |
| The Captains
registered office since 14-02-2020 · founded in 2020 |
total assets €209,097 (2025) 0743.651.983 |
| Lincoln Transition Executive
registered office since 17-06-2014 · founded in 2014 · negative equity (2025) |
1.2 FTE (2025) 0553.872.869 |
| SOLIS ENERGY
registered office since 26-09-2023 · founded in 2023 · negative equity (2025) |
total assets €879 (2025) 1000.338.432 |
| VITIS LIFE SA
establishment since 11-12-2017 |
founded in 1995 0686.903.619 |
The network starts from the directors of CELforPharma. Every other company they run is a node.
Deadline for the 2026 accounts: 31-07-2027
Financial milestones sit on the financial year-end date, not the filing date.
Sources: Publications in the Belgian Official GazetteFilings with the National Bank
| Establishment | Since | Unit number |
|---|---|---|
| Jan Mommaertslaan 20 registered office 1831 Machelen (Brab.) | ||
| Jan Mommaertslaan 20a 1831 Machelen (Brab.) 82990 Other business support services | 07-01-2005 | 2.145.692.161 |
| Cadastral parcel | Area | Buildings | Height / floors |
|---|---|---|---|
| 23015B0161/00D006 | 1.5 ha | 2 · 1,329 m² | 26.4 m · 7 |
If something looks wrong or is missing, please tell us.