LITHOP
ActiveFinancials · financial year 2025, micro format
Annual accounts 2025 filed on 18-05-2026 PDF all 7 filings
Turnover
≈ €200,000
Estimated: probably between €170,000 and €230,000
Total assets
€151,284▲ 33.8%
2024 · €113,052
Net result
€89,190▲ 17.4%
2024 · €75,998
Working capital
€89,578▼ 3.7%
2024 · €92,980
Multi-year overview
2019 to 2025, 7 financial yearsOperating result
€115,024
▲ 16.6%
2025
20192025
Net result
€89,190
▲ 17.4%
2025
highest quarter of the sector
20192025
Equity
€93,125
▼ 0.8%
2025
middle half of the sector
20192025
Total assets
€151,284
▲ 33.8%
2025
middle half of the sector
20192025
Debt
€58,159
▲ 203%
2025
20192025
Working capital
€89,578
▼ 3.7%
2025
middle half of the sector
20192025
Solvency
61.6%
▼ 21.5pp
2025
middle half of the sector
20192025
Current ratio
2.54
▼ 3.31
2025
middle half of the sector
20192025
Return on assets (ROA)
59.0%
▼ 8.3pp
2025
highest quarter of the sector
20192025
Every figure per financial year
Every figure with its change against the financial year before
favourable
unfavourable
Line2019202020212022202320242025
Operating result€21,851-€55,165▲ 152%€71,932▲ 30.4%€104,367▲ 45.1%€109,295▲ 4.7%€98,613▼ 9.8%€115,024▲ 16.6%
Net result€14,777-€37,070within the sector's middle half▲ 151%€52,431within the sector's middle half▲ 41.4%€77,994above the sector's middle half▲ 48.8%€82,038above the sector's middle half▲ 5.2%€75,998above the sector's middle half▼ 7.4%€89,190above the sector's middle half▲ 17.4%
Equity€21,377-€58,447within the sector's middle half▲ 173%€92,877within the sector's middle half▲ 58.9%€92,877within the sector's middle half=€92,877within the sector's middle half=€93,876within the sector's middle half▲ 1.1%€93,125within the sector's middle half▼ 0.8%
Total assets€34,403-€76,977below the sector's middle half▲ 124%€136,881within the sector's middle half▲ 77.8%€187,301within the sector's middle half▲ 36.8%€196,337within the sector's middle half▲ 4.8%€113,052within the sector's middle half▼ 42.4%€151,284within the sector's middle half▲ 33.8%
Debt€13,027-€18,530▲ 42.2%€44,003▲ 137%€94,423▲ 115%€103,460▲ 9.6%€19,176▼ 81.5%€58,159▲ 203%
Working capital€20,062-€57,753within the sector's middle half▲ 188%€94,059within the sector's middle half▲ 62.9%€94,749within the sector's middle half▲ 0.7%€91,528within the sector's middle half▼ 3.4%€92,980within the sector's middle half▲ 1.6%€89,578within the sector's middle half▼ 3.7%
Solvency62.1%-75.9%within the sector's middle half▲ 13.8pp67.9%within the sector's middle half▼ 8.1pp49.6%within the sector's middle half▼ 18.3pp47.3%within the sector's middle half▼ 2.3pp83.0%above the sector's middle half▲ 35.7pp61.6%within the sector's middle half▼ 21.5pp
Current ratio2.54-4.12within the sector's middle half▲ 1.583.20within the sector's middle half▼ 0.922.02within the sector's middle half▼ 1.181.88within the sector's middle half▼ 0.145.85above the sector's middle half▲ 3.962.54within the sector's middle half▼ 3.31
Return on assets (ROA)43.0%-48.2%above the sector's middle half▲ 5.2pp38.3%above the sector's middle half▼ 9.9pp41.6%above the sector's middle half▲ 3.3pp41.8%above the sector's middle half▲ 0.1pp67.2%above the sector's middle half▲ 25.4pp59.0%above the sector's middle half▼ 8.3pp
above
within
below
The sector band is the middle half of the companies in Activities of head offices; management consultancy activities (NACE 70). A quarter of them sit below it, a quarter above. Each year counts only accounts in the same format, and only where there are at least 30.
The operating result for 2025 is 17% higher than in 2024 and the highest since 2021. It is a recovery after the fall in 2024.
Turnover and EBIT margin are not published. The micro format does not require them. The turnover shown is an estimate from the gross margin.
Balance-sheet composition
2025 in colour, 2024 as the grey bar beneath
Assets €151,284
Fixed assets
€3,547 ▲ 296%
Current assets
€147,737 ▲ 31.7%
Equity and liabilities €151,284
Equity
€93,125 ▼ 0.8%
Debt
€58,159 ▲ 203%
Debt's share of the balance-sheet total rises from 17.0% to 38.4%. Equity is lower and debt is higher.
Key figures and ratios
EBITDA
€115,509▲
2024 · €99,067
Cash flow
€89,676▲
2024 · €76,452
Debt to equity
0.62▲
2024 · 0.20
ROE
95.8%▲
2024 · 81.0%
Interest coverage
over 100▲
2024 · 47.91
Debt ≤ 1 year
€58,159▲
2024 · €19,176
Income taxes
€25,202▲
2024 · €20,589
Green means a favourable move, even when the figure itself falls, as with debt or debt to equity.
Investments
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Tangible fixed assets | - | - | €1,362 | - | €3,137 |
| Depreciation and write-downs of the year | €621 | - | €86 | €454 | €486 |
Source: notes to the 2021 to 2025 annual accounts (statement of fixed assets)
Annual accounts
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630 | €621 | €621 | €621 | - | €86 | €454 | €486 | ▲ 6.9% |
| Other operating charges640/8 | - | - | €348 | €348 | €348 | €433 | €1,191 | ▲ 175% |
| Gross operating margin9900 | €22,919 | €56,133 | €72,900 | €104,714 | €109,728 | €99,501 | €116,700 | ▲ 17.3% |
| Operating profit (loss)9901 | €21,851 | €55,165 | €71,932 | €104,367 | €109,295 | €98,613 | €115,024 | ▲ 16.6% |
| Financial income75/76B | - | - | - | - | - | €42 | €141 | ▲ 236% |
| Recurring financial income75 | €0 | €0 | - | - | - | €42 | €141 | ▲ 236% |
| Financial charges65/66B | - | - | €1,678 | €1,974 | €2,053 | €2,068 | €772 | ▼ 62.7% |
| Recurring financial charges65 | €651 | €1,731 | €1,678 | €1,974 | €2,053 | €2,068 | €772 | ▼ 62.7% |
| Profit (loss) for the period before taxes9903 | €21,201 | €53,434 | €70,254 | €102,393 | €107,242 | €96,587 | €114,392 | ▲ 18.4% |
| Income taxes67/77 | €6,424 | €16,364 | €17,823 | €24,399 | €25,204 | €20,589 | €25,202 | ▲ 22.4% |
| Profit (loss) for the period9904 | €14,777 | €37,070 | €52,431 | €77,994 | €82,038 | €75,998 | €89,190 | ▲ 17.4% |
| Profit (loss) for the period to be appropriated9905 | €14,777 | €37,070 | €52,431 | €77,994 | €82,038 | €75,998 | €89,190 | ▲ 17.4% |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Total assets20/58 | €34,403 | €76,977 | €136,881 | €187,301 | €196,337 | €113,052 | €151,284 | ▲ 33.8% |
| Fixed assets21/28 | €1,314 | €694 | €73 | €73 | €1,350 | €895 | €3,547 | ▲ 296% |
| Tangible fixed assets22/27 | €1,241 | €621 | - | - | €1,277 | €822 | €3,474 | ▲ 322% |
| Furniture and vehicles24 | - | - | - | - | €1,277 | €822 | €3,474 | ▲ 322% |
| Financial fixed assets28 | €73 | €73 | €73 | €73 | €73 | €73 | €73 | = |
| Current assets29/58 | €33,089 | €76,283 | €136,808 | €187,228 | €194,988 | €112,157 | €147,737 | ▲ 31.7% |
| Amounts receivable within one year40/41 | €26,482 | €31,599 | €50,690 | €39,187 | €57,902 | €70,318 | €21,466 | ▼ 69.5% |
| Trade receivables40 | - | - | €50,690 | €39,187 | €57,902 | €70,087 | €21,236 | ▼ 69.7% |
| Other amounts receivable41 | - | - | - | - | - | €231 | €231 | = |
| Cash at bank and in hand54/58 | €1,146 | €35,382 | €74,648 | €135,517 | €131,929 | €40,948 | €125,213 | ▲ 206% |
| Deferred charges and accrued income490/1 | - | - | €11,471 | €12,524 | €5,157 | €891 | €1,057 | ▲ 18.7% |
| Equity and liabilities | ||||||||
| Total equity and liabilities10/49 | €34,403 | €76,977 | €136,881 | €187,301 | €196,337 | €113,052 | €151,284 | ▲ 33.8% |
| Equity10/15 | €21,377 | €58,447 | €92,877 | €92,877 | €92,877 | €93,876 | €93,125 | ▼ 0.8% |
| Contributions10/11 | €6,600 | - | €18,600 | €18,600 | €18,600 | €18,600 | €18,600 | = |
| Reserves13 | €14,777 | €51,847 | €74,277 | €74,277 | €74,277 | €74,277 | €74,277 | = |
| Distributable reserves133 | - | - | €74,277 | €74,277 | €74,277 | €74,277 | €74,277 | = |
| Profit (loss) carried forward14 | - | - | - | - | - | €998 | €247 | ▼ 75.2% |
| Amounts payable17/49 | €13,027 | €18,530 | €44,003 | €94,423 | €103,460 | €19,176 | €58,159 | ▲ 203% |
| Amounts payable within one year42/48 | €13,027 | €18,530 | €42,749 | €92,479 | €103,460 | €19,176 | €58,159 | ▲ 203% |
| Trade debts44 | €3,488 | €1,833 | €8,689 | €9,266 | €4,300 | €4,000 | €3,522 | ▼ 12.0% |
| Suppliers440/4 | - | - | €8,689 | €9,266 | €4,300 | €4,000 | €3,522 | ▼ 12.0% |
| Taxes, remuneration and social security45 | - | - | €3,731 | €4,890 | €16,779 | €14,770 | €17,470 | ▲ 18.3% |
| Taxes450/3 | - | - | €3,731 | €4,890 | €16,779 | €14,770 | €17,470 | ▲ 18.3% |
| Other amounts payable47/48 | - | - | €30,328 | €78,323 | €82,381 | €407 | €37,167 | ▲ 91× |
| Accrued charges and deferred income492/3 | - | - | €1,255 | €1,945 | - | - | - | - |
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Change |
|---|---|---|---|---|---|---|---|---|
| Profit (loss) for the period9904 | €14,777 | €37,070 | €52,431 | €77,994 | €82,038 | €75,998 | €89,190 | ▲ 17.4% |
| + Depreciation and write-downs630 | €621 | €621 | €621 | - | €86 | €454 | €486 | ▲ 6.9% |
| Operating cash flow (approximation) | €15,397 | €37,691 | €53,052 | €77,994 | €82,124 | €76,452 | €89,676 | ▲ 17.3% |
| Investment in fixed assets (approximation) | - | €0 | €0 | €0 | -€1,362 | €0 | -€3,137 | - |
| Change in cash | - | €34,235 | €39,266 | €60,870 | -€3,589 | -€90,981 | €84,265 | - |
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, 26,972 companies had the same profile as LITHOP has now. Two years later, 94.9% were still going and 1.6% had gone bankrupt.
- Micro
- 5 to 10 years old
- solvency 30% or more
- a profit of 5% of the balance sheet or more
94.9%
was still going
3.4%
stopped otherwise
1.6%
went bankrupt
Another 0.1% stopped without a precise date, possibly only after those two years.
The bankruptcy probability of LITHOP itself is lower: < 0.1% within 12 months. It rests on far more data about LITHOP than the profile alone.
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 26,972 companies, not a prediction for LITHOP. 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.
Filings with the National Bank (7)
| Financial year | Type | Filed | Reference | Document |
|---|---|---|---|---|
| 31-12-2025 | micro format | 18-05-2026 | 2026-00117548 | |
| 31-12-2024 | micro format | 17-06-2025 | 2025-00144470 | |
| 31-12-2023 | micro format | 31-05-2024 | 2024-00108423 | |
| 31-12-2022 | micro format | 21-06-2023 | 2023-00148930 | |
| 31-12-2021 | micro format | 18-05-2022 | 2022-20030362 | |
| 31-12-2020 | micro format | 23-06-2021 | 2021-23600200 | |
| 31-12-2019 | micro format | 23-06-2020 | 2020-19500356 |