FORGEX IMMO
ActiveFinancials · financial year 2025, micro format
2025 annual accounts filed 25 days after the deadline Filed on 25 August 2026, deadline 31 July 2026 (7 months after the close on 31 December 2025, Companies Code art. 3:10). Source: NBB, 2026-00430781.
Annual accounts 2025 filed on 25-08-2026 at the NBB all 26 filings
Every figure per financial year
The operating result for 2025 is a loss of €973, smaller than the loss of €2,354 in 2024.
Turnover and EBIT margin are not published. The micro format does not require them.
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Non-recurring operating income76A | - | - | - | €415,219 | - | - | - | - | - |
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €15,399 | €15,399 | €15,399 | - | - | - | - | - | - |
| Other operating charges640/8 | - | - | - | €10,192 | €405 | €448 | €451 | €66 | ▼ 85.4% |
| Gross operating margin9900 | €87,693 | -€4,267 | €80,373 | €445,595 | -€2,651 | -€6,595 | -€1,903 | -€908 | ▲ 52.3% |
| Operating profit (loss)9901 | €64,009 | -€25,667 | €59,809 | €435,404 | -€3,055 | -€7,043 | -€2,354 | -€973 | ▲ 58.7% |
| Financial income75/76B | - | - | - | - | €10,165 | €101,355 | €50,116 | €46,883 | ▼ 6.5% |
| Recurring financial income75 | - | - | - | - | €10,165 | €29,527 | €50,116 | €46,883 | ▼ 6.5% |
| Non-recurring financial income76B | - | - | - | - | - | €71,828 | - | - | - |
| Financial charges65/66B | - | - | - | €2,390 | €3,610 | €1,565 | €539 | €568 | ▲ 5.5% |
| Recurring financial charges65 | €3,887 | €2,282 | €1,615 | €2,390 | €3,610 | €1,565 | €539 | €568 | ▲ 5.5% |
| Profit (loss) for the period before taxes9903 | €60,122 | -€27,950 | €58,193 | €433,014 | €3,500 | €92,747 | €47,224 | €45,341 | ▼ 4.0% |
| Transfer from deferred taxes780 | - | - | - | - | - | - | - | €103,805 | - |
| Transfer to deferred taxes680 | - | - | - | €103,805 | - | - | - | - | - |
| Income taxes67/77 | €14,250 | -€2,315 | €9,062 | €4,749 | €934 | €24,752 | €12,868 | €122,994 | ▲ 856% |
| Profit (loss) for the period9904 | €45,872 | -€25,635 | €49,131 | €324,460 | €2,566 | €67,995 | €34,355 | €26,151 | ▼ 23.9% |
| Transfer from tax-exempt reserves789 | - | - | - | - | - | - | - | €311,414 | - |
| Transfer to tax-exempt reserves689 | - | - | - | €311,414 | - | - | - | - | - |
| Profit (loss) for the period to be appropriated9905 | €45,872 | -€25,635 | €49,131 | €13,046 | €2,566 | €67,995 | €34,355 | €337,565 | ▲ 883% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Total assets20/58 | €191,035 | €177,669 | €169,811 | €565,527 | €560,960 | €648,024 | €696,243 | €715,754 | ▲ 2.8% |
| Fixed assets21/28 | €190,579 | €175,180 | €159,781 | - | - | - | - | - | - |
| Tangible fixed assets22/27 | €190,579 | €175,180 | €159,781 | - | - | - | - | - | - |
| Current assets29/58 | €456 | €2,489 | €10,029 | €565,527 | €560,960 | €648,024 | €696,243 | €715,754 | ▲ 2.8% |
| Amounts receivable within one year40/41 | - | - | €4,167 | €18,705 | €305,612 | €646,139 | €653,755 | €714,842 | ▲ 9.3% |
| Other amounts receivable41 | - | - | - | €18,705 | €305,612 | €646,139 | €653,755 | €714,842 | ▲ 9.3% |
| Current investments50/53 | - | - | - | €546,790 | €249,743 | - | - | - | - |
| Cash at bank and in hand54/58 | €456 | €2,489 | €5,862 | €32 | €5,605 | €1,885 | €42,488 | €912 | ▼ 97.9% |
| Equity and liabilities | |||||||||
| Total equity and liabilities10/49 | €191,035 | €177,669 | €169,811 | €565,527 | €560,960 | €648,024 | €696,243 | €715,754 | ▲ 2.8% |
| Equity10/15 | €100,949 | €75,315 | €124,446 | €448,906 | €451,472 | €519,467 | €553,823 | €579,974 | ▲ 4.7% |
| Contributions10/11 | €18,592 | €18,592 | - | €18,592 | €18,592 | €18,592 | €18,592 | €18,592 | = |
| Reserves13 | €81,859 | €81,859 | €102,000 | €413,414 | €413,414 | €500,414 | €534,414 | €561,000 | ▲ 5.0% |
| Tax-exempt reserves132 | - | - | - | €311,414 | €311,414 | €311,414 | €311,414 | - | - |
| Distributable reserves133 | - | - | - | €102,000 | €102,000 | €189,000 | €223,000 | €561,000 | ▲ 152% |
| Profit (loss) carried forward14 | €498 | -€25,137 | €3,854 | €16,900 | €19,466 | €462 | €817 | €382 | ▼ 53.2% |
| Provisions and deferred taxes16 | - | - | - | €103,805 | €103,805 | €103,805 | €103,805 | - | - |
| Deferred taxes168 | - | - | - | €103,805 | €103,805 | €103,805 | €103,805 | - | - |
| Amounts payable17/49 | €90,085 | €102,354 | €45,365 | €12,817 | €5,683 | €24,752 | €38,616 | €135,780 | ▲ 252% |
| Amounts payable after more than one year17 | €26,239 | €17,442 | €8,146 | - | - | - | - | - | - |
| Amounts payable within one year42/48 | €58,393 | €79,312 | €35,389 | €12,817 | €5,683 | €24,752 | €38,616 | €135,780 | ▲ 252% |
| Trade debts44 | - | - | - | - | - | - | €995 | - | - |
| Suppliers440/4 | - | - | - | - | - | - | €995 | - | - |
| Taxes, remuneration and social security45 | - | - | - | €12,817 | €5,683 | €24,752 | €37,620 | €135,780 | ▲ 261% |
| Taxes450/3 | - | - | - | €12,817 | €5,683 | €24,752 | €37,620 | €135,780 | ▲ 261% |
| Line | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €45,872 | -€25,635 | €49,131 | €324,460 | €2,566 | €67,995 | €34,355 | €26,151 | ▼ 23.9% |
| + Depreciation and write-downs630 | €15,399 | €15,399 | €15,399 | - | - | - | - | - | - |
| Operating cash flow (approximation) | €61,271 | -€10,236 | €64,530 | €324,460 | €2,566 | €67,995 | €34,355 | €26,151 | ▼ 23.9% |
| Investment in fixed assets (approximation) | - | €0 | €0 | - | - | - | - | - | - |
| Change in cash | - | €2,033 | €3,373 | -€5,830 | €5,573 | -€3,720 | €40,603 | -€41,576 | - |
A Belgian filing has no cash-flow statement. These rows are therefore an approximation, derived from the income statement and the balance-sheet moves.
Historical observation
In July 2024, 14,766 companies had the same profile as FORGEX IMMO has now. Two years later, 96.2% were still going and 0.2% had gone bankrupt.
- Small
- 20 years or older
- solvency 30% or more
- a profit under 5% of the balance sheet
Another 0.1% stopped without a precise date, possibly only after those two years.
That fits the bankruptcy probability of FORGEX IMMO itself: 0.2% within 12 months.
Test of the method
The method was tested on the 497,446 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 14,766 companies, not a prediction for FORGEX IMMO. 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.
Latest 10 of 26 filings with the National Bank
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 25-08-2026 | 2026-00430781 | |
| 31-12-2024 | micro format | 05-06-2025 | 2025-00124878 | |
| 31-12-2023 | micro format | 08-07-2024 | 2024-00226612 | |
| 31-12-2022 | micro format | 22-05-2023 | 2023-00092469 | |
| 31-12-2021 | micro format | 14-06-2022 | 2022-20064606 | |
| 31-12-2020 | micro format | 17-06-2021 | 2021-21200157 | |
| 31-12-2019 | micro format | 22-06-2020 | 2020-19800188 | |
| 31-12-2018 | micro format | 11-06-2019 | 2019-17800563 | |
| 31-12-2017 | full format | 06-06-2018 | 2018-16400310 | |
| 31-12-2016 | full format | 20-06-2017 | 2017-19200448 |